2 bd · 2.0 ba ·
1,658 sqft ·
Built 1925
· MultiFamily
· Active
· 239 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,771/mo
Mortgage (P&I)
−$441
Tax + insurance
−$250
HOA
−$0
Vac / Maint / Mgmt
−$372
Net cashflow
$709/mo
Annual
$8,506/yr
Cap rate
16.42%
Cash-on-cash
36.17%
DSCR
2.61
1% rule
2.11%
Cash to close
$23,520
Investor read
This is a 2 × 1-bed/1-bath units multifamily listed at $84k.
At list price, monthly cash flow is $709 ($9k/yr) — positive. Per door: $354/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($2k rent vs $84k).
It's been on market 239 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $74k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads 70/100 on livability (#752 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment D+, amenities F, commute F.
East Allegheny SD (suburban): math 14% / reading 30% proficiency, ranked #485 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Watch-outs: property tax is 3.1% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 20 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
6 sale attempts since 13y ago; this cycle's ask has dropped $24k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $41k; list at $84k implies a 103% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 239 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
CashFlowRE · CFR-XT6VBQ5N9R72D9
· Data 2 days agocashflowre.app · 2026-05-29