CashFlowRE
Sign in Sign up
1315 Labelle Ave
B- Composite 69.66
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +6.6/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$145,000

1315 Labelle Ave · Wilkinsburg, PA 15221
3 bd · 1.0 ba · 1,584 sqft · SingleFamily public records · 11 Days on market
Built 1940 1,720 sqft lot Est $187k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious home with so much potential! Large covered front and back porch! Hardwood flooring throughout could be refinished and gleaming again! Generous room sizes! Basement for additional storage! Centrally located!

Key facts

  • 1,720 sq ft lot
  • Built 1940
  • Listed 11 days

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Utilities: Public water; Public sewer
  • Home design: 2-story property
  • Exterior features: Small lot (approximately 0.0395 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Resale condition

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/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).

Location & tenants

  • Location reads 76/100 on livability (#411 in PA, #3,754 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, health & safety D+, crime F.
  • Wilkinsburg Borough SD (suburban): math 14% / reading 23% proficiency, ranked #503 of 539 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 96% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.9%/yr); 118 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 37% of the median local income ($55k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $41k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $25k; list at $145k implies a 480% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,000

Questions for the listing agent

  1. Built in 1940 — 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 D-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
1.16%
Cap rate
9.76%
Cash-on-cash
12.39%
DSCR
1.55
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$186,912
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1117 James St 0.27mi 3/2.0 1,512 (-4%) 6mo $147,325 $97 70
1910 Beech St 0.35mi 3/1.5 1,724 (+9%) 7mo $230,000 $133 61
2233 Laketon Rd 0.70mi 3/1.0 1,536 (-3%) 4mo $25,000 $16 59
1713 Turner Ave 0.70mi 3/1.0 1,574 (-1%) 11mo $142,000 $90 57
1137 Jackson St 0.39mi 3/3.0 1,488 (-6%) 8mo $240,000 $161 57
1446 Center St 0.57mi 3/1.0 1,478 (-7%) 12mo $65,000 $44 52
1459 Foliage St 0.64mi 3/1.0 1,500 (-5%) 12mo $18,000 $12 52
1334 Franklin Ave 0.49mi 3/2.0 1,736 (+10%) 10mo $120,000 $69 48
42 Barton Dr 0.56mi 3/1.5 1,365 (-14%) 5mo $257,000 $188 45
615 Midland St 0.61mi 3/1.0 1,356 (-14%) 10mo $160,000 $118 39
1410 Traymore Ave 0.64mi 3/2.5 1,408 (-11%) 10mo $219,000 $156 37
5 Barton Dr 0.62mi 3/1.5 1,361 (-14%) 11mo $200,000 $147 37

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 · 3.86% rent growth · sell at horizon

5-year hold
IRR
2.9%
Equity multiple
1.11×
Total profit
$4,642
Equity at exit
$21,620
10-year hold
IRR
13.2%
Equity multiple
2.09×
Total profit
$44,422
Equity at exit
$12,537

Cash invested: $40,600 (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 15221

Home prices YoY
-32.3%
Rents YoY
3.9%
Active inventory
118
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,681 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$88 /mo · $1,053/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$419

