CashFlowRE
Sign in Sign up
223 E 14th Ave
C- Composite 53.32
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 +25.9/30.0
  • DSCR +8.7/10.0
  • 1% rule +5.8/10.0
  • 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

$135,000

223 E 14th Ave · Homestead, PA 15120
3 bd · 1.5 ba · 1,390 sqft · SingleFamily public records · 14 Days on market
Built 1885 2,178 sqft lot Est $111k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter home or investment property for your portfolio. Large covered front porch, with a grassy back yard, side porch, and spacious bedrooms. Bonus attic room too. Near the Carnegie Library of Homestead and close to shopping at the Waterfront and Homestead's original shopping district: East 8th Avenue which features eateries and breweries. Get this property while you can!

Key facts

  • Updated bath
  • Large basement
  • Tiled surround

Tags

DECORATIVE BRICK FIREPLACEUPDATED BATHWALK-IN SHOWERTILED SURROUNDACCESS TO ATTICLARGE BASEMENT

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).

Location & tenants

  • Location reads 77/100 on livability (#366 in PA, #3,204 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment 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; 13 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).
  • This rent runs 31% 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 $933 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 $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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 $75k; list at $135k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1885 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1885 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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 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
1.08%
Cap rate
9.24%
Cash-on-cash
10.54%
DSCR
1.47
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$111,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
230 E 15th Ave 0.08mi 3/1.0 1,417 (+2%) 2mo $25,000 $18 89
139 W 16th Ave 0.24mi 3/1.0 1,384 (-0%) 7mo $75,000 $54 81
600 E 14th Ave 0.21mi 3/2.0 1,472 (+6%) 0mo $229,007 $156 78
227 E 15th Ave 0.06mi 2/2.0 (-1) 1,490 (+7%) 6mo $55,000 $37 74
245 E 18th Ave 0.24mi 3/1.5 1,512 (+9%) 1mo $15,000 $10 74
30 Harrison St 0.52mi 3/1.0 1,440 (+4%) 1mo $112,500 $78 67
253 Vine St 0.62mi 3/1.5 1,336 (-4%) 2mo $168,841 $126 63
230 W Schwab Ave 0.69mi 3/2.0 1,312 (-6%) 2mo $238,000 $181 55
293 W Schwab 0.65mi 3/2.0 1,308 (-6%) 4mo $105,000 $80 54
255 W Schwab Ave 0.69mi 3/2.0 1,476 (+6%) 6mo $193,000 $131 51
109 Vine St 0.74mi 2/1.5 (-1) 1,444 (+4%) 4mo $110,000 $76 50
156 Dahlia St 0.62mi 3/1.0 1,560 (+12%) 6mo $191,900 $123 44

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
0.5%
Equity multiple
1.02×
Total profit
$787
Equity at exit
$20,129
10-year hold
IRR
11.1%
Equity multiple
1.91×
Total profit
$34,281
Equity at exit
$11,672

Cash invested: $37,800 (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
7.7×

Monthly cashflow live

Estimated rent
$1,454 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$52 /mo · $627/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$332

Break-even live

Break-even rent $1,033
Max offer price $135,000
Occupancy floor 72%

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
$33,750
Closing costs
$4,050
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 16d 1 0.27mi
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 16d 1 0.28mi
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 43d 1 0.32mi
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 23d 1 0.38mi
214 Vine St Homestead, PA 2.0 1.0 1034 $1,150 $1.11 43d 1 0.71mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 14d 1 0.72mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 43d 1 0.79mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 0.91mi
308 Lea St Homestead, PA 4.0 2.0 1480 $1,490 $1.01 3d 1 1.00mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 23d 1 1.06mi
7009 Church St Pittsburgh, PA 3.0 2.0 1800 $1,550 $0.86 43d 1 1.22mi
3705 Botsford St Apt 2 Munhall, PA 3.0 1.0 1000 $1,195 $1.20 43d 1 1.36mi
1001 Parkview Blvd Pittsburgh, PA 1.0–2.0 1.0–2.0 888 $2,750 $3.10 1d 1 1.45mi

