CashFlowRE
Sign in Sign up
3011 Pyramid Ave
C Composite 55.33
Why this score? — see what drove the C 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 +16.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.7/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$133,000

3011 Pyramid Ave · Brentwood, PA 15227
3 bd · 1.0 ba · 1,120 sqft · Condo public records · 21 Days on market
Built 1927 $119/sqft · 19% below area Est $164k · 19% under

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

Listing remarks MLS

Move right in and enjoy summer in Brentwood! This charming 3-bedroom, 1-bath home is filled with beautiful natural light, warm hardwood floors, and thoughtful updates throughout. The big-ticket items have already been done, including brand-new plumbing from top to bottom: new drains, a new waste stack, and all new pipes throughout the home. Additional updates include a newer furnace, a new hot water tank, all new windows, a brand new washer and dryer, and a refreshed kitchen with a new countertop. Clean, comfortable, and truly move-in ready, this home offers peace of mind with so many major improvements already completed. If you are looking for an easy-to-love home in Brentwood with solid updates and classic charm, this is it! Summertime is just around the corner, making it the perfect time to move in and start enjoying your new home.

Key facts

  • New plumbing
  • Newer furnace
  • New hot water tank

Tags

NEW PLUMBINGNEW DRAINSNEW WASTE STACKNEW PIPESNEWER FURNACENEW HOT WATER TANK

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; Built-in parking (1 total space)
  • Utilities: Public water; Public sewer; Public utilities available
  • Home design: 2-story brick home; Resale property
  • Construction: Brick construction
  • Exterior features: Public transportation nearby

Interior

  • Kitchen: Kitchen (main) — 9 x 9; Refrigerator; Stove
  • Bedrooms: Bedroom (upper) — 13 x 10; Bedroom (upper) — 13 x 11; Bedroom (upper) — 9 x 8; Bonus room (basement) — 9 x 9
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating
  • Interior features: Hardwood and vinyl flooring; Walk-up basement access; 8 total rooms
  • Laundry & utility: Laundry room (basement) — 21 x 19; Washer; Dryer

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 3-bed/1.0-bath condo listed at $133k.

Deal economics

  • At list price, monthly cash flow is $68 ($817/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $133k).
  • Recommended offer: $131k (1.5% below list) — sets the bar for market timing.
  • Cap rate 6.9% vs local median 4.3% in Brentwood — 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 81/100 on livability (#178 in PA, #1,479 nationally) — a professional / high-income tenant draw. Strengths: schools A+, cost of living A+, housing A+; Watch: amenities C-.
  • Brentwood Borough SD (suburban): math 29% / reading 50% proficiency, ranked #357 of 539 in PA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.3%/yr); 117 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $920 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 16y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,005 (1.5% below list)

Questions for the listing agent

  1. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  6. 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.
  7. 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.
  8. 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
1.07%
Cap rate
6.91%
Cash-on-cash
2.19%
DSCR
1.10
GRM
7.8

CMA / ARV

ARV (median comp)
$163,540
List price
$133,000
Delta
-14.46%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.33% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.59×
Total profit
$-15,174
Equity at exit
$19,831
10-year hold
IRR
0.3%
Equity multiple
1.03×
Total profit
$967
Equity at exit
$11,499

Cash invested: $37,240 (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 15227

Home prices YoY
-27.5%
Rents YoY
4.3%
Active inventory
117
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,427 high interval (Pro) →
Mortgage (P&I)
$697
Tax from tax record
$307 /mo · $3,681/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$68

Break-even live

Break-even rent $1,341
Max offer price $133,000
Occupancy floor 90%

Sensitivity live

Price -10% $143 -5% $106 +0% $68 +5% $30 +10% $-7
Rent -10% $-45 -5% $12 +0% $68 +5% $124 +10% $181
Rate -1.0pp $135 -0.5pp $102 base $68 +0.5pp $34 +1.0pp $-1

