CashFlowRE
Sign in Sign up
808 E 10th Ave
C- Composite 53.84
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 +25.7/30.0
  • DSCR +8.6/10.0
  • 1% rule +6.5/10.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$132,500

808 E 10th Ave · Munhall, PA 15120
3 bd · 1.0 ba · 1,635 sqft · SingleFamily public records · 114 Days on market
Built 1901 $81/sqft · 21% above area Est $109k · 22% over

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

Listing remarks MLS

PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

Key facts

  • Parking
  • Built 1901
  • Listed 114 days

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 single-family listed at $132k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $132k).
  • Recommended offer: $121k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 7.3% in Munhall — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#308 in PA, #2,734 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F.
  • Steel Valley SD (suburban): math 29% / reading 45% proficiency, ranked #403 of 539 in PA (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 92 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($56k/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 $916 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $37k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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.
  • Current owner paid $27k; list at $132k implies a 391% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,575 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.15%
Cap rate
9.18%
Cash-on-cash
10.30%
DSCR
1.46
GRM
7.2

CMA / ARV

ARV (median comp)
$109,047
List price
$132,500
Delta
21.51%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1415 Margaret St 0.30mi 3/1.0 1,628 (-0%) 1mo $25,000 $15 84
30 Harrison St 0.09mi 3/1.0 1,440 (-12%) 1mo $112,500 $78 75
156 Dahlia St 0.38mi 3/1.0 1,560 (-5%) 6mo $191,900 $123 70
238 E 19th 0.48mi 3/1.5 1,600 (-2%) 3mo $45,000 $28 70
600 E 14th Ave 0.27mi 3/2.0 1,472 (-10%) 0mo $229,007 $156 66
245 E 18th Ave 0.42mi 3/1.5 1,512 (-8%) 1mo $15,000 $10 65
230 E 15th Ave 0.42mi 3/1.0 1,417 (-13%) 2mo $25,000 $18 56
306 W 15th Ave 0.71mi 3/1.5 1,701 (+4%) 5mo $200,000 $118 54
342 E 11th Ave 0.37mi 3/1.5 1,878 (+15%) 3mo $138,000 $73 53
227 E 15th Ave 0.43mi 2/2.0 (-1) 1,490 (-9%) 6mo $55,000 $37 52
144 W Schwab Ave 0.63mi 4/1.5 (+1) 1,540 (-6%) 3mo $150,000 $97 52
109 Vine St 0.48mi 2/1.5 (-1) 1,444 (-12%) 4mo $110,000 $76 47

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

Projected returns pro-forma

-3.0% appreciation · 4.06% rent growth · sell at horizon

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$458
Equity at exit
$19,756
10-year hold
IRR
11.0%
Equity multiple
1.90×
Total profit
$33,432
Equity at exit
$11,456

Cash invested: $37,100 (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 15120

Home prices YoY
-16.9%
Rents YoY
4.1%
Active inventory
92
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,526 high interval (Pro) →
Mortgage (P&I)
$695
Tax from tax record
$137 /mo · $1,650/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$318

Break-even live

Break-even rent $1,123
Max offer price $132,500
Occupancy floor 74%

Sensitivity live

Price -10% $393 -5% $356 +0% $318 +5% $281 +10% $243
Rent -10% $198 -5% $258 +0% $318 +5% $379 +10% $439
Rate -1.0pp $385 -0.5pp $352 base $318 +0.5pp $284 +1.0pp $249

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
$33,125
Closing costs
$3,975
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 24d 1 0.19mi
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 44d 1 0.31mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 15d 1 0.33mi
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 16d 1 0.70mi
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 16d 1 0.70mi
7009 Church St Pittsburgh, PA 3.0 2.0 1800 $1,550 $0.86 44d 1 0.91mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 0.97mi
308 Lea St Homestead, PA 4.0 2.0 1480 $1,490 $1.01 3d 1 1.04mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 44d 1 1.16mi
212 Kenmawr Ave Braddock, PA 2.0 1.5 1417 $1,300 $0.92 44d 1 1.18mi
7225 Whipple St Unit 72255 Pittsburgh, PA 3.0 1.5 1440 $1,695 $1.18 3d 1 1.24mi
2219 Manor Ave Pittsburgh, PA 3.0 1.0 1638 $1,600 $0.98 24d 1 1.29mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 24d 1 1.35mi
7645 Highland Ave Pittsburgh, PA 3.0 1.0 1161 $1,325 $1.14 8d 1 1.35mi
1001 Parkview Blvd Pittsburgh, PA 1.0–2.0 1.0–2.0 888 $2,750 $3.10 2d 1 1.37mi
7070 Forward Ave Pittsburgh, PA 1.0–2.0 1.0–1.5 912 $2,800 $3.07 2d 12 1.47mi