Listing history 22 events

  1. 2026-06-18
    days on market $135,000 Active 14 DOM
  2. 2026-06-17
    days on market $135,000 Active 13 DOM
  3. 2026-06-16
    days on market $135,000 Active 12 DOM
  4. 2026-06-15
    days on market $135,000 Active 11 DOM
  5. 2026-06-13
    days on market $135,000 Active 9 DOM
  6. 2026-06-09
    days on market $135,000 Active 5 DOM
  7. 2026-06-08
    days on market $135,000 Active 4 DOM
  8. 2026-06-07
    days on market $135,000 Active 3 DOM
  9. 2026-06-05
    remarks 699-char remark
  10. 2026-06-05
    pricedays on marketlisting id $135,000 Active 1 DOM
  11. 2026-06-03
    days on market $137,119 Active 13 DOM
  12. 2026-06-02
    days on market $137,119 Active 12 DOM
  13. 2026-06-01
    days on market $137,119 Active 11 DOM
  14. 2026-05-31
    days on market $137,119 Active 10 DOM
  15. 2026-05-22
    listed $137,119 Active
  16. 2022-04-27
    soldstatus $75,000
  17. 2022-04-26
    status Pending 381-char remark
    Show marketing remark (381 chars)

    Great starter home or investment property for your portfolio. Large covered front porch, with a grassy back yard, side porch, and spacious bedrooms. Bonus attic room too. Near the Carnegie Library of Homestead and close to shopping at the Waterfront and Homestead's original shopping district: East 8th Avenue which features eateries and breweries. Get this property while you can!

  18. 2022-04-22
    soldstatus $75,000 Closed 381-char remark
    Show marketing remark (381 chars)

    Great starter home or investment property for your portfolio. Large covered front porch, with a grassy back yard, side porch, and spacious bedrooms. Bonus attic room too. Near the Carnegie Library of Homestead and close to shopping at the Waterfront and Homestead's original shopping district: East 8th Avenue which features eateries and breweries. Get this property while you can!

  19. 2022-03-11
    historical Contingent 381-char remark
    Show marketing remark (381 chars)

    Great starter home or investment property for your portfolio. Large covered front porch, with a grassy back yard, side porch, and spacious bedrooms. Bonus attic room too. Near the Carnegie Library of Homestead and close to shopping at the Waterfront and Homestead's original shopping district: East 8th Avenue which features eateries and breweries. Get this property while you can!

  20. 2022-03-09
    listed $75,000 Active 381-char remark
    Show marketing remark (381 chars)

    Great starter home or investment property for your portfolio. Large covered front porch, with a grassy back yard, side porch, and spacious bedrooms. Bonus attic room too. Near the Carnegie Library of Homestead and close to shopping at the Waterfront and Homestead's original shopping district: East 8th Avenue which features eateries and breweries. Get this property while you can!

  21. 2020-07-02
    price $62,500 594-char remark
    Show marketing remark (594 chars)

    3 bedroom single family home in up and coming Homestead! Just minutes to waterfront shopping and public transportation, this is a great investment opportunity! New fence and retaining wall with stairs added in the back yard. New restaurants, a coffee shop, breweries, and entertainment like axe throwing and escape rooms to the theme of Andrew Carnegie are filling the business district on 8th Ave. The adjacent home is listed for sale, as well 2 more properties around the corner located at 1214 & 1216 Ann St. by the same owner. Your chance to get 4 cash flowing properties at one time!

  22. 2019-12-19
    listed $77,500 Active 594-char remark
    Show marketing remark (594 chars)

    3 bedroom single family home in up and coming Homestead! Just minutes to waterfront shopping and public transportation, this is a great investment opportunity! New fence and retaining wall with stairs added in the back yard. New restaurants, a coffee shop, breweries, and entertainment like axe throwing and escape rooms to the theme of Andrew Carnegie are filling the business district on 8th Ave. The adjacent home is listed for sale, as well 2 more properties around the corner located at 1214 & 1216 Ann St. by the same owner. Your chance to get 4 cash flowing properties at one time!

ⓘ 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
$627 · $52/mo
Projected year-2 tax
$1,380 · $115/mo
Expected delta
+$753/yr (+$63/mo · 120.2%)

ⓘ 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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$17,445
− Mortgage interest
−$7,562
− Property taxes
−$627
− Insurance
−$675
− Repairs & maintenance
−$1,396
− Management
−$1,396
− Depreciation
−$3,927
Taxable income
$1,862
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$447
After-tax cash flow
$3,537/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 — Homestead

Score
77/100
State rank
#366
US rank
#3204

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homestead, PA
County
Allegheny County · 1,022,028 people
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

+76.9% since first listed
8 events — show timeline
  • 2026-05-22 Listed $137,119 FSBO.com
  • 2022-04-27 Sold (Public Records) $75,000 Public Records
  • 2022-04-26 Pending West Penn MLS
  • 2022-04-22 Sold (MLS) $75,000 West Penn MLS
  • 2022-03-11 Contingent West Penn MLS
  • 2022-03-09 Listed $75,000 West Penn MLS
  • 2020-07-02 Price Changed $62,500 West Penn MLS
  • 2019-12-19 Listed $77,500 West Penn MLS

Property tax history

+2.8%/yr

Latest (2026): $627 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…