CashFlowRE
Sign in Sign up
1911 Delaware Ave 🏷️ Likely Rental
B+ Composite 76.96
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

1911 Delaware Ave · Swissvale, PA 15218
4 bd · 2.0 ba · 2,272 sqft · MultiFamily public records · 147 Days on market
Built 1910 6,581 sqft lot Est $264k · 34% under

🖨 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

INCOME PRODUCING DUPLEXLEVEL FRONT BACKYARDSCONVENIENT ON STREET PARKINGACCESS TO DOWNTOWN PITTSBURGH

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $175,000 price doesn't fit this home's estimated sale value (~$263,500) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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

5-year hold
IRR
14.4%
Equity multiple
1.60×
Total profit
$29,321
Equity at exit
$26,093
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,535
Max offer price $175,000
Occupancy floor 64%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-09
    days on market $175,000 Active 147 DOM
  2. 2026-06-08
    days on market $175,000 Active 146 DOM
  3. 2026-06-07
    days on market $175,000 Active 145 DOM
  4. 2026-06-05
    days on market $175,000 Active 142 DOM
  5. 2026-06-03
    days on market $175,000 Active 141 DOM
  6. 2026-06-02
    days on market $175,000 Active 140 DOM
  7. 2026-06-01
    days on market $175,000 Active 139 DOM
  8. 2026-05-31
    days on market $175,000 Active 138 DOM
  9. 2026-04-27
    price $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.

  10. 2026-04-15
    price $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.

  11. 2026-03-25
    price $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.

  12. 2026-03-12
    price $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.

  13. 2026-03-12
    status 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.

  14. 2026-02-26
    historical 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.

  15. 2026-02-18
    price $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.

  16. 2026-02-04
    price $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.

  17. 2026-01-13
    listed $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.

  18. 2013-11-05
    soldstatus $68,325
  19. 2011-03-22
    listed $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

  20. 2010-03-29
    listed $78,900
  21. 2000-10-11
    soldstatus $42,400
  22. 2000-10-06
    soldstatus $42,400
  23. 2000-05-22
    listed $45,900
  24. 1983-06-29
    soldstatus $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
combined federal + state — saved on this device
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

Amenities D+ Commute A+ Cost of living A+ Crime C- Employment C Housing A+ Health & safety C User ratings A+

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
43.2% rent · 56.8% 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

Price history

+221.1% since first listed
16 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%/yr

Latest (2026): $2,669 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…