Break-even live

Break-even rent $1,150
Max offer price $145,000
Occupancy floor 70%

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
$36,250
Closing costs
$4,350
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7534 Penn Bridge Ct Pittsburgh, PA 2.0 2.0 1259 $1,750 $1.39 44d 1 0.36mi
1962 McNary Blvd Pittsburgh, PA 3.0 1.0 1517 $1,545 $1.02 8d 1 0.37mi
1148 East St Pittsburgh, PA 3.0 3.0 1738 $1,700 $0.98 44d 1 0.40mi
2031 Chalfant St Pittsburgh, PA 3.0 1.5 1150 $1,950 $1.70 44d 1 0.46mi
7215 Beacon Hill Dr Pittsburgh, PA 2.0 2.0 1259 $1,795 $1.43 4d 1 0.46mi
565 Ardmore Blvd Pittsburgh, PA 4.0 1.0 1368 $1,450 $1.06 11d 1 0.71mi
100 Bryn Mawr Ct W Pittsburgh, PA 1.0–2.0 1.0–2.0 975 $1,904 $1.95 3d 15 0.80mi
515 Hill Ave Pittsburgh, PA 4.0 1.0 1628 $1,300 $0.80 44d 1 0.85mi
745 Franklin Ave Pittsburgh, PA 4.0 2.0 1948 $1,599 $0.82 44d 1 0.87mi
826 Walnut St Pittsburgh, PA 2.0 1.0 1270 $1,195 $0.94 44d 1 1.00mi
8918 Frankstown Rd Pittsburgh, PA 3.0 1.0 1400 $1,907 $1.36 15d 1 1.02mi
8606 Westwood Rd Pittsburgh, PA 4.0 1.0 1596 $1,425 $0.89 44d 1 1.06mi
442 Locust St Pittsburgh, PA 2.0 1.0 1600 $2,600 $1.62 3d 1 1.08mi
600 Kelly Ave Pittsburgh, PA 1.0–2.0 1.0 968 $1,350 $1.39 3d 3 1.08mi
648 Southern Ave Penn Hills, PA 3.0 1.0 1100 $1,600 $1.45 8d 1 1.15mi
8612 Oakcrest Rd Pittsburgh, PA 2.0 1.0 1218 $1,450 $1.19 24d 1 1.25mi
3005 Laketon Rd Pittsburgh, PA 3.0 1.0 1100 $1,295 $1.18 15d 1 1.26mi
610 Churchill Ave Pittsburgh, PA 3.0 1.0 1100 $1,395 $1.27 2d 1 1.26mi
519-521 S Trenton Ave Pittsburgh, PA 3.0 1.5 1360 $2,600 $1.91 16d 1 1.27mi
1250 Blackadore Ave Pittsburgh, PA 3.0 1.0 1440 $1,750 $1.22 24d 1 1.27mi
407 Biddle Ave #3 Pittsburgh, PA 3.0 1.0 1200 $1,700 $1.42 44d 1 1.32mi
700 Filmore Rd Pittsburgh, PA 3.0 2.0 1072 $1,800 $1.68 12d 1 1.39mi

Listing history 8 events

  1. 2026-06-18
    days on market $145,000 Active 11 DOM
  2. 2026-06-17
    days on market $145,000 Active 10 DOM
  3. 2026-06-16
    days on market $145,000 Active 9 DOM
  4. 2026-06-15
    days on market $145,000 Active 8 DOM
  5. 2026-06-13
    days on market $145,000 Active 6 DOM
  6. 2026-06-09
    days on market $145,000 Active 2 DOM
  7. 2026-06-08
    remarks 484-char remark
  8. 2026-06-08
    listed $145,000 Active 1 DOM

ⓘ 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
$1,053 · $88/mo
Projected year-2 tax
$1,672 · $139/mo
Expected delta
+$619/yr (+$52/mo · 58.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°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
$20,169
− Mortgage interest
−$8,122
− Property taxes
−$1,053
− Insurance
−$725
− Repairs & maintenance
−$1,614
− Management
−$1,614
− Depreciation
−$4,218
Taxable income
$2,824
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$678
After-tax cash flow
$4,353/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
Wilkinsburg Borough SD
NCES district ID
4226370
Math proficiency
14% ▼ -8.00%
Reading proficiency
23% ▼ -9.00%
Median HH income
$32,204
Composite
14.94/100
National rank
#9368
State rank
#503 of 539 in PA

Livability — Wilkinsburg

Score
76/100
State rank
#411
US rank
#3754

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wilkinsburg, PA
County
Allegheny County · 1,022,028 people
City population
29,513
Metro
Pittsburgh, PA
Population (ZIP)
29,374
Household income
$55,028
Rent vs Own
55.3% rent · 44.7% own
Severe rent burden
1933.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 47% Black 43% Two or more races 7% Hispanic / Latino 4% Asian 1%
Common ancestry
Romanian 4% Lithuanian 2% Serbian 1%
Foreign-born
4% · Canada, South Korea, China
Languages at home
93% English-only · Spanish 2% French/Haitian/Cajun 1% Other Indo-European 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
▼ -109.77%
Current HPI
230.0486
Rent YoY
▲ 3.86%
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

+273.7% since first listed
8 events — show timeline
  • 2026-06-07 Listed $145,000 West Penn MLS
  • 2024-07-29 Pending West Penn MLS
  • 2024-07-29 Sold (Public Records) $25,000 Public Records
  • 2024-07-13 Sold (MLS) $25,000 West Penn MLS
  • 2024-06-17 Contingent West Penn MLS
  • 2024-05-15 Price Changed $29,900 West Penn MLS
  • 2024-04-29 Price Changed $34,900 West Penn MLS
  • 2024-04-16 Listed $38,800 West Penn MLS

Property tax history

+8.0%/yr

Latest (2026): $1,053 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…