CashFlowRE
Sign in Sign up
702 E 19th Ave
B- Composite 67.21
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +5.1/15.0
  • 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

$94,900

702 E 19th Ave · Munhall, PA 15120
2 bd · 1.0 ba · 1,167 sqft · Condo public records · 220 Days on market
Built 1900 $81/sqft · 5% above area Est $90k · 5% over

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

Listing remarks MLS

Step into this refreshed 2-bedroom semi-detached home in the heart of Munhall—just moments from The Waterfront and an easy commute to Downtown. The main level features a classic living, dining, and kitchen layout with updated flooring throughout. Upstairs offers two comfortable bedrooms and a full bath. Key improvements include a newer roof, updated siding, and a replaced sewer line, giving peace of mind for years to come. Whether you're a first-time buyer or an investor seeking a low-maintenance addition to your portfolio, this move-in ready home delivers great value in a steadily growing neighborhood.

Key facts

  • Move-in ready
  • Updated siding
  • Newer roof

Tags

REFRESHED HOMEUPDATED FLOORINGNEWER ROOFUPDATED SIDINGREPLACED SEWER LINEMOVE-IN READY

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 2-bed/1.0-bath condo listed at $95k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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); 93 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 220 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $95k implies a 493% 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 $83,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 220 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.41%
Cap rate
11.71%
Cash-on-cash
19.34%
DSCR
1.86
GRM
5.9

CMA / ARV

ARV (median comp)
$90,071
List price
$94,900
Delta
5.36%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
12.5%
Equity multiple
1.50×
Total profit
$13,347
Equity at exit
$14,150
10-year hold
IRR
22.2%
Equity multiple
2.99×
Total profit
$52,814
Equity at exit
$8,205

Cash invested: $26,572 (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
93
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,339 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$92 /mo · $1,108/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$428

Break-even live

Break-even rent $797
Max offer price $94,900
Occupancy floor 63%

Sensitivity live

Price -10% $482 -5% $455 +0% $428 +5% $401 +10% $375
Rent -10% $322 -5% $375 +0% $428 +5% $481 +10% $534
Rate -1.0pp $476 -0.5pp $452 base $428 +0.5pp $404 +1.0pp $379

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
$23,725
Closing costs
$2,847
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 44d 1 0.13mi
1900 Maple St Unit 4 Homestead, PA 1.0 1.0 1200 $1,400 $1.17 24d 1 0.21mi
2104 West St Unit 2F Munhall, PA 1.0 1.0 800 $940 $1.18 15d 1 0.32mi
2104 West St Unit 2R Munhall, PA 1.0 1.0 825 $950 $1.15 15d 1 0.32mi
214 Vine St Homestead, PA 2.0 1.0 1034 $1,150 $1.11 44d 1 0.41mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 15d 1 0.52mi
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 24d 1 0.54mi
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 17d 1 0.58mi
519 E 9th Ave Fl 1 Homestead, PA 1.0 1.0 900 $995 $1.11 11d 1 0.58mi
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 17d 1 0.59mi
810 Amity St Unit 2 Homestead, PA 2.0 1.0 800 $995 $1.24 13d 1 0.72mi
811 West St Apt 1B Homestead, PA 1.0 1.0 750 $1,250 $1.67 44d 1 0.74mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 44d 1 0.87mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 24d 1 0.97mi
3705 Botsford St Apt 2 Munhall, PA 3.0 1.0 1000 $1,195 $1.20 44d 1 1.17mi
212 Kenmawr Ave Braddock, PA 2.0 1.5 1417 $1,300 $0.92 44d 1 1.32mi
7122 Harrison Ave Unit 1 Pittsburgh, PA 1.0 1.0 820 $1,100 $1.34 18d 1 1.47mi

HOA detail condo

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

Listing history 26 events

  1. 2026-06-21
    days on market $94,900 Active 220 DOM
  2. 2026-06-18
    days on market $94,900 Active 217 DOM
  3. 2026-06-17
    days on market $94,900 Active 216 DOM
  4. 2026-06-16
    days on market $94,900 Active 215 DOM
  5. 2026-06-15
    days on market $94,900 Active 214 DOM
  6. 2026-06-13
    days on market $94,900 Active 212 DOM
  7. 2026-06-09
    days on market $94,900 Active 208 DOM
  8. 2026-06-08
    days on market $94,900 Active 207 DOM
  9. 2026-06-07
    pricedays on market $94,900 Active 206 DOM
  10. 2026-06-05
    days on market $99,000 Active 203 DOM
  11. 2026-06-03
    days on market $99,000 Active 202 DOM
  12. 2026-06-02
    days on market $99,000 Active 201 DOM
  13. 2026-06-01
    days on market $99,000 Active 200 DOM
  14. 2026-05-31
    days on market $99,000 Active 199 DOM
  15. 2026-04-01
    status Active 616-char remark
    Show marketing remark (616 chars)

    Step into this refreshed 2-bedroom semi-detached home in the heart of Munhall—just moments from The Waterfront and an easy commute to Downtown. The main level features a classic living, dining, and kitchen layout with updated flooring throughout. Upstairs offers two comfortable bedrooms and a full bath. Key improvements include a newer roof, updated siding, and a replaced sewer line, giving peace of mind for years to come. Whether you're a first-time buyer or an investor seeking a low-maintenance addition to your portfolio, this move-in ready home delivers great value in a steadily growing neighborhood.

