CashFlowRE
Sign in Sign up
734 5th Ave Duplex
B- Composite 69.81
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$165,000

734 5th Ave · Coraopolis, PA 15108
6 bd · 2.0 ba · 2,624 sqft · MultiFamily public records · 1 Days on market
Built 1900 7,248 sqft lot

🖨 Deal sheet 📄 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

Terrific investment opportunity in Cornell School District. Long term tenants, right on bus line in the heart of Coraopolis. Tenants pay all utilities. Great area, close to shopping, local highways and the airport. A "must see" property with consistent occupancy due to all the nearby amenities and shopping.

Key facts

  • Private entrances
  • Bus line
  • 7,248 sq ft lot

Tags

PRIVATE ENTRANCESBUS LINE

Property features AI

Finance

  • Financial info: Gross income reported as $23,400; Insurance expense reported as $1,864; Unit rents reported: $750 for the 1-bed unit; $1,200 for the 3-bed unit

Exterior

  • Parking: On-street parking
  • Utilities: Electricity available; Natural gas available; Sewer available
  • Home design: Multifamily property with 2 total units
  • Construction: Frame construction; Asphalt roof; Built on a 0.1664-acre lot
  • Exterior features: Zoned R2; Public transportation nearby

Interior

  • Bedrooms: One 1-bedroom unit; One 3-bedroom unit
  • Bathrooms: Each unit has one full bathroom
  • Interior features: 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 2 × 2-bed/1.0-bath units multifamily listed at $165k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $599/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $165k).
  • Cap rate 15.4% vs local median 5.7% in Coraopolis — 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 80/100 on livability (#193 in PA, #1,621 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, amenities B+.
  • Cornell SD (suburban): math 16% / reading 39% proficiency, ranked #461 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 177 active listings in the ZIP; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($101k/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 $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $46k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 7y 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 $115k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.96%
Cap rate
15.41%
Cash-on-cash
32.57%
DSCR
2.45
GRM
4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.13% rent growth · sell at horizon

5-year hold
IRR
27.4%
Equity multiple
2.16×
Total profit
$53,484
Equity at exit
$24,602
10-year hold
IRR
35.7%
Equity multiple
4.49×
Total profit
$161,215
Equity at exit
$14,266

Cash invested: $46,200 (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 15108

Rents YoY
4.1%
Active inventory
177
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$3,237 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$369 /mo · $4,433/yr
Insurance
$69
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$680
Net cashflow
$1,198

Break-even live

Break-even rent $1,720
Max offer price $165,000
Occupancy floor 58%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,237

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
$41,250
Closing costs
$4,950
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.

Listing history 2 events

  1. 2026-06-19
    remarks 676-char remark
  2. 2026-06-19
    listed $165,000 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
$4,433 · $369/mo
Projected year-2 tax
$4,433 · $369/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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$38,844
− Mortgage interest
−$9,243
− Property taxes
−$4,433
− Insurance
−$1,492
− Repairs & maintenance
−$3,108
− Management
−$3,108
− Depreciation
−$4,800
Taxable income
$12,662
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,039
After-tax cash flow
$11,340/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
Cornell SD
NCES district ID
4206810
Math proficiency
16% ▼ -10.00%
Reading proficiency
39% ▼ -8.00%
Median HH income
$36,558
Composite
22.75/100
National rank
#8032
State rank
#461 of 539 in PA

Livability — Coraopolis

Score
80/100
State rank
#193
US rank
#1621

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coraopolis, PA
County
Allegheny County · 1,022,028 people
City population
42,799
Metro
Pittsburgh, PA
Population (ZIP)
42,799
Household income
$100,859
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
890.0

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 (85%)
Race & ethnicity
White 85% Black 5% Two or more races 5% Asian 4% Hispanic / Latino 2%
Common ancestry
Romanian 7% Subsaharan African 4% Slovak 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% 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
▼ -220.09%
Current HPI
250.7623
Rent YoY
▲ 4.13%
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

+587.5% since first listed
23 events — show timeline
  • 2026-06-18 Listed $165,000 West Penn MLS
  • 2024-09-05 Rental Removed $700 APPFOLIO
  • 2024-08-20 Price Changed $700 APPFOLIO
  • 2024-07-30 Price Changed $750 APPFOLIO
  • 2024-07-02 Listed for Rent $800 APPFOLIO
  • 2023-09-10 Rental Removed $500 APPFOLIO
  • 2023-09-07 Price Changed $500 APPFOLIO
  • 2023-07-22 Listed for Rent $800 APPFOLIO
  • 2021-12-28 Sold (Public Records) $115,000 Public Records
  • 2021-12-21 Sold (MLS) $115,000 West Penn MLS
  • 2021-11-14 Pending West Penn MLS
  • 2021-10-31 Price Changed $115,000 West Penn MLS
  • 2021-10-22 Price Changed $120,000 West Penn MLS
  • 2021-10-05 Price Changed $135,000 West Penn MLS
  • 2021-10-04 Listed $13,500 West Penn MLS
  • 2019-09-23 Pending West Penn MLS
  • 2019-09-23 Contingent West Penn MLS
  • 2019-09-23 Sold (Public Records) $110,000 Public Records
  • 2019-08-11 Sold (MLS) $110,000 West Penn MLS
  • 2019-07-05 Listed $125,000 West Penn MLS
  • 2004-09-22 Sold (Public Records) $28,000 Public Records
  • 1989-12-21 Sold (Public Records) $31,000 Public Records
  • 1974-09-26 Sold (Public Records) $24,000 Public Records

Property tax history

+4.9%/yr

Latest (2026): $4,433 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…