CashFlowRE
Sign in Sign up
125 Bellevue Ave Duplex
D+ Composite 49.7
Why this score? — see what drove the D+ 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 +17.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • Schools +5.2/10.0
  • Livability +4.6/5.0
  • 1% rule +4.2/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,000

125 Bellevue Ave · West View, PA 15229
3 bd · 2.0 ba · 1,945 sqft · MultiFamily public records · 38 Days on market
Built 1930 5,601 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Looking for a turnkey investment opportunity? Look no further! This well maintained and clean up and down duplex in West View (North Hills Schools) is a great investment with long term tenants in place. Each unit has two bedrooms, 1 bath and tenants pay gas & electric. First floor: features hardwood floors, newer furnaces, access to the garage and basement for storage and washer/dryer hook ups Second floor: features hardwood floors, newer furnace and central AC, back deck, separate basement with washer/dryer hook ups. Don't pass up on this great investment located in a convenient location to shopping, restaurants and transportation.

Key facts

  • Separate utilities
  • Basement storage
  • Garage access

Tags

FULLY OCCUPIED DUPLEXSEPARATE UTILITIESLOW MAINTENANCE BRICK EXTERIORHARDWOOD FLOORSBASEMENT STORAGEGARAGE ACCESS

Property features AI

Finance

  • Financial info: Two rental units with current rents of $1,145 and $1,110

Exterior

  • Home design: Multi-family property
  • Exterior features: Lot zoned MUL (multi-use)

Interior

  • Bedrooms: Each unit has 2 bedrooms
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: Two-unit building (multi-family)

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 × 2-bed/1.0-bath units multifamily listed at $269k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive. Per door: $95/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $247k (8.0% below list).
  • Recommended offer: $247k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.8% in West View — 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 92/100 on livability (#8 in PA, #32 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • North Hills SD (suburban): math 48% / reading 72% proficiency, ranked #70 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: West View El Sch (math 42% / reading 72%, grade C+, #444 of 1,518 statewide, top 32%, 457 students, 36% FRL); North Hills Ms (math 37% / reading 70%, grade C+, #86 of 512 statewide, top 17%, 1,070 students, 28% FRL); North Hills Shs (math 71% / reading 75%, grade B+, #35 of 437 statewide, top 8%, 1,383 students, 24% FRL).
  • Market conditions: Rents rising (+2.7%/yr); 43 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($91k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($261k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $247,400 (8.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.92%
Cap rate
7.14%
Cash-on-cash
3.04%
DSCR
1.14
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.67% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-32,268
Equity at exit
$40,109
10-year hold
IRR
-3.2%
Equity multiple
0.79×
Total profit
$-15,862
Equity at exit
$23,258

Cash invested: $75,320 (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 15229

Rents YoY
2.7%
Active inventory
43
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$2,474 high interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$241 /mo · $2,889/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$520
Net cashflow
$191

Break-even live

Break-even rent $2,232
Max offer price $269,000
Occupancy floor 87%

Sensitivity live

Price -10% $343 -5% $267 +0% $191 +5% $115 +10% $39
Rent -10% $-4 -5% $93 +0% $191 +5% $289 +10% $386
Rate -1.0pp $326 -0.5pp $259 base $191 +0.5pp $121 +1.0pp $50

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

UnitsBedsBathsEst. rent
Total (2 units) $2,474

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
$67,250
Closing costs
$8,070
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 1st St West View, PA 2.0 1.0 1950 $1,300 $0.67 9d 1 0.51mi
300 Hillview Dr McKnight, PA 3.0 1.0–2.5 1210 $3,502 $2.89 3d 37 1.24mi
404 Aprilmae Way Pittsburgh, PA 3.0 2.5 1833 $2,700 $1.47 16d 1 1.36mi