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
$33,250
Closing costs
$3,990
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
2940 Brevard Ave Pittsburgh, PA 3.0 1.5 1176 $1,475 $1.25 44d 1 0.11mi
2769 Churchview Ave Unit 9 Pittsburgh, PA 2.0 1.0 1200 $1,095 $0.91 44d 1 0.15mi
2823 Clermont Ave Pittsburgh, PA 3.0 1.0 1354 $1,490 $1.10 21d 1 0.16mi
2733-2735 Pyramid Ave Pittsburgh, PA 2.0 1.0 1028 $1,295 $1.26 44d 1 0.17mi
2811 Brownsville Rd Unit 4 Brentwood, PA 2.0 1.0 1250 $995 $0.80 44d 1 0.20mi
3224 Bookman Ave Unit 1 Pittsburgh, PA 2.0 2.0 1207 $1,550 $1.28 44d 1 0.37mi
139 W Bellecrest Ave Brentwood, PA 1.0–3.0 1.0 775 $1,450 $1.87 3d 12 0.48mi
416 Jacobson Dr Brentwood, PA 2.0 1.0 1150 $1,050 $0.91 24d 1 0.51mi
3325 Shadyway Dr Pittsburgh, PA 2.0 1.0 756 $1,450 $1.92 17d 1 0.52mi
3341 Recker Dr Pittsburgh, PA 3.0 2.0 1174 $1,750 $1.49 24d 1 0.57mi
3341 Recker Dr Pittsburgh, PA 3.0 2.0 875 $1,790 $2.05 44d 1 0.57mi
1053 Edward Dr Pittsburgh, PA 3.0 1.0 1163 $1,700 $1.46 24d 1 0.87mi
453 Greenlee Rd Pittsburgh, PA 3.0 1.0 1176 $1,495 $1.27 44d 1 0.88mi
3367 Jameson Dr Brentwood, PA 2.0–3.0 1.0 975 $1,435 $1.47 8d 7 0.91mi
616 Lane Way Pittsburgh, PA 2.0 1.0 1228 $1,690 $1.38 24d 1 1.11mi
616 Lane Way Pittsburgh, PA 2.0 1.0 1228 $1,690 $1.38 44d 1 1.11mi
4588 E Willock Rd Pittsburgh, PA 3.0 1.5 1500 $1,500 $1.00 5d 1 1.14mi
1661 Skyline Dr Pittsburgh, PA 1.0–2.0 1.0 637 $1,210 $1.90 5d 7 1.15mi
960 Agnew Rd Pittsburgh, PA 3.0 2.0 950 $1,295 $1.36 15d 1 1.15mi
1575 Bevan Rd Pittsburgh, PA 2.0 1.0 515 $1,085 $2.10 11d 7 1.18mi
1526 Parkline Dr Pittsburgh, PA 3.0 1.0 942 $1,475 $1.56 8d 44 1.24mi
2355 Glenbury St Pittsburgh, PA 4.0 2.0 1350 $2,300 $1.70 4d 1 1.42mi

HOA detail condo

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

Listing history 38 events

  1. 2026-06-18
    days on market $133,000 Active 21 DOM
  2. 2026-06-17
    days on market $133,000 Active 20 DOM
  3. 2026-06-16
    days on market $133,000 Active 19 DOM
  4. 2026-06-15
    days on market $133,000 Active 18 DOM
  5. 2026-06-13
    days on market $133,000 Active 16 DOM
  6. 2026-06-13
    days on market $133,000 Active 15 DOM
  7. 2026-06-09
    days on market $133,000 Active 12 DOM
  8. 2026-06-08
    days on market $133,000 Active 11 DOM
  9. 2026-06-07
    days on market $133,000 Active 10 DOM
  10. 2026-06-05
    days on market $133,000 Active 7 DOM
  11. 2026-06-03
    days on market $133,000 Active 6 DOM
  12. 2026-06-02
    days on market $133,000 Active 5 DOM
  13. 2026-06-01
    days on market $133,000 Active 4 DOM
  14. 2026-05-31
    days on market $133,000 Active 3 DOM
  15. 2026-05-07
    listed $139,900 Active 846-char remark
    Show marketing remark (846 chars)

    Move right in and enjoy summer in Brentwood! This charming 3-bedroom, 1-bath home is filled with beautiful natural light, warm hardwood floors, and thoughtful updates throughout. The big-ticket items have already been done, including brand-new plumbing from top to bottom: new drains, a new waste stack, and all new pipes throughout the home. Additional updates include a newer furnace, a new hot water tank, all new windows, a brand new washer and dryer, and a refreshed kitchen with a new countertop. Clean, comfortable, and truly move-in ready, this home offers peace of mind with so many major improvements already completed. If you are looking for an easy-to-love home in Brentwood with solid updates and classic charm, this is it! Summertime is just around the corner, making it the perfect time to move in and start enjoying your new home.

