CashFlowRE
Sign in Sign up
628 E 9th Ave
C+ Composite 62.0
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
  • ARV discount +8.0/15.0
  • 1% rule +6.5/10.0
  • 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

$199,000

628 E 9th Ave · Munhall, PA 15120
5 bd · 3.0 ba · 2,849 sqft · SingleFamily public records · 76 Days on market
Built 1900 3,402 sqft lot $70/sqft · at area comps Est $201k · at est.

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

Listing remarks MLS

Don’t miss this value-add opportunity in Munhall! This solid duplex is in good condition and priced at $229,000. Offering generous living space and strong upside, the property has potential to be converted into a 3-unit with borough approval. Ideal for investors seeking cash flow and future growth. Prime location with easy access to Pittsburgh and surrounding amenities.

Key facts

  • Solid duplex
  • Prime location
  • 3,402 sq ft lot

Tags

SOLID DUPLEXGENEROUS LIVING SPACEPRIME LOCATIONEASY ACCESS TO PITTSBURGH

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 5-bed/3.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $486 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $187k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 6.8% 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; 1 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $2,285/mo this rent would consume 49% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $56k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 16y ago; this cycle's ask has dropped $30k (13%) 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 $187,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% 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 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?
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
9.23%
Cash-on-cash
10.47%
DSCR
1.47
GRM
7.3

CMA / ARV

ARV (median comp)
$201,211
List price
$199,000
Delta
-1.10%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
555 E 9th Ave 0.12mi 5/1.0 2,522 (-12%) 13mo $35,500 $14 57

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
0.6%
Equity multiple
1.02×
Total profit
$1,193
Equity at exit
$29,672
10-year hold
IRR
11.2%
Equity multiple
1.92×
Total profit
$51,253
Equity at exit
$17,206

Cash invested: $55,720 (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
7.3×

Monthly cashflow live

Estimated rent
$2,285 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$193 /mo · $2,310/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$486

Break-even live

Break-even rent $1,670
Max offer price $199,000
Occupancy floor 74%

Sensitivity live

Price -10% $599 -5% $543 +0% $486 +5% $430 +10% $374
Rent -10% $306 -5% $396 +0% $486 +5% $577 +10% $667
Rate -1.0pp $587 -0.5pp $537 base $486 +0.5pp $435 +1.0pp $382

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
$49,750
Closing costs
$5,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 3rd Ave Braddock, PA 5.0 3.0 2500 $3,800 $1.52 45d 1 1.32mi

Listing history 24 events

  1. 2026-06-21
    days on market $199,000 Active 76 DOM
  2. 2026-06-18
    days on market $199,000 Active 73 DOM
  3. 2026-06-17
    days on market $199,000 Active 72 DOM
  4. 2026-06-16
    days on market $199,000 Active 71 DOM
  5. 2026-06-15
    days on market $199,000 Active 70 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    pricedays on market $199,000 Active 68 DOM
  8. 2026-06-09
    days on market $229,000 Active 64 DOM
  9. 2026-06-08
    days on market $229,000 Active 63 DOM
  10. 2026-06-07
    days on market $229,000 Active 62 DOM
  11. 2026-06-05
    days on market $229,000 Active 59 DOM
  12. 2026-06-03
    days on market $229,000 Active 58 DOM
  13. 2026-06-02
    days on market $229,000 Active 57 DOM
  14. 2026-06-01
    days on market $229,000 Active 56 DOM
  15. 2026-05-31
    days on market $229,000 Active 55 DOM
  16. 2026-04-06
    listed $229,000 Active 378-char remark
    Show marketing remark (378 chars)

    Don’t miss this value-add opportunity in Munhall! This solid duplex is in good condition and priced at $229,000. Offering generous living space and strong upside, the property has potential to be converted into a 3-unit with borough approval. Ideal for investors seeking cash flow and future growth. Prime location with easy access to Pittsburgh and surrounding amenities.

  17. 2025-09-03
    historical Expired 752-char remark
    Show marketing remark (752 chars)

    Are you looking for a cash flowing property to add to your investment portfolio?! Look no further than 628 E. 9th Avenue! This property, while currently in the county records as a single-family home, has been used as a duplex and can even be converted to a triplex! The first floor contains 3 bedrooms and 1 bathroom while the second and third floors contain 4 bedrooms and 2 bathrooms. However, if you add a kitchen to the third floor, you can have a third unit to rent out! Conveniently located to the Waterfront as well as being minutes from the City of Pittsburgh, this property would be a great addition to anyone's rental portfolio OR live in one unit and rent out the other 1-2 units! There are many possibilities when it comes to this property!

  18. 2025-03-31
    price $242,500 752-char remark
    Show marketing remark (752 chars)

    Are you looking for a cash flowing property to add to your investment portfolio?! Look no further than 628 E. 9th Avenue! This property, while currently in the county records as a single-family home, has been used as a duplex and can even be converted to a triplex! The first floor contains 3 bedrooms and 1 bathroom while the second and third floors contain 4 bedrooms and 2 bathrooms. However, if you add a kitchen to the third floor, you can have a third unit to rent out! Conveniently located to the Waterfront as well as being minutes from the City of Pittsburgh, this property would be a great addition to anyone's rental portfolio OR live in one unit and rent out the other 1-2 units! There are many possibilities when it comes to this property!

  19. 2025-03-03
    listed $252,900 Active 752-char remark
    Show marketing remark (752 chars)

    Are you looking for a cash flowing property to add to your investment portfolio?! Look no further than 628 E. 9th Avenue! This property, while currently in the county records as a single-family home, has been used as a duplex and can even be converted to a triplex! The first floor contains 3 bedrooms and 1 bathroom while the second and third floors contain 4 bedrooms and 2 bathrooms. However, if you add a kitchen to the third floor, you can have a third unit to rent out! Conveniently located to the Waterfront as well as being minutes from the City of Pittsburgh, this property would be a great addition to anyone's rental portfolio OR live in one unit and rent out the other 1-2 units! There are many possibilities when it comes to this property!

  20. 2025-01-12
    historical Contingent
  21. 2025-01-05
    listed $199,000 Active
  22. 2024-01-07
    listed $2,000 Active
  23. 2011-08-11
    listed $50,900
  24. 2010-05-04
    listed $76,500

ⓘ 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
$2,310 · $193/mo
Projected year-2 tax
$2,727 · $227/mo
Expected delta
+$417/yr (+$35/mo · 18.0%)

ⓘ 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 ≥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
$27,423
− Mortgage interest
−$11,147
− Property taxes
−$2,310
− Insurance
−$995
− Repairs & maintenance
−$2,194
− Management
−$2,194
− Depreciation
−$5,789
Taxable income
$2,794
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$671
After-tax cash flow
$5,166/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

+199.3% since first listed
9 events — show timeline
  • 2026-04-06 Listed $229,000 West Penn MLS
  • 2025-09-03 Delisted West Penn MLS
  • 2025-03-31 Price Changed $242,500 West Penn MLS
  • 2025-03-03 Listed $252,900 West Penn MLS
  • 2025-01-12 Contingent West Penn MLS
  • 2025-01-05 Listed $199,000 West Penn MLS
  • 2024-01-07 Listed $2,000 West Penn MLS
  • 2011-08-11 Listed $50,900 West Penn MLS
  • 2010-05-04 Listed $76,500 West Penn MLS

Property tax history

+0.1%/yr

Latest (2026): $2,310 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…