Listing history 21 events

  1. 2026-06-21
    days on market $269,000 Active 38 DOM
  2. 2026-06-18
    days on market $269,000 Active 35 DOM
  3. 2026-06-17
    days on market $269,000 Active 34 DOM
  4. 2026-06-16
    days on market $269,000 Active 33 DOM
  5. 2026-06-15
    days on market $269,000 Active 32 DOM
  6. 2026-06-13
    days on market $269,000 Active 30 DOM
  7. 2026-06-09
    days on market $269,000 Active 26 DOM
  8. 2026-06-08
    days on market $269,000 Active 25 DOM
  9. 2026-06-08
    price $269,000 Active 24 DOM
  10. 2026-06-07
    days on market $279,000 Active 24 DOM
  11. 2026-06-05
    days on market $279,000 Active 21 DOM
  12. 2026-06-03
    days on market $279,000 Active 20 DOM
  13. 2026-06-02
    days on market $279,000 Active 19 DOM
  14. 2026-06-01
    days on market $279,000 Active 18 DOM
  15. 2026-05-31
    days on market $279,000 Active 17 DOM
  16. 2026-05-14
    listed $279,000 Active 430-char remark
  17. 2024-10-25
    soldstatus $263,000
  18. 2024-10-23
    soldstatus $263,000 Closed 648-char remark
    Show marketing remark (648 chars)

    Looking for a turnkey investment opportunity? Look no further! This well maintained and clean up and down duplex in West View (North Hills Schools) is a great investment with long term tenants in place. Each unit has two bedrooms, 1 bath and tenants pay gas & electric. First floor: features hardwood floors, newer furnaces, access to the garage and basement for storage and washer/dryer hook ups Second floor: features hardwood floors, newer furnace and central AC, back deck, separate basement with washer/dryer hook ups. Don't pass up on this great investment located in a convenient location to shopping, restaurants and transportation.

  19. 2024-09-29
    historical Contingent 648-char remark
    Show marketing remark (648 chars)

    Looking for a turnkey investment opportunity? Look no further! This well maintained and clean up and down duplex in West View (North Hills Schools) is a great investment with long term tenants in place. Each unit has two bedrooms, 1 bath and tenants pay gas & electric. First floor: features hardwood floors, newer furnaces, access to the garage and basement for storage and washer/dryer hook ups Second floor: features hardwood floors, newer furnace and central AC, back deck, separate basement with washer/dryer hook ups. Don't pass up on this great investment located in a convenient location to shopping, restaurants and transportation.

  20. 2024-09-19
    listed $250,000 Active 648-char remark
    Show marketing remark (648 chars)

    Looking for a turnkey investment opportunity? Look no further! This well maintained and clean up and down duplex in West View (North Hills Schools) is a great investment with long term tenants in place. Each unit has two bedrooms, 1 bath and tenants pay gas & electric. First floor: features hardwood floors, newer furnaces, access to the garage and basement for storage and washer/dryer hook ups Second floor: features hardwood floors, newer furnace and central AC, back deck, separate basement with washer/dryer hook ups. Don't pass up on this great investment located in a convenient location to shopping, restaurants and transportation.

  21. 1984-01-25
    soldstatus $54,900

ⓘ 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
$2,889 · $241/mo
Projected year-2 tax
$3,570 · $297/mo
Expected delta
+$681/yr (+$57/mo · 23.6%)

ⓘ 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 3/10 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
$29,688
− Mortgage interest
−$15,068
− Property taxes
−$2,889
− Insurance
−$1,345
− Repairs & maintenance
−$2,375
− Management
−$2,375
− Depreciation
−$7,825
Taxable loss
−$2,190
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$526
After-tax cash flow
$2,817/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
North Hills SD
NCES district ID
4217220
Math proficiency
48% ▼ -20.00%
Reading proficiency
72% ▼ -10.00%
Median HH income
$60,841
Composite
52.02/100
National rank
#1637
State rank
#70 of 539 in PA

Livability — West View

Score
92/100
State rank
#8
US rank
#32

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West View, PA
County
Allegheny County · 1,022,028 people
City population
15,251
Metro
Pittsburgh, PA
Population (ZIP)
15,188
Household income
$90,703
Rent vs Own
29.9% rent · 70.1% own
Severe rent burden
261.0

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 (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 5% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1%
Common ancestry
Romanian 8% Serbian 2% Slovak 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 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
▼ -142.50%
Current HPI
256.8177
Rent YoY
▲ 2.67%
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

+390.0% since first listed
7 events — show timeline
  • 2026-06-07 Price Changed $269,000 West Penn MLS
  • 2026-05-14 Listed $279,000 West Penn MLS
  • 2024-10-25 Sold (Public Records) $263,000 Public Records
  • 2024-10-23 Sold (MLS) $263,000 West Penn MLS
  • 2024-09-29 Contingent West Penn MLS
  • 2024-09-19 Listed $250,000 West Penn MLS
  • 1984-01-25 Sold (Public Records) $54,900 Public Records

Property tax history

-2.7%/yr

Latest (2026): $2,889 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…