  16. 2026-02-27
    historical $2,069
  17. 2026-01-27
    listed $2,069
  18. 2025-01-23
    historical $1,500
  19. 2024-12-31
    historical Expired 882-char remark
    Show marketing remark (882 chars)

    Welcome to 3011 Pyramid Ave! This fully renovated home in Brentwood seamlessly blends modern updates with classic charm. The home features 3 bedrooms and 1 bathroom, with the original bathroom beautifully refinished. Inside, you'll find new appliances, including a dryer, refrigerator, and ceiling fans throughout. The kitchen has been updated with new quartz countertops, a stainless steel sink, and a modern faucet. Hardwood floors run through the house, with elegant arched doorways and wood built-ins adding character. Additional updates include a new furnace, hot water tank, and windows for enhanced efficiency. A one-car garage provides extra convenience, while front and back porches offer privacy. A small yard adds outdoor space, and the home is located in a convenient area with easy access to local amenities. This property offers a perfect balance of comfort and style.

  20. 2024-12-30
    listed $1,500
  21. 2024-09-30
    price $149,000 882-char remark
    Show marketing remark (882 chars)

    Welcome to 3011 Pyramid Ave! This fully renovated home in Brentwood seamlessly blends modern updates with classic charm. The home features 3 bedrooms and 1 bathroom, with the original bathroom beautifully refinished. Inside, you'll find new appliances, including a dryer, refrigerator, and ceiling fans throughout. The kitchen has been updated with new quartz countertops, a stainless steel sink, and a modern faucet. Hardwood floors run through the house, with elegant arched doorways and wood built-ins adding character. Additional updates include a new furnace, hot water tank, and windows for enhanced efficiency. A one-car garage provides extra convenience, while front and back porches offer privacy. A small yard adds outdoor space, and the home is located in a convenient area with easy access to local amenities. This property offers a perfect balance of comfort and style.

  22. 2024-09-24
    price $154,900 882-char remark
    Show marketing remark (882 chars)

    Welcome to 3011 Pyramid Ave! This fully renovated home in Brentwood seamlessly blends modern updates with classic charm. The home features 3 bedrooms and 1 bathroom, with the original bathroom beautifully refinished. Inside, you'll find new appliances, including a dryer, refrigerator, and ceiling fans throughout. The kitchen has been updated with new quartz countertops, a stainless steel sink, and a modern faucet. Hardwood floors run through the house, with elegant arched doorways and wood built-ins adding character. Additional updates include a new furnace, hot water tank, and windows for enhanced efficiency. A one-car garage provides extra convenience, while front and back porches offer privacy. A small yard adds outdoor space, and the home is located in a convenient area with easy access to local amenities. This property offers a perfect balance of comfort and style.

  23. 2024-09-10
    historical $1,495
  24. 2024-09-08
    listed $162,900 Active 882-char remark
    Show marketing remark (882 chars)

    Welcome to 3011 Pyramid Ave! This fully renovated home in Brentwood seamlessly blends modern updates with classic charm. The home features 3 bedrooms and 1 bathroom, with the original bathroom beautifully refinished. Inside, you'll find new appliances, including a dryer, refrigerator, and ceiling fans throughout. The kitchen has been updated with new quartz countertops, a stainless steel sink, and a modern faucet. Hardwood floors run through the house, with elegant arched doorways and wood built-ins adding character. Additional updates include a new furnace, hot water tank, and windows for enhanced efficiency. A one-car garage provides extra convenience, while front and back porches offer privacy. A small yard adds outdoor space, and the home is located in a convenient area with easy access to local amenities. This property offers a perfect balance of comfort and style.

