CashFlowRE
Sign in Sign up
538 E 9th Ave Multi-family
B Composite 70.51
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 +3.9/5.0
  • Rent growth +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

538 E 9th Ave · Munhall, PA 15120
4 bd · 2.0 ba · 2,462 sqft · MultiFamily public records · 35 Days on market
Built 1900 3,628 sqft lot $32/sqft · 58% below area ↓ 16% since listing

🖨 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

Endless potential at 538 E 9th Ave in Munhall! This spacious 4 bed / 2 bath home offers incredible flexibility for investors, flippers, or owner-occupants looking to create value. With a large layout and additional third-floor space that could be utilized for extra bedrooms, office space, or additional living area, the possibilities here are endless. The property could also potentially be converted into a duplex, making it a strong opportunity for rental income or house hacking. The home is in need of a full renovation, but several major mechanical updates have already been completed, including some updated electrical and plumbing, along with a newer furnace replaced just a few years ago. Whether you’re looking for your next renovation project, long-term investment, or chance to customize a property from the ground up, this is an opportunity you won’t want to miss!

Key facts

  • Third-floor space
  • Updated electrical
  • Newer furnace

Tags

LARGE LAYOUTTHIRD-FLOOR SPACEUPDATED ELECTRICALUPDATED PLUMBINGNEWER FURNACEPOTENTIAL DUPLEX

Property features AI

Exterior

  • Utilities: Public water service; Public sewer service
  • Home design: Two-story frame house; Asphalt roof; Resale property
  • Construction: Frame construction
  • Exterior features: Public water; Public sewer

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Full basement; Three gas fireplaces

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-bed/2.0-bath multifamily listed at $80k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.5% vs local median 7.3% in Munhall — 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 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; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $2,217/mo this rent would consume 48% of the median local household income ($56k/yr) (locally 669% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,600 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.77%
Cap rate
24.47%
Cash-on-cash
64.93%
DSCR
3.89
GRM
3.0

CMA / ARV

ARV (median comp)
$189,126
List price
$80,000
Delta
-57.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
65.3%
Equity multiple
3.98×
Total profit
$66,642
Equity at exit
$11,928
10-year hold
IRR
69.9%
Equity multiple
8.48×
Total profit
$167,548
Equity at exit
$6,917

Cash invested: $22,400 (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
3.0×

Monthly cashflow live

Estimated rent
$2,217 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$87 /mo · $1,041/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$1,212

Break-even live

Break-even rent $683
Max offer price $80,000
Occupancy floor 40%

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
$20,000
Closing costs
$2,400
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
351 W 12th Ave Homestead, PA 5.0 2.0 1856 $2,300 $1.24 1d 1 0.63mi
7009 Church St Pittsburgh, PA 3.0 2.0 1800 $1,550 $0.86 43d 1 0.93mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 1.11mi
6581 Rosemoor St Pittsburgh, PA 3.0 2.5 1752 $2,800 $1.60 12d 1 1.36mi
2219 Manor Ave Pittsburgh, PA 3.0 1.0 1638 $1,600 $0.98 23d 1 1.43mi
3 3rd Ave Braddock, PA 5.0 3.0 2500 $3,800 $1.52 43d 1 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $80,000 Active 35 DOM
  2. 2026-06-17
    days on market $80,000 Active 34 DOM
  3. 2026-06-16
    days on market $80,000 Active 33 DOM
  4. 2026-06-15
    days on market $80,000 Active 32 DOM
  5. 2026-06-13
    days on market $80,000 Active 30 DOM
  6. 2026-06-09
    days on market $80,000 Active 26 DOM
  7. 2026-06-08
    days on market $80,000 Active 25 DOM
  8. 2026-06-07
    days on market $80,000 Active 24 DOM
  9. 2026-06-05
    pricedays on market $80,000 Active 21 DOM
  10. 2026-06-03
    days on market $95,000 Active 20 DOM
  11. 2026-06-02
    days on market $95,000 Active 19 DOM
  12. 2026-06-01
    days on market $95,000 Active 18 DOM
  13. 2026-05-31
    days on market $95,000 Active 17 DOM
  14. 2026-05-14
    listed $95,000 Active 889-char remark
    Show marketing remark (889 chars)

    Endless potential at 538 E 9th Ave in Munhall! This spacious 4 bed / 2 bath home offers incredible flexibility for investors, flippers, or owner-occupants looking to create value. With a large layout and additional third-floor space that could be utilized for extra bedrooms, office space, or additional living area, the possibilities here are endless. The property could also potentially be converted into a duplex, making it a strong opportunity for rental income or house hacking. The home is in need of a full renovation, but several major mechanical updates have already been completed, including some updated electrical and plumbing, along with a newer furnace replaced just a few years ago. Whether you’re looking for your next renovation project, long-term investment, or chance to customize a property from the ground up, this is an opportunity you won’t want to miss!

  15. 2026-05-14
    listed $95,000 Active 889-char remark
    Show marketing remark (889 chars)

    Endless potential at 538 E 9th Ave in Munhall! This spacious 4 bed / 2 bath home offers incredible flexibility for investors, flippers, or owner-occupants looking to create value. With a large layout and additional third-floor space that could be utilized for extra bedrooms, office space, or additional living area, the possibilities here are endless. The property could also potentially be converted into a duplex, making it a strong opportunity for rental income or house hacking. The home is in need of a full renovation, but several major mechanical updates have already been completed, including some updated electrical and plumbing, along with a newer furnace replaced just a few years ago. Whether you’re looking for your next renovation project, long-term investment, or chance to customize a property from the ground up, this is an opportunity you won’t want to miss!

ⓘ 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
$1,041 · $87/mo
Projected year-2 tax
$1,152 · $96/mo
Expected delta
+$112/yr (+$9/mo · 10.7%)

ⓘ 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
$26,606
− Mortgage interest
−$4,481
− Property taxes
−$1,041
− Insurance
−$400
− Repairs & maintenance
−$2,128
− Management
−$2,128
− Depreciation
−$2,327
Taxable income
$14,100
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,384
After-tax cash flow
$11,160/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

-15.8% since first listed
4 events — show timeline
  • 2026-06-04 Price Changed $80,000 West Penn MLS
  • 2026-06-04 Price Changed $80,000 West Penn MLS
  • 2026-05-14 Listed $95,000 West Penn MLS
  • 2026-05-14 Listed $95,000 West Penn MLS

Property tax history

-4.0%/yr

Latest (2026): $1,041 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…