CashFlowRE
Sign in Sign up
508 Ohio Ave Multi-family
B- Composite 65.53
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 +25.6/30.0
  • DSCR +8.5/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.1/10.0
  • Livability +3.6/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$109,900

508 Ohio Ave · Glassport, PA 15045
3 bd · 1.5 ba · 1,850 sqft · MultiFamily public records · 21 Days on market
Built 1901 2,748 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This is a perfect opportunity for any investor to pick up a cash flowing House and Unit to add to their portfolio, or live in one side and rent out the other. This property is a 3-bedroom, 1.5 bath home in the front with a small back yard and a 2 car detached garage with a nice 2-bedroom, 1 bath apartment above it. Great house hack or buy-and-hold.

Key facts

  • 2,748 sq ft lot
  • Garage
  • Built 1901

Property features AI

Finance

  • HOA & community: Public transportation access

Exterior

  • Parking: Detached garage (2 parking spaces)
  • Utilities: Public water; Public sewer; Electric service available; Gas heating available
  • Home design: 3-story frame residence; Resale property; Asphalt roof
  • Construction: Frame construction; Asphalt roof
  • Exterior features: 25 x 110 lot dimensions

Interior

  • Flooring: Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating
  • Interior features: Hardwood floors; Basement present

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 multifamily listed at $110k.

Deal economics

  • At list price, monthly cash flow is $260 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#716 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: crime C-, employment D+, schools D-.
  • South Allegheny SD (suburban): math 23% / reading 44% proficiency, ranked #430 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 24 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • In year one you build about $956 of equity ($760 loan paydown + $196 appreciation (0.2% local appreciation)).
  • At projected returns (0.2% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 15y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $110k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,251 (1.5% below list)

Questions for the listing agent

  1. Built in 1901 — 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. 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.
  5. 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.
  6. 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
1.25%
Cap rate
9.13%
Cash-on-cash
10.14%
DSCR
1.45
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.6%
Equity multiple
1.47×
Total profit
$14,327
Equity at exit
$32,894
10-year hold
IRR
14.4%
Equity multiple
2.61×
Total profit
$49,507
Equity at exit
$40,333

Cash invested: $30,772 (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 15045

Home prices YoY
0.1%
Active inventory
24
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,370 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$200 /mo · $2,400/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$260

Break-even live

Break-even rent $1,041
Max offer price $109,900
Occupancy floor 76%

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
$27,475
Closing costs
$3,297
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
833 Vermont Ave Glassport, PA 3.0 1.0 1290 $1,395 $1.08 23d 1 0.41mi
185 Carnegie Ave Clairton, PA 3.0 1.0 1404 $1,295 $0.92 43d 1 1.33mi

Listing history 49 events

  1. 2026-06-18
    days on market $109,900 Active 21 DOM
  2. 2026-06-17
    days on market $109,900 Active 20 DOM
  3. 2026-06-16
    days on market $109,900 Active 19 DOM
  4. 2026-06-15
    days on market $109,900 Active 18 DOM
  5. 2026-06-13
    days on market $109,900 Active 16 DOM
  6. 2026-06-13
    days on market $109,900 Active 15 DOM
  7. 2026-06-09
    days on market $109,900 Active 12 DOM
  8. 2026-06-08
    pricedays on market $109,900 Active 11 DOM
  9. 2026-06-07
    days on market $119,900 Active 10 DOM
  10. 2026-06-05
    days on market $119,900 Active 7 DOM
  11. 2026-06-03
    days on market $119,900 Active 6 DOM
  12. 2026-06-02
    days on market $119,900 Active 5 DOM
  13. 2026-06-01
    days on market $119,900 Active 4 DOM
  14. 2026-05-31
    days on market $119,900 Active 3 DOM
  15. 2026-04-27
    listed $119,900 Active 350-char remark
    Show marketing remark (350 chars)

    This is a perfect opportunity for any investor to pick up a cash flowing House and Unit to add to their portfolio, or live in one side and rent out the other. This property is a 3-bedroom, 1.5 bath home in the front with a small back yard and a 2 car detached garage with a nice 2-bedroom, 1 bath apartment above it. Great house hack or buy-and-hold.

  16. 2025-01-18
    historical $745
  17. 2024-12-20
    price $745
  18. 2024-12-12
    price $795
  19. 2024-11-30
    price $845
  20. 2024-10-04
    price $895
  21. 2024-09-12
    listed $995
  22. 2024-06-28
    price $129,000 362-char remark
    Show marketing remark (362 chars)

    Great opportunity to pick up an occupied cash-flowing duplex. This property is a 3-bedroom, 1.5-bath home in the front with a small backyard and a 2-car detached garage in the rear with a nice 2-bedroom apartment above it. The property is currently fully-occupied and pulling in $1570/month and the tenants pay electric and gas. Great house hack or buy-and-hold.

  23. 2024-04-16
    price $134,900 362-char remark
    Show marketing remark (362 chars)

    Great opportunity to pick up an occupied cash-flowing duplex. This property is a 3-bedroom, 1.5-bath home in the front with a small backyard and a 2-car detached garage in the rear with a nice 2-bedroom apartment above it. The property is currently fully-occupied and pulling in $1570/month and the tenants pay electric and gas. Great house hack or buy-and-hold.