  16. 2026-03-22
    historical Contingent 616-char remark
    Show marketing remark (616 chars)

    Step into this refreshed 2-bedroom semi-detached home in the heart of Munhall—just moments from The Waterfront and an easy commute to Downtown. The main level features a classic living, dining, and kitchen layout with updated flooring throughout. Upstairs offers two comfortable bedrooms and a full bath. Key improvements include a newer roof, updated siding, and a replaced sewer line, giving peace of mind for years to come. Whether you're a first-time buyer or an investor seeking a low-maintenance addition to your portfolio, this move-in ready home delivers great value in a steadily growing neighborhood.

  17. 2026-03-11
    price $99,000 616-char remark
    Show marketing remark (616 chars)

    Step into this refreshed 2-bedroom semi-detached home in the heart of Munhall—just moments from The Waterfront and an easy commute to Downtown. The main level features a classic living, dining, and kitchen layout with updated flooring throughout. Upstairs offers two comfortable bedrooms and a full bath. Key improvements include a newer roof, updated siding, and a replaced sewer line, giving peace of mind for years to come. Whether you're a first-time buyer or an investor seeking a low-maintenance addition to your portfolio, this move-in ready home delivers great value in a steadily growing neighborhood.

  18. 2025-11-13
    listed $105,000 Active 616-char remark
    Show marketing remark (616 chars)

    Step into this refreshed 2-bedroom semi-detached home in the heart of Munhall—just moments from The Waterfront and an easy commute to Downtown. The main level features a classic living, dining, and kitchen layout with updated flooring throughout. Upstairs offers two comfortable bedrooms and a full bath. Key improvements include a newer roof, updated siding, and a replaced sewer line, giving peace of mind for years to come. Whether you're a first-time buyer or an investor seeking a low-maintenance addition to your portfolio, this move-in ready home delivers great value in a steadily growing neighborhood.

  19. 2025-06-05
    price $101,000 679-char remark
    Show marketing remark (679 chars)

    This 2 bedroom, 1 bathroom semi-detached home is located in the ever-appreciating Munhall neighborhood—just minutes from the shops, restaurants, and entertainment at The Waterfront, and a quick commute to Downtown Pittsburgh. The first floor offers a traditional layout with a living room, dining room, and kitchen, all featuring new flooring. Upstairs, you'll find two bedrooms and a full bathroom. The home also includes a newer roof, updated siding, and a replaced sewer line, offering a solid foundation for future improvements. Don’t miss this move-in ready home perfect for first-time homebuyers or investors looking for a great value in a growing neighborhood.

  20. 2025-05-27
    price $104,900 679-char remark
    Show marketing remark (679 chars)

    This 2 bedroom, 1 bathroom semi-detached home is located in the ever-appreciating Munhall neighborhood—just minutes from the shops, restaurants, and entertainment at The Waterfront, and a quick commute to Downtown Pittsburgh. The first floor offers a traditional layout with a living room, dining room, and kitchen, all featuring new flooring. Upstairs, you'll find two bedrooms and a full bathroom. The home also includes a newer roof, updated siding, and a replaced sewer line, offering a solid foundation for future improvements. Don’t miss this move-in ready home perfect for first-time homebuyers or investors looking for a great value in a growing neighborhood.

  21. 2025-05-16
    listed $109,900 Active 679-char remark
    Show marketing remark (679 chars)

    This 2 bedroom, 1 bathroom semi-detached home is located in the ever-appreciating Munhall neighborhood—just minutes from the shops, restaurants, and entertainment at The Waterfront, and a quick commute to Downtown Pittsburgh. The first floor offers a traditional layout with a living room, dining room, and kitchen, all featuring new flooring. Upstairs, you'll find two bedrooms and a full bathroom. The home also includes a newer roof, updated siding, and a replaced sewer line, offering a solid foundation for future improvements. Don’t miss this move-in ready home perfect for first-time homebuyers or investors looking for a great value in a growing neighborhood.

  22. 2024-12-06
    status Active
  23. 2024-11-24
    historical Contingent
  24. 2024-11-16
    listed $59,000 Active
  25. 2024-11-16
    listed $134,000 Active
  26. 1999-12-30
    soldstatus $16,000

ⓘ 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
$1,108 · $92/mo
Projected year-2 tax
$1,304 · $109/mo
Expected delta
+$196/yr (+$16/mo · 17.6%)

ⓘ 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 · 17 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
$16,069
− Mortgage interest
−$5,316
− Property taxes
−$1,108
− Insurance
−$474
− Repairs & maintenance
−$1,285
− Management
−$1,285
− Depreciation
−$2,761
Taxable income
$3,838
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$921
After-tax cash flow
$4,218/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

+518.8% since first listed
12 events — show timeline
  • 2026-04-01 Relisted West Penn MLS
  • 2026-03-22 Contingent West Penn MLS
  • 2026-03-11 Price Changed $99,000 West Penn MLS
  • 2025-11-13 Listed $105,000 West Penn MLS
  • 2025-06-05 Price Changed $101,000 West Penn MLS
  • 2025-05-27 Price Changed $104,900 West Penn MLS
  • 2025-05-16 Listed $109,900 West Penn MLS
  • 2024-12-06 Relisted West Penn MLS
  • 2024-11-24 Contingent West Penn MLS
  • 2024-11-16 Listed $134,000 West Penn MLS
  • 2024-11-16 Listed $59,000 West Penn MLS
  • 1999-12-30 Sold (Public Records) $16,000 Public Records

Property tax history

+3.2%/yr

Latest (2026): $1,108 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…