CashFlowRE
Sign in Sign up
72 Harlem Ave
D Composite 44.6
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +5.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$24,900

72 Harlem Ave · Stowe, PA 15136
2 bd · 1.0 ba · 1,099 sqft · Condo public records · 42 Days on market
Built 1900 $23/sqft · 83% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Profitable 2 bed, 1 bath brick row house with potential of constant rental income after renovations. Bring your toolbox and turn this investment into $$$. Spacious floorplan and rustic charm with exposed brick walls and lofty ceiling height. A little green space in the rear of the home is a rare find in this area. Conveniently located. Minutes from the city. 15 minutes to Robinson.

Key facts

  • Built 1900
  • Listed 42 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Resale property; Composition roof
  • Exterior features: Public transportation access nearby

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating
  • Interior features: Unfinished walk-out basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath condo listed at $25k.

Deal economics

  • At list price, monthly cash flow is $737 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $24k (3.0% below list) — sets the bar for market timing.
  • Cap rate 41.8% vs local median 6.4% in Stowe — 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 75/100 on livability (#441 in PA, #4,019 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Sto-Rox SD (suburban): math 4% / reading 18% proficiency, ranked #532 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+13.1%/yr); 125 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $5k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $11k; list at $25k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.5% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $24,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
4.94%
Cap rate
41.82%
Cash-on-cash
126.88%
DSCR
6.65
GRM
1.7

CMA / ARV

ARV (median comp)
$143,034
List price
$24,900
Delta
-82.59%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.10×
Total profit
$49,479
Equity at exit
$3,713
10-year hold
IRR
Equity multiple
20.13×
Total profit
$133,379
Equity at exit
$2,153

Cash invested: $6,972 (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 15136

Home prices YoY
-30.4%
Rents YoY
13.1%
Active inventory
125
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,231 high interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$94 /mo · $1,130/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$737

Break-even live

Break-even rent $298
Max offer price $24,900
Occupancy floor 35%

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
$6,225
Closing costs
$747
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
71 McKinnie Ave Mc Kees Rocks, PA 2.0 1.0 1176 $1,100 $0.94 23d 1 0.11mi
27 Highland Ave Mc Kees Rocks, PA 3.0 1.0 1488 $1,425 $0.96 23d 1 0.18mi
614 Woodward Ave McKees Rocks, PA 2.0 1.0 1000 $950 $0.95 7d 1 0.24mi
214 Erwin Pl Mc Kees Rocks, PA 3.0 1.0 1026 $1,685 $1.64 43d 1 0.34mi
705 Russellwood Ave Apt 1 McKees Rocks, PA 2.0 1.0 800 $1,549 $1.94 23d 1 0.35mi
1124a Dohrman St McKees Rocks, PA 3.0 1.0 1150 $1,250 $1.09 23d 1 0.40mi
1126 Dohrman St Unit MC McKees Rocks, PA 2.0 1.0 1200 $1,250 $1.04 43d 1 0.41mi
915 Woodward Ave Mc Kees Rocks, PA 3.0 1.0 1224 $1,399 $1.14 43d 1 0.41mi
933 Woodward Ave Unit NA McKees Rocks, PA 2.0 1.0 1100 $1,400 $1.27 20d 1 0.44mi
933 Woodward Ave Unit MC McKees Rocks, PA 2.0 1.0 1100 $1,400 $1.27 23d 1 0.44mi
214 Wright St Unit Na McKees Rocks, PA 2.0 1.0 954 $1,175 $1.23 14d 1 0.51mi
802 13th St Unit 2 McKees Rocks, PA 2.0 1.0 1100 $920 $0.84 43d 1 0.54mi
27 Rudolph St Mc Kees Rocks, PA 3.0 1.0 1084 $1,100 $1.01 1d 1 0.57mi
907 Chartiers Ave Unit 2 McKees Rocks, PA 2.0 1.0 900 $1,100 $1.22 23d 1 0.67mi
33 Greenough Ave Pittsburgh, PA 2.0 1.0 900 $1,300 $1.44 43d 1 1.16mi
10 Highland Dr Mc Kees Rocks, PA 2.0 1.0 1188 $1,300 $1.09 43d 1 1.23mi
219 Woodlawn Ave Pittsburgh, PA 2.0 1.0 925 $1,075 $1.16 43d 1 1.29mi
149 S Euclid Ave Unit 1 Pittsburgh, PA 1.0 1.0 800 $1,200 $1.50 17d 1 1.30mi
117 Crawford Ave Unit 2 Pittsburgh, PA 1.0 1.0 700 $900 $1.29 43d 1 1.34mi
71-73 Sheridan Ave Unit 73 Pittsburgh, PA 2.0 1.0 900 $1,100 $1.22 43d 1 1.44mi
220 S Home Ave Pittsburgh, PA 1.0 1.0 840 $1,299 $1.55 43d 1 1.46mi
937 Jackman Ave Unit 1 Pittsburgh, PA 1.0 1.0 1200 $1,390 $1.16 44d 1 1.49mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-18
    days on market $24,900 Active 42 DOM
  2. 2026-06-17
    days on market $24,900 Active 41 DOM
  3. 2026-06-16
    days on market $24,900 Active 40 DOM
  4. 2026-06-15
    days on market $24,900 Active 39 DOM
  5. 2026-06-13
    days on market $24,900 Active 37 DOM
  6. 2026-06-09
    days on market $24,900 Active 33 DOM
  7. 2026-06-08
    days on market $24,900 Active 32 DOM
  8. 2026-06-07
    days on market $24,900 Active 31 DOM
  9. 2026-06-05
    days on market $24,900 Active 28 DOM
  10. 2026-06-03
    days on market $24,900 Active 27 DOM
  11. 2026-06-02
    days on market $24,900 Active 26 DOM
  12. 2026-06-01
    days on market $24,900 Active 25 DOM
  13. 2026-05-31
    days on market $24,900 Active 24 DOM
  14. 2026-05-07
    price $24,900 384-char remark
  15. 2026-05-07
    listed $29,900 Active 384-char remark
  16. 2026-05-05
    historical Expired 384-char remark
    Show marketing remark (384 chars)