  24. 2024-03-11
    price $139,900 362-char remark
    Show marketing remark (362 chars)

    Great opportunity to pick up an occupied cash-flowing duplex. This property is a 3-bedroom, 1.5-bath home in the front with a small backyard and a 2-car detached garage in the rear with a nice 2-bedroom apartment above it. The property is currently fully-occupied and pulling in $1570/month and the tenants pay electric and gas. Great house hack or buy-and-hold.

  25. 2024-02-23
    listed $145,000 Active 362-char remark
    Show marketing remark (362 chars)

    Great opportunity to pick up an occupied cash-flowing duplex. This property is a 3-bedroom, 1.5-bath home in the front with a small backyard and a 2-car detached garage in the rear with a nice 2-bedroom apartment above it. The property is currently fully-occupied and pulling in $1570/month and the tenants pay electric and gas. Great house hack or buy-and-hold.

  26. 2022-06-07
    price $115,000
  27. 2022-06-07
    price $115,000
  28. 2022-05-10
    price $117,500
  29. 2022-05-10
    price $117,500
  30. 2022-04-29
    status Active
  31. 2022-04-29
    status Active
  32. 2022-04-18
    historical Contingent
  33. 2022-04-18
    historical Contingent
  34. 2022-04-01
    price $118,000
  35. 2022-04-01
    price $118,000
  36. 2022-03-02
    price $119,900
  37. 2022-03-02
    price $119,900
  38. 2022-02-21
    price $125,000
  39. 2022-02-21
    price $125,000
  40. 2022-02-13
    listed $120,000 Active
  41. 2022-02-13
    listed $120,000 Active
  42. 2018-03-29
    historical Withdrawn
  43. 2018-03-29
    historical
  44. 2018-03-27
    listed $60,000 Active
  45. 2018-03-27
    listed $60,000
  46. 2011-08-22
    soldstatus $22,000
  47. 2011-08-16
    price $25,000
  48. 2011-08-16
    soldstatus $22,000
  49. 2011-07-15
    listed $22,000

ⓘ 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
$2,400 · $200/mo
Projected year-2 tax
$2,400 · $200/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$16,437
− Mortgage interest
−$6,156
− Property taxes
−$2,400
− Insurance
−$550
− Repairs & maintenance
−$1,315
− Management
−$1,315
− Depreciation
−$3,197
Taxable income
$1,504
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$361
After-tax cash flow
$2,759/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
South Allegheny SD
NCES district ID
4221910
Math proficiency
23% ▼ -10.00%
Reading proficiency
44% ▼ -13.00%
Median HH income
$40,891
Composite
28.15/100
National rank
#6815
State rank
#430 of 539 in PA

Livability — Glassport

Score
71/100
State rank
#716
US rank
#7113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glassport, PA
City population
4,400
Population (ZIP)
4,400

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Black 4% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 18% Portuguese 6% Serbian 6%
Foreign-born
1% · South Korea, Canada
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1% Korean 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
▲ 0.18%
Current HPI
214.7403
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+399.5% since first listed
37 events — show timeline
  • 2026-06-08 Price Changed $109,900 West Penn MLS
  • 2026-05-28 Listed $119,900 West Penn MLS
  • 2026-04-27 Listed $119,900 West Penn MLS
  • 2025-01-18 Rental Removed $745 SHOWMOJO
  • 2024-12-20 Price Changed $745 SHOWMOJO
  • 2024-12-12 Price Changed $795 SHOWMOJO
  • 2024-11-30 Price Changed $845 SHOWMOJO
  • 2024-10-04 Price Changed $895 SHOWMOJO
  • 2024-09-12 Listed for Rent $995 SHOWMOJO
  • 2024-06-28 Price Changed $129,000 West Penn MLS
  • 2024-04-16 Price Changed $134,900 West Penn MLS
  • 2024-03-11 Price Changed $139,900 West Penn MLS
  • 2024-02-23 Listed $145,000 West Penn MLS
  • 2022-06-07 Price Changed $115,000 West Penn MLS
  • 2022-06-07 Price Changed $115,000 West Penn MLS
  • 2022-05-10 Price Changed $117,500 West Penn MLS
  • 2022-05-10 Price Changed $117,500 West Penn MLS
  • 2022-04-29 Relisted West Penn MLS
  • 2022-04-29 Relisted West Penn MLS
  • 2022-04-18 Contingent West Penn MLS
  • 2022-04-18 Contingent West Penn MLS
  • 2022-04-01 Price Changed $118,000 West Penn MLS
  • 2022-04-01 Price Changed $118,000 West Penn MLS
  • 2022-03-02 Price Changed $119,900 West Penn MLS
  • 2022-03-02 Price Changed $119,900 West Penn MLS
  • 2022-02-21 Price Changed $125,000 West Penn MLS
  • 2022-02-21 Price Changed $125,000 West Penn MLS
  • 2022-02-13 Listed $120,000 West Penn MLS
  • 2022-02-13 Listed $120,000 West Penn MLS
  • 2018-03-29 Delisted West Penn MLS
  • 2018-03-29 Delisted West Penn MLS
  • 2018-03-27 Listed $60,000 West Penn MLS
  • 2018-03-27 Listed $60,000 West Penn MLS
  • 2011-08-22 Sold (Public Records) $22,000 Public Records
  • 2011-08-16 Sold (MLS) $22,000 West Penn MLS
  • 2011-08-16 Price Changed $25,000 West Penn MLS
  • 2011-07-15 Listed $22,000 West Penn MLS

Property tax history

+4.4%/yr

Latest (2026): $2,400 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…