CashFlowRE
Sign in Sign up
138 S 5th St Multi-family
B- Composite 69.3
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
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.1/10.0
  • Schools +1.3/10.0

$97,500

138 S 5th St · Duquesne, PA 15110
3 bd · 1.0 ba · 2,040 sqft · MultiFamily public records · 103 Days on market
Built 1900 5,667 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Must See!!! Now with even more upgrades! Tons of cash flow potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a cash cow! Add your finishing touches, place your tenants, and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! With some vision this could be a great income generating asset right away. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

Key facts

  • Nice size yard
  • Tree lined street
  • 3 unit parcel

Tags

3 UNIT PARCELTREE LINED STREETCOVERED FRONT PORCHESCOVERED REAR PORCHESNICE SIZE YARDINCOME GENERATING ASSET

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 multifamily listed at $98k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $98k).
  • Recommended offer: $89k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#927 in PA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Duquesne City SD (suburban): math 10% / reading 15% proficiency, ranked #611 of 658 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 19 active listings in the ZIP; 6 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 $674 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $22k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $98k implies a 225% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,725 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 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 1900 — 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 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
3.06%
Cap rate
26.78%
Cash-on-cash
73.18%
DSCR
4.26
GRM
2.7

CMA / ARV

ARV (median comp)
$209,022
List price
$97,500
Delta
-53.35%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
72.9%
Equity multiple
4.31×
Total profit
$90,295
Equity at exit
$14,538
10-year hold
IRR
76.8%
Equity multiple
8.89×
Total profit
$215,401
Equity at exit
$8,430

Cash invested: $27,300 (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 15110

Home prices YoY
-4.0%
Active inventory
19
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,987 medium interval (Pro) →
Mortgage (P&I)
$511
Tax from tax record
$143 /mo · $1,715/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$627
Net cashflow
$1,665

Break-even live

Break-even rent $880
Max offer price $97,500
Occupancy floor 39%

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

UnitsBedsBathsEst. rent
1× unit 3 1 $950
Total (3 units) $2,987

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
$24,375
Closing costs
$2,925
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19 S 6th St Duquesne, PA 3.0 1.0 2100 $1,675 $0.80 23d 1 0.13mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 43d 1 0.66mi
812 Westbury Rd Unit B North Versailles, PA 2.0 1.0 1800 $1,100 $0.61 43d 1 0.96mi
715 Grant Avenue Ext West Mifflin, PA 3.0 2.0 1400 $1,450 $1.04 7d 1 1.00mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 43d 1 1.17mi
1607 Girard Ave North Versailles, PA 3.0 2.0 1400 $1,595 $1.14 23d 1 1.21mi

Listing history 21 events

  1. 2026-06-16
    status $97,500 Pending 103 DOM
  2. 2026-06-15
    days on market $97,500 Active 103 DOM
  3. 2026-06-13
    pricedays on market $97,500 Active 101 DOM
  4. 2026-06-09
    days on market $99,900 Active 97 DOM
  5. 2026-06-08
    days on market $99,900 Active 96 DOM
  6. 2026-06-07
    days on market $99,900 Active 95 DOM
  7. 2026-06-05
    days on market $99,900 Active 92 DOM
  8. 2026-06-03
    days on market $99,900 Active 91 DOM
  9. 2026-06-02
    days on market $99,900 Active 90 DOM
  10. 2026-06-01
    days on market $99,900 Active 89 DOM
  11. 2026-05-31
    days on market $99,900 Active 88 DOM
  12. 2026-05-14
    price $99,900 994-char remark
    Show marketing remark (994 chars)

    Must See!!! Now with even more upgrades! Tons of cash flow potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a cash cow! Add your finishing touches, place your tenants, and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! With some vision this could be a great income generating asset right away. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

  13. 2026-03-18
    price $114,900 994-char remark
    Show marketing remark (994 chars)