Listing history 27 events

  1. 2026-06-18
    days on market $132,500 Active 114 DOM
  2. 2026-06-17
    days on market $132,500 Active 113 DOM
  3. 2026-06-16
    days on market $132,500 Active 112 DOM
  4. 2026-06-15
    days on market $132,500 Active 111 DOM
  5. 2026-06-13
    pricedays on market $132,500 Active 109 DOM
  6. 2026-06-09
    days on market $135,000 Active 105 DOM
  7. 2026-06-08
    days on market $135,000 Active 104 DOM
  8. 2026-06-07
    days on market $135,000 Active 103 DOM
  9. 2026-06-05
    days on market $135,000 Active 100 DOM
  10. 2026-06-03
    days on market $135,000 Active 99 DOM
  11. 2026-06-02
    days on market $135,000 Active 98 DOM
  12. 2026-06-01
    days on market $135,000 Active 97 DOM
  13. 2026-05-31
    days on market $135,000 Active 96 DOM
  14. 2026-05-11
    status Active 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  15. 2026-04-06
    historical Contingent 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  16. 2026-02-21
    listed $135,000 Active 364-char remark
    Show marketing remark (364 chars)

    PROPERTY BEING SOLD IN "AS IS CONDITION" Separately or AS PORTFOLIO or bundle a group. SERIOUS INQUIRIES ONLY. WILL NEED A 5 DAY NOTICE TO VIEW DUE TO TENANT OCCUPANCY, PLEASE DRIVE BY TO VIEW. PLEASE SEE ATTACHED MLS #s 1740802, 1740806, 1740810, 1740811, 1740813, 1740814, 1740916, 1740929, 1740934, 1740939, 1741723 1741727, 1741729, 1741731, 1744133

  17. 2017-04-11
    soldstatus $27,000 Sold 621-char remark
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  18. 2017-03-02
    status Under Contract 621-char remark
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  19. 2017-02-27
    status Active 621-char remark
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  20. 2017-02-11
    historical Contingent 621-char remark
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  21. 2016-12-06
    price $40,000 621-char remark
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  22. 2016-10-12
    listed $54,500 Active 621-char remark
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  23. 2016-10-12
    historical Expired
    Show marketing remark (621 chars)

    Welcome to this beautiful move-in ready Homestead abode. Victorian woodwork on the staircase, doors and window trim and a unique fireplace hearth give a beautiful sense of history. Kitchen has been updated to feature stylish black and white tiles and an eat-in kitchen area. Recently updated wood-laminate floors added to the first floor and a new second full bath in the basement features large shower and updated fixtures. Upstairs bath is spacious and well maintained with ample room for storage. Two large bedrooms upstairs with a third smaller room and a finished third floor with ample natural light. Move in ready!

  24. 2016-06-15
    price $54,500
  25. 2016-05-25
    price $75,000
  26. 2016-05-11
    listed $85,000 Active
  27. 2012-02-28
    soldstatus $20,000

ⓘ 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
$1,650 · $137/mo
Projected year-2 tax
$1,872 · $156/mo
Expected delta
+$222/yr (+$18/mo · 13.5%)

ⓘ 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 ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$18,317
− Mortgage interest
−$7,422
− Property taxes
−$1,650
− Insurance
−$662
− Repairs & maintenance
−$1,465
− Management
−$1,465
− Depreciation
−$3,855
Taxable income
$1,798
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$432
After-tax cash flow
$3,389/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
Steel Valley SD
NCES district ID
4222790
Math proficiency
29% ▼ -1.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$39,505
Composite
30.94/100
National rank
#6111
State rank
#403 of 539 in PA

Livability — Munhall

Score
78/100
State rank
#308
US rank
#2734

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Munhall, PA
County
Allegheny County · 1,022,028 people
City population
18,029
Metro
Pittsburgh, PA
Population (ZIP)
18,029
Household income
$55,714
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
669.0

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 (74%)
Race & ethnicity
White 74% Black 20% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 1% Scotch-Irish 1%
Foreign-born
3% · South Korea, Canada
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 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
▼ -59.52%
Current HPI
292.5607
Rent YoY
▲ 4.06%
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

+575.0% since first listed
14 events — show timeline
  • 2026-05-11 Relisted West Penn MLS
  • 2026-04-06 Contingent West Penn MLS
  • 2026-02-21 Listed $135,000 West Penn MLS
  • 2017-04-11 Sold (MLS) $27,000 West Penn MLS
  • 2017-03-02 Pending West Penn MLS
  • 2017-02-27 Relisted West Penn MLS
  • 2017-02-11 Contingent West Penn MLS
  • 2016-12-06 Price Changed $40,000 West Penn MLS
  • 2016-10-12 Listed $54,500 West Penn MLS
  • 2016-10-12 Delisted West Penn MLS
  • 2016-06-15 Price Changed $54,500 West Penn MLS
  • 2016-05-25 Price Changed $75,000 West Penn MLS
  • 2016-05-11 Listed $85,000 West Penn MLS
  • 2012-02-28 Sold (Public Records) $20,000 Public Records

Property tax history

+3.2%/yr

Latest (2026): $1,650 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…