    Profitable 2 bed, 1 bath brick row house with potential of constant rental income after renovations. Bring your toolbox and turn this investment into $$$. Spacious floorplan and rustic charm with exposed brick walls and lofty ceiling height. A little green space in the rear of the home is a rare find in this area. Conveniently located. Minutes from the city. 15 minutes to Robinson.

  17. 2026-02-20
    price $24,900 384-char remark
    Show marketing remark (384 chars)

    Profitable 2 bed, 1 bath brick row house with potential of constant rental income after renovations. Bring your toolbox and turn this investment into $$$. Spacious floorplan and rustic charm with exposed brick walls and lofty ceiling height. A little green space in the rear of the home is a rare find in this area. Conveniently located. Minutes from the city. 15 minutes to Robinson.

  18. 2026-02-09
    listed $35,000 Active 384-char remark
    Show marketing remark (384 chars)

    Profitable 2 bed, 1 bath brick row house with potential of constant rental income after renovations. Bring your toolbox and turn this investment into $$$. Spacious floorplan and rustic charm with exposed brick walls and lofty ceiling height. A little green space in the rear of the home is a rare find in this area. Conveniently located. Minutes from the city. 15 minutes to Robinson.

  19. 2024-03-15
    soldstatus $11,000 Closed
    Show marketing remark (475 chars)

    Take a look at 72 Harlem Avenue! This 2 bed, 1 bath brick row house is in need of a full remodel. However, once completed it can be the perfect investment property for the right buyer. The floorplan is spacious and the exposed brick lends itself to a loft style industrial aesthetic. With a small yard in the back, landscaping is kept to a minimum while maintaining the capability of having your very own green space while minutes away from the center of downtown Pittsburgh.

  20. 2024-01-22
    status Pending
    Show marketing remark (475 chars)

    Take a look at 72 Harlem Avenue! This 2 bed, 1 bath brick row house is in need of a full remodel. However, once completed it can be the perfect investment property for the right buyer. The floorplan is spacious and the exposed brick lends itself to a loft style industrial aesthetic. With a small yard in the back, landscaping is kept to a minimum while maintaining the capability of having your very own green space while minutes away from the center of downtown Pittsburgh.

  21. 2023-11-24
    listed $17,500 Active
    Show marketing remark (475 chars)

    Take a look at 72 Harlem Avenue! This 2 bed, 1 bath brick row house is in need of a full remodel. However, once completed it can be the perfect investment property for the right buyer. The floorplan is spacious and the exposed brick lends itself to a loft style industrial aesthetic. With a small yard in the back, landscaping is kept to a minimum while maintaining the capability of having your very own green space while minutes away from the center of downtown Pittsburgh.

ⓘ 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
$1,130 · $94/mo
Projected year-2 tax
$1,130 · $94/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$14,769
− Mortgage interest
−$1,395
− Property taxes
−$1,130
− Insurance
−$124
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$724
Taxable income
$9,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,168
After-tax cash flow
$6,678/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
Sto-Rox SD
NCES district ID
4222830
Math proficiency
4% ▼ -5.00%
Reading proficiency
18% ▼ -4.00%
Median HH income
$30,268
Composite
8.51/100
National rank
#9904
State rank
#532 of 539 in PA

Livability — Stowe

Score
75/100
State rank
#441
US rank
#4019

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Allegheny County · 1,022,028 people
Metro
Pittsburgh, PA
Population (ZIP)
22,623
Household income
$69,099
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
768.0

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 (75%)
Race & ethnicity
White 75% Black 18% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 10% Subsaharan African 3% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 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
▼ -107.07%
Current HPI
244.6934
Rent YoY
▲ 13.12%
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

+42.3% since first listed
8 events — show timeline
  • 2026-05-07 Price Changed $24,900 West Penn MLS
  • 2026-05-07 Listed $29,900 West Penn MLS
  • 2026-05-05 Delisted West Penn MLS
  • 2026-02-20 Price Changed $24,900 West Penn MLS
  • 2026-02-09 Listed $35,000 West Penn MLS
  • 2024-03-15 Sold (MLS) $11,000 West Penn MLS
  • 2024-01-22 Pending West Penn MLS
  • 2023-11-24 Listed $17,500 West Penn MLS

Property tax history

+9.3%/yr

Latest (2026): $1,130 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…