CashFlowRE
Sign in Sign up
609-611 Grandview Ave Fourplex
B Composite 73.11
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$150,000

609-611 Grandview Ave · East Pittsburgh, PA 15112
8 bd · 4.0 ba · — sqft · MultiFamily · 62 Days on market
Built 1900 4,038 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

A tremendously lucrative opportunity for seasoned or new investors, this large 4-unit building in East Pittsburgh Great Opportunity for Instant Cash Flow and a Place to Live , SOLID Brick building with 4 nicely size units. New windows throughout the entire building, Nestled away on a quiet street located near local shops, restaurants and minutes from the parkway and City. Don’t miss out on this incredible opportunity. SOLD AS IS

Key facts

  • Quiet street
  • Near restaurants
  • Minutes from parkway

Tags

4 UNIT BUILDINGNEW WINDOWSQUIET STREETNEAR LOCAL SHOPSNEAR RESTAURANTSMINUTES FROM PARKWAY

Property features AI

Exterior

  • Utilities: Electricity available; Natural gas available; Public sewer available; Public water available
  • Home design: Multi-family building (4 units)
  • Construction: Brick construction
  • Exterior features: Muti zoning

Interior

  • Bedrooms: Four separate units, each with 2 bedrooms (2-bed units)
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: Basement present; Public transportation access

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 4 × 2-bed/1.0-bath units multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $2k ($27k/yr) — positive. Per door: $553/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#1,022 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, cost of living A+; Watch: schools F, amenities F, employment F.
  • 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: 14 active listings in the ZIP; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (0.9% local appreciation)).
  • At projected returns (0.9% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y ago; this cycle's ask has dropped $40k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $127k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% 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 1900 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.74%
Cap rate
23.98%
Cash-on-cash
63.15%
DSCR
3.81
GRM
3.0

CMA / ARV

No comps found within radius.

Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 Center St 0.17mi 8/3.0 19mo $125,000 60
1722 Ridge Ave 0.31mi 9/3.0 (+1) 20mo $31,000 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.95% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
66.0%
Equity multiple
4.41×
Total profit
$143,303
Equity at exit
$50,847
10-year hold
IRR
67.2%
Equity multiple
8.95×
Total profit
$334,059
Equity at exit
$67,294

Cash invested: $42,000 (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 15112

Home prices YoY
0.5%
Active inventory
14
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$4,110 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$863
Net cashflow
$2,210

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 41%

Sensitivity live

Price -10% $2,314 -5% $2,262 +0% $2,210 +5% $2,158 +10% $2,107
Rent -10% $1,886 -5% $2,048 +0% $2,210 +5% $2,373 +10% $2,535
Rate -1.0pp $2,286 -0.5pp $2,248 base $2,210 +0.5pp $2,171 +1.0pp $2,132

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

UnitsBedsBathsEst. rent
Total (4 units) $4,110

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
$37,500
Closing costs
$4,500
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.

Listing history 22 events

  1. 2026-06-18
    days on market $150,000 Active 62 DOM
  2. 2026-06-17
    days on market $150,000 Active 61 DOM
  3. 2026-06-16
    days on market $150,000 Active 60 DOM
  4. 2026-06-15
    days on market $150,000 Active 59 DOM
  5. 2026-06-13
    status $150,000 Active 57 DOM
  6. 2026-05-01
    status Pending
  7. 2026-04-29
    price $150,000
  8. 2026-04-12
    price $185,000
  9. 2026-03-05
    listed $190,000 Active
  10. 2025-10-01
    historical Expired 438-char remark
    Show marketing remark (438 chars)

    A tremendously lucrative opportunity for seasoned or new investors, this large 4-unit building in East Pittsburgh Great Opportunity for Instant Cash Flow and a Place to Live , SOLID Brick building with 4 nicely size units. New windows throughout the entire building, Nestled away on a quiet street located near local shops, restaurants and minutes from the parkway and City. Don’t miss out on this incredible opportunity. SOLD AS IS

  11. 2025-05-29
    price $190,000 438-char remark
    Show marketing remark (438 chars)

    A tremendously lucrative opportunity for seasoned or new investors, this large 4-unit building in East Pittsburgh Great Opportunity for Instant Cash Flow and a Place to Live , SOLID Brick building with 4 nicely size units. New windows throughout the entire building, Nestled away on a quiet street located near local shops, restaurants and minutes from the parkway and City. Don’t miss out on this incredible opportunity. SOLD AS IS

