🏷️ Likely Rental
1911 Delaware Ave · Swissvale, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +30.0/30.0
- ARV discount +15.0/15.0
- DSCR +10.0/10.0
- 1% rule +9.4/10.0
- Livability +4.2/5.0
- Rent growth +4.0/5.0
- Condition / age +2.5/5.0
- Schools +1.8/10.0
- Appreciation +0.0/10.0
$175,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
Key facts
- 6,581 sq ft lot
- 2 parking spots
- Built 1910
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $175k.
Deal economics
- At list price, monthly cash flow is $781 ($9k/yr) — positive. Per door: $390/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $175k).
- Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
- Cap rate 11.6% vs local median 6.3% in Swissvale — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 84/100 on livability (#95 in PA, #694 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-, amenities D+.
- Woodland Hills SD (suburban): math 13% / reading 30% proficiency, ranked #486 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+6.0%/yr); 78 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
- This rent runs 45% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 6.0% rent growth), your $49k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 147 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 26y ago; this cycle's ask has dropped $45k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $68k; list at $175k implies a 156% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.44% ✓
- Cap rate
- 11.65%
- Cash-on-cash
- 19.12%
- DSCR
- 1.85
- GRM
- 5.8
CMA / ARV
- ARV (median comp)
- $263,500
- List price
- $175,000
- Delta
- -33.59%
- Verdict
- UNDERPRICED
- Comps
- 3 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 6.02% rent growth · sell at horizon
- IRR
- 14.4%
- Equity multiple
- 1.60×
- Total profit
- $29,321
- Equity at exit
- $26,093
- IRR
- 25.4%
- Equity multiple
- 3.54×
- Total profit
- $124,238
- Equity at exit
- $15,131
Cash invested: $49,000 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 62 Landlord-Friendly
- State Pennsylvania
- 62 Landlord-Friendly · EVEN
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 15218
- Rents YoY
- 6.0%
- Active inventory
- 78
- Price-to-rent
- 11.6×
Monthly cashflow live
- Estimated rent
- $2,524 high interval (Pro) →
- Mortgage (P&I)
- −$918
- Tax from tax record
- −$222 /mo · $2,669/yr
- Insurance
- −$73
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$530
- Net cashflow
- $781
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,524 |
| #1 | 2 | 1 | $1,262 |
| #2 | 2 | 1 | $1,262 |
| Total (2 units) | $2,524 | ||
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $43,750
- Closing costs
- $5,250
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 7 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2219 Manor Ave Pittsburgh, PA | 3.0 | 1.0 | 1638 | $1,600 | $0.98 | 23d | 1 | 0.36mi |
| 7009 Church St Pittsburgh, PA | 3.0 | 2.0 | 1800 | $1,550 | $0.86 | 43d | 1 | 0.72mi |
| 745 Franklin Ave Pittsburgh, PA | 4.0 | 2.0 | 1948 | $1,599 | $0.82 | 43d | 1 | 1.02mi |
| 1030 Ross Ave Pittsburgh, PA | 4.0 | 3.5 | 2856 | $2,200 | $0.77 | 1d | 1 | 1.06mi |
| 3 3rd Ave Braddock, PA | 5.0 | 3.0 | 2500 | $3,800 | $1.52 | 43d | 1 | 1.20mi |
| 1148 East St Pittsburgh, PA | 3.0 | 3.0 | 1738 | $1,700 | $0.98 | 43d | 1 | 1.22mi |
| 515 Hill Ave Pittsburgh, PA | 4.0 | 1.0 | 1628 | $1,300 | $0.80 | 43d | 1 | 1.43mi |
Listing history 24 events
-
2026-06-09days on market $175,000 Active 147 DOM
-
2026-06-08days on market $175,000 Active 146 DOM
-
2026-06-07days on market $175,000 Active 145 DOM
-
2026-06-05days on market $175,000 Active 142 DOM
-
2026-06-03days on market $175,000 Active 141 DOM
-
2026-06-02days on market $175,000 Active 140 DOM
-
2026-06-01days on market $175,000 Active 139 DOM
-
2026-05-31days on market $175,000 Active 138 DOM
-
2026-04-27price $175,000 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-04-15price $180,000 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-03-25price $185,000 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-03-12price $190,000 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-03-12status Active 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-02-26historical Contingent 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-02-18price $200,000 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-02-04price $210,000 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2026-01-13$220,000 Active 610-char remark
Show marketing remark (610 chars)
Income-producing duplex in the heart of Swissvale, perfect for investors or owner-occupants. Each unit features two bedrooms and one bathroom. One unit is occupied by a long-term tenant, offering steady rental income, while the other side provides a great opportunity to either rent the second unit or live on one side & rent the other. Huge level front & backyards, perfect for sunny days and gardening enthusiasts. Plenty of convenient on-street parking. An excellent first investment property with convenient access to Downtown Pittsburgh, major highways, grocery stores, restaurants, and shops.