    Must See!!! Now with even more upgrades! Tons of cash flow potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a cash cow! Add your finishing touches, place your tenants, and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! With some vision this could be a great income generating asset right away. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

  14. 2026-03-04
    listed $119,900 Active 994-char remark
    Show marketing remark (994 chars)

    Must See!!! Now with even more upgrades! Tons of cash flow potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a cash cow! Add your finishing touches, place your tenants, and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! With some vision this could be a great income generating asset right away. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

  15. 2025-12-21
    price $79,900 955-char remark
    Show marketing remark (955 chars)

    Must See!!! Tons of potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a project that can become a cash cow! Renovate and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! Bring your contractors! With some vision this could be a great income generating asset. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

  16. 2025-12-15
    price $89,900 955-char remark
    Show marketing remark (955 chars)

    Must See!!! Tons of potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a project that can become a cash cow! Renovate and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! Bring your contractors! With some vision this could be a great income generating asset. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

  17. 2025-12-04
    listed $99,900 Active 955-char remark
    Show marketing remark (955 chars)

    Must See!!! Tons of potential! This 3 Unit Parcel is nestled on a peaceful and quiet tree lined street in the heart of Duquesne conveniently located near shopping, transit, and access to the city. This is perfect for an investor looking for a project that can become a cash cow! Renovate and bring this property to life! 1 Detached House (138 S 5th) and 2 Side by Side Rowhouses (107 and 109 Line Alley). Single Family House: 1st Floor: Entry, Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches and Nice Size Yard! 2 Side by Side Row Houses: 1st Floor: Living, Dining, and Kitchen. 2nd Floor: 3 Bedrooms and Full Bath. 3rd Floor: Bedroom. Covered Front and Rear Porches. 3- 4 Bedroom Houses all on 1 parcel! Bring your contractors! With some vision this could be a great income generating asset. Amazing rent potential here- add your personal touches- perfect for any investment portfolio!

  18. 2011-08-12
    price $44,900
  19. 2011-08-12
    soldstatus $30,000
  20. 2011-08-12
    soldstatus $30,000
  21. 2010-10-26
    listed $30,000

ⓘ 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
$1,715 · $143/mo
Projected year-2 tax
$1,715 · $143/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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$35,844
− Mortgage interest
−$5,462
− Property taxes
−$1,715
− Insurance
−$488
− Repairs & maintenance
−$2,868
− Management
−$2,868
− Depreciation
−$2,836
Taxable income
$19,608
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,706
After-tax cash flow
$15,272/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
Duquesne City SD
NCES district ID
4208010
Math proficiency
10% ▲ 4.00%
Reading proficiency
15% ▬ 0.00%
Median HH income
$24,173
Composite
12.77/100
National rank
#14546
State rank
#611 of 658 in PA

Livability — Duquesne

Score
68/100
State rank
#927
US rank
#10089

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duquesne, PA
City population
5,186
Population (ZIP)
5,186

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 0.67)
Race & ethnicity
Black 44% White 37% Two or more races 16% Hispanic / Latino 3%
Common ancestry
Romanian 3% Lithuanian 2% Slovene 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -5.75%
Current HPI
138.4974
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

+233.0% since first listed
10 events — show timeline
  • 2026-05-14 Price Changed $99,900 West Penn MLS
  • 2026-03-18 Price Changed $114,900 West Penn MLS
  • 2026-03-04 Listed $119,900 West Penn MLS
  • 2025-12-21 Price Changed $79,900 West Penn MLS
  • 2025-12-15 Price Changed $89,900 West Penn MLS
  • 2025-12-04 Listed $99,900 West Penn MLS
  • 2011-08-12 Sold (Public Records) $30,000 Public Records
  • 2011-08-12 Sold (MLS) $30,000 West Penn MLS
  • 2011-08-12 Price Changed $44,900 West Penn MLS
  • 2010-10-26 Listed $30,000 West Penn MLS

Property tax history

+3.5%/yr

Latest (2026): $1,715 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…