  12. 2025-05-02
    price $199,000 438-char remark
    Show marketing remark (438 chars)

    A tremendously lucrative opportunity for seasoned or new investors, this large 4-unit building in East Pittsburgh Great Opportunity for Instant Cash Flow and a Place to Live , SOLID Brick building with 4 nicely size units. New windows throughout the entire building, Nestled away on a quiet street located near local shops, restaurants and minutes from the parkway and City. Don’t miss out on this incredible opportunity. SOLD AS IS

  13. 2025-04-18
    price $210,000 438-char remark
    Show marketing remark (438 chars)

    A tremendously lucrative opportunity for seasoned or new investors, this large 4-unit building in East Pittsburgh Great Opportunity for Instant Cash Flow and a Place to Live , SOLID Brick building with 4 nicely size units. New windows throughout the entire building, Nestled away on a quiet street located near local shops, restaurants and minutes from the parkway and City. Don’t miss out on this incredible opportunity. SOLD AS IS

  14. 2025-04-01
    listed $215,000 Active 438-char remark
    Show marketing remark (438 chars)

    A tremendously lucrative opportunity for seasoned or new investors, this large 4-unit building in East Pittsburgh Great Opportunity for Instant Cash Flow and a Place to Live , SOLID Brick building with 4 nicely size units. New windows throughout the entire building, Nestled away on a quiet street located near local shops, restaurants and minutes from the parkway and City. Don’t miss out on this incredible opportunity. SOLD AS IS

  15. 2022-09-28
    status Pending 196-char remark
    Show marketing remark (196 chars)

    Large fourplex in East Pittsburgh in need of a bit or work to get them back into shape! Each unit is 2 bedrooms, 1 bathroom, and has a back porch. Looking for a new owner to bring it back to life!

  16. 2022-08-12
    status Active 196-char remark
    Show marketing remark (196 chars)

    Large fourplex in East Pittsburgh in need of a bit or work to get them back into shape! Each unit is 2 bedrooms, 1 bathroom, and has a back porch. Looking for a new owner to bring it back to life!

  17. 2022-07-19
    historical Contingent 196-char remark
    Show marketing remark (196 chars)

    Large fourplex in East Pittsburgh in need of a bit or work to get them back into shape! Each unit is 2 bedrooms, 1 bathroom, and has a back porch. Looking for a new owner to bring it back to life!

  18. 2022-06-21
    listed $180,000 Active 196-char remark
    Show marketing remark (196 chars)

    Large fourplex in East Pittsburgh in need of a bit or work to get them back into shape! Each unit is 2 bedrooms, 1 bathroom, and has a back porch. Looking for a new owner to bring it back to life!

  19. 2019-08-16
    status Under Contract
  20. 2019-08-15
    soldstatus $127,000 Sold
  21. 2019-07-09
    historical Contingent
  22. 2019-07-05
    listed $109,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥96°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$49,320
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$3,946
− Management
−$3,946
− Depreciation
−$4,364
Taxable income
$25,663
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,159
After-tax cash flow
$20,364/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 — East Pittsburgh

Score
66/100
State rank
#1022
US rank
#11300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Pittsburgh, PA
Population (ZIP)
3,345

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 47% White 45% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 5% Serbian 1% Slovak 1%
Foreign-born
1%
Languages at home
96% English-only · Spanish 2% 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
▲ 0.95%
Current HPI
176.5537
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+36.5% since first listed
17 events — show timeline
  • 2026-05-01 Pending West Penn MLS
  • 2026-04-29 Price Changed $150,000 West Penn MLS
  • 2026-04-12 Price Changed $185,000 West Penn MLS
  • 2026-03-05 Listed $190,000 West Penn MLS
  • 2025-10-01 Delisted West Penn MLS
  • 2025-05-29 Price Changed $190,000 West Penn MLS
  • 2025-05-02 Price Changed $199,000 West Penn MLS
  • 2025-04-18 Price Changed $210,000 West Penn MLS
  • 2025-04-01 Listed $215,000 West Penn MLS
  • 2022-09-28 Pending West Penn MLS
  • 2022-08-12 Relisted West Penn MLS
  • 2022-07-19 Contingent West Penn MLS
  • 2022-06-21 Listed $180,000 West Penn MLS
  • 2019-08-16 Pending West Penn MLS
  • 2019-08-15 Sold (MLS) $127,000 West Penn MLS
  • 2019-07-09 Contingent West Penn MLS
  • 2019-07-05 Listed $109,900 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…