-
2013-11-05soldstatus $68,325
-
2011-03-22$69,000 298-char remark
Show marketing remark (298 chars)
GREAT DUPLEX. NEWER WINDOWS, LOTS OF UPDATES, ONE NEWER FURNACE, ELEC, INSPECTED, FLAT BACK YD. NEAR BUSLINE & SHOPS. GREAT PRICE. BLDG IS BEING SOLD AS IS. BUYER IS RESPONSIBLE FOR ALL INSPECT SUBJECT TO BANK APP. BLDG IS VAC-RENTS WERE $550 COULD BE HIGHER. COPY OF HM INSPECT CAN BE REVIEW
-
2010-03-29$78,900
-
2000-10-11soldstatus $42,400
-
2000-10-06soldstatus $42,400
-
2000-05-22$45,900
-
1983-06-29soldstatus $54,500
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast PA · Partial reset (capped growth)
- Current annual tax
- $2,669 · $222/mo
- Projected year-2 tax
- $2,717 · $226/mo
- Expected delta
- +$48/yr (+$4/mo · 1.8%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
- Wind 2/10 Low 0% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $30,288
- − Mortgage interest
- −$9,803
- − Property taxes
- −$2,669
- − Insurance
- −$875
- − Repairs & maintenance
- −$2,423
- − Management
- −$2,423
- − Depreciation
- −$5,091
- Taxable income
- $7,004
- Est. tax owed @ 24.0%
- −$1,681
- After-tax cash flow
- $7,690/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Woodland Hills SD
- NCES district ID
- 4216500
- Math proficiency
- 13% ▼ -13.00%
- Reading proficiency
- 30% ▼ -10.00%
- Median HH income
- $41,803
- Composite
- 18.31/100
- National rank
- #8954
- State rank
- #486 of 539 in PA
Livability — Swissvale
- Score
- 84/100
- State rank
- #95
- US rank
- #694
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Swissvale, PA
- County
- Allegheny County · 1,022,028 people
- City population
- 13,443
- Metro
- Pittsburgh, PA
- Population (ZIP)
- 13,379
- Household income
- $67,960
- Rent vs Own
- Severe rent burden
- 605.0
Population outlook (Allegheny County) Hauer SSP2
- Today (2025)
- 1,250,282 people
- By 2030
- 1,256,482 · +0.5%
- By 2040
- 1,256,318 · +0.5%
- By 2050
- 1,244,169 · -0.5%
- By 2075
- 1,197,693 · -4.2%
- By 2100
- 1,093,187 · -12.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (69%)
- Race & ethnicity
- White 69% Black 19% Two or more races 7% Hispanic / Latino 4% Asian 3%
- Common ancestry
- Romanian 6% Serbian 2% Lithuanian 2%
- Foreign-born
- 6% · Canada, China
- Languages at home
- 94% English-only · Spanish 2% Other Indo-European 1% Chinese 1%
Political lean MEDSL · Allegheny
- 2024 margin
- Strong D (+20.3) · D 59.7% · R 39.4%
- 2008→2024 swing
- +4.8pp toward D · 2008: 15.5pp · 2024: 20.3pp
- All cycles
- 2024: D+20.3 2020: D+20.4 2016: D+16.4 2012: D+14.4 2008: D+15.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -188.20%
- Current HPI
- 297.8483
- Rent YoY
- ▲ 6.02%
- Metro
- Pittsburgh, PA
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+221.1% since first listed16 events — show timeline
- 2026-04-27 Price Changed $175,000 West Penn MLS
- 2026-04-15 Price Changed $180,000 West Penn MLS
- 2026-03-25 Price Changed $185,000 West Penn MLS
- 2026-03-12 Price Changed $190,000 West Penn MLS
- 2026-03-12 Relisted — West Penn MLS
- 2026-02-26 Contingent — West Penn MLS
- 2026-02-18 Price Changed $200,000 West Penn MLS
- 2026-02-04 Price Changed $210,000 West Penn MLS
- 2026-01-13 Listed $220,000 West Penn MLS
- 2013-11-05 Sold (Public Records) $68,325 Public Records
- 2011-03-22 Listed $69,000 West Penn MLS
- 2010-03-29 Listed $78,900 West Penn MLS
- 2000-10-11 Sold (Public Records) $42,400 Public Records
- 2000-10-06 Sold (MLS) $42,400 West Penn MLS
- 2000-05-22 Listed $45,900 West Penn MLS
- 1983-06-29 Sold (Public Records) $54,500 Public Records
Property tax history
+2.1%/yrLatest (2026): $2,669 · +5.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…