  25. 2024-08-27
    listed $1,495
  26. 2023-09-19
    historical $1,295
  27. 2023-08-29
    listed $1,295
  28. 2022-09-12
    soldstatus $118,000
  29. 2022-09-03
    status Pending
  30. 2022-09-01
    soldstatus $118,000 Closed
  31. 2022-07-29
    historical Contingent
  32. 2022-07-22
    listed $127,500 Active
  33. 2013-01-09
    soldstatus $40,500
  34. 2012-12-20
    price $47,900
  35. 2012-12-20
    soldstatus $40,500
  36. 2012-02-08
    listed $40,500
  37. 2011-06-17
    listed $47,900
  38. 2010-06-16
    listed $40,000

ⓘ 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
$3,681 · $307/mo
Projected year-2 tax
$3,681 · $307/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 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$17,129
− Mortgage interest
−$7,450
− Property taxes
−$3,681
− Insurance
−$665
− Repairs & maintenance
−$1,370
− Management
−$1,370
− Depreciation
−$3,869
Taxable loss
−$1,276
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$306
After-tax cash flow
$1,123/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
Brentwood Borough SD
NCES district ID
4204140
Math proficiency
29% ▼ -15.00%
Reading proficiency
50% ▼ -15.00%
Median HH income
$49,260
Composite
33.92/100
National rank
#5341
State rank
#357 of 539 in PA

Livability — Brentwood

Score
81/100
State rank
#178
US rank
#1479

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brentwood, PA
County
Allegheny County · 1,022,028 people
City population
28,460
Metro
Pittsburgh, PA
Population (ZIP)
28,460
Household income
$75,448
Rent vs Own
27.6% rent · 72.4% own
Severe rent burden
780.0

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 (80%)
Race & ethnicity
White 80% Black 7% Asian 6% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 9% Scotch-Irish 2% Slovak 1%
Foreign-born
9% · India, Canada, China
Languages at home
89% English-only · Other Indo-European 6% Other Asian/Pacific 1% French/Haitian/Cajun 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
▼ -92.53%
Current HPI
243.6383
Rent YoY
▲ 4.33%
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

+232.5% since first listed
26 events — show timeline
  • 2026-05-28 Listed $133,000 West Penn MLS
  • 2026-05-28 Delisted West Penn MLS
  • 2026-05-07 Listed $139,900 West Penn MLS
  • 2026-02-27 Rental Removed $2,069 TURBOTENANT
  • 2026-01-27 Listed for Rent $2,069 TURBOTENANT
  • 2025-01-23 Rental Removed $1,500 TURBOTENANT
  • 2024-12-31 Delisted West Penn MLS
  • 2024-12-30 Listed for Rent $1,500 TURBOTENANT
  • 2024-09-30 Price Changed $149,000 West Penn MLS
  • 2024-09-24 Price Changed $154,900 West Penn MLS
  • 2024-09-10 Rental Removed $1,495 TURBOTENANT
  • 2024-09-08 Listed $162,900 West Penn MLS
  • 2024-08-27 Listed for Rent $1,495 TURBOTENANT
  • 2023-09-19 Rental Removed $1,295 Avail
  • 2023-08-29 Listed for Rent $1,295 Avail
  • 2022-09-12 Sold (Public Records) $118,000 Public Records
  • 2022-09-03 Pending West Penn MLS
  • 2022-09-01 Sold (MLS) $118,000 West Penn MLS
  • 2022-07-29 Contingent West Penn MLS
  • 2022-07-22 Listed $127,500 West Penn MLS
  • 2013-01-09 Sold (Public Records) $40,500 Public Records
  • 2012-12-20 Price Changed $47,900 West Penn MLS
  • 2012-12-20 Sold (MLS) $40,500 West Penn MLS
  • 2012-02-08 Listed $40,500 West Penn MLS
  • 2011-06-17 Listed $47,900 West Penn MLS
  • 2010-06-16 Listed $40,000 West Penn MLS

Property tax history

+5.2%/yr

Latest (2026): $3,681 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…