CashFlowRE
Sign in Sign up
249 E 16th Ave
B+ Composite 77.96
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$68,500

249 E 16th Ave · Homestead, PA 15120
3 bd · 1.0 ba · 1,637 sqft · SingleFamily public records · 1 Days on market
Built 1900 1,559 sqft lot Est $124k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special in Homestead with significant upside potential. This approximately 1,637 sq ft home is currently configured as a 3-bedroom, 1-bath property and is ready for a full renovation. The existing layout offers the opportunity to expand the living space by finishing the attic, creating up to two additional bedrooms or a bedroom with an additional bathroom, subject to buyer verification and approvals. The property retains much of its original character and provides a solid footprint for a value-add project. Conveniently located just minutes from The Waterfront shopping and entertainment district, featuring major retailers, restaurants, entertainment, and everyday conveniences. The p

Key facts

  • Expand living space
  • Original character
  • Finish the attic

Tags

FULL RENOVATIONEXPAND LIVING SPACEFINISH THE ATTICORIGINAL CHARACTERSTRONG RENOVATION POTENTIAL

Property features AI

Finance

  • HOA & community: Access to public transportation

Exterior

  • Parking: On-street parking (1 space)
  • Utilities: Public water; Public sewer
  • Home design: 2-story residence; Resale property; Asphalt roof; Brick construction
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Lot dimensions approximately 25 x 60 x 26 x 60; Small lot (about 0.036 acres)

Interior

  • Kitchen: Main-level kitchen (8 x 14)
  • Bedrooms: Upper-level bedroom (11 x 13); Upper-level bedroom (7 x 7); Upper-level bonus room (12 x 21)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Full basement with interior entry; Decorative fireplace (1)

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 $68k.

Deal economics

  • At list price, monthly cash flow is $780 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).

Location & tenants

  • Location reads 77/100 on livability (#366 in PA, #3,204 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment 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); 92 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 33% of the median local income ($56k/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 $474 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $47k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,500

Questions for the listing agent

  1. Built in 1900 — 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 F-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
2.21%
Cap rate
19.95%
Cash-on-cash
48.77%
DSCR
3.17
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$124,412
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1415 Margaret St 0.06mi 3/1.0 1,628 (-0%) 1mo $25,000 $15 96
238 E 19th 0.19mi 3/1.5 1,600 (-2%) 3mo $45,000 $28 82
245 E 18th Ave 0.11mi 3/1.5 1,512 (-8%) 1mo $15,000 $10 80
600 E 14th Ave 0.09mi 3/2.0 1,472 (-10%) 0mo $229,007 $156 75
230 E 15th Ave 0.08mi 3/1.0 1,417 (-13%) 2mo $25,000 $18 72
306 W 15th Ave 0.36mi 3/1.5 1,701 (+4%) 5mo $200,000 $118 70
227 E 15th Ave 0.10mi 2/2.0 (-1) 1,490 (-9%) 6mo $55,000 $37 67
156 Dahlia St 0.48mi 3/1.0 1,560 (-5%) 6mo $191,900 $123 65
342 E 11th Ave 0.26mi 3/1.5 1,878 (+15%) 3mo $138,000 $73 58
30 Harrison St 0.44mi 3/1.0 1,440 (-12%) 1mo $112,500 $78 58
144 W Schwab Ave 0.68mi 4/1.5 (+1) 1,540 (-6%) 3mo $150,000 $97 49
109 Vine St 0.60mi 2/1.5 (-1) 1,444 (-12%) 4mo $110,000 $76 42

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
47.5%
Equity multiple
3.09×
Total profit
$40,168
Equity at exit
$10,214
10-year hold
IRR
53.6%
Equity multiple
6.51×
Total profit
$105,693
Equity at exit
$5,923

Cash invested: $19,180 (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
92
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,512 high interval (Pro) →
Mortgage (P&I)
$359
Tax from tax record
$27 /mo · $329/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$780

Break-even live

Break-even rent $526
Max offer price $68,500
Occupancy floor 43%

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
$17,125
Closing costs
$2,055
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
623 E 18th Ave Homestead, PA 2.0 1.0 1156 $1,600 $1.38 43d 1 0.15mi
621 E 9th Ave Homestead, PA 2.0 2.0 1400 $1,425 $1.02 23d 1 0.38mi
300 W 13th Ave Unit 302 Homestead, PA 2.0 1.0 1088 $1,150 $1.06 16d 1 0.39mi
300 W 13th Ave Homestead, PA 2.0 1.0 1088 $1,125 $1.03 16d 1 0.39mi
931 Hilltop St Homestead, PA 3.0 1.5 1312 $1,500 $1.14 14d 1 0.60mi
218 Mary St Homestead, PA 3.0 1.0 1776 $1,400 $0.79 21d 1 0.77mi
1254 Edgewood Dr Homestead, PA 3.0 1.0 1144 $1,725 $1.51 43d 1 0.81mi
308 Lea St Homestead, PA 4.0 2.0 1480 $1,490 $1.01 2d 1 0.86mi
3305 W Run Rd Munhall, PA 2.0 1.0 1100 $1,365 $1.24 23d 1 1.02mi
7009 Church St Pittsburgh, PA 3.0 2.0 1800 $1,550 $0.86 43d 1 1.23mi
212 Kenmawr Ave Braddock, PA 2.0 1.5 1417 $1,300 $0.92 43d 1 1.46mi

Listing history 2 events

  1. 2026-06-19
    remarks 699-char remark
  2. 2026-06-19
    listed $68,500 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
$329 · $27/mo
Projected year-2 tax
$706 · $59/mo
Expected delta
+$376/yr (+$31/mo · 114.3%)

ⓘ 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 0% chance of damaging wind over 30 yrs
  • 🫁 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
$18,148
− Mortgage interest
−$3,837
− Property taxes
−$329
− Insurance
−$342
− Repairs & maintenance
−$1,452
− Management
−$1,452
− Depreciation
−$1,993
Taxable income
$8,743
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,098
After-tax cash flow
$7,256/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 — Homestead

Score
77/100
State rank
#366
US rank
#3204

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homestead, PA
County
Allegheny County · 1,022,028 people
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

+185.4% since first listed
5 events — show timeline
  • 2026-06-18 Listed $68,500 West Penn MLS
  • 2026-04-14 Sold (Public Records) $47,000 Public Records
  • 2006-02-16 Sold (Public Records) $68,000 Public Records
  • 1989-01-08 Sold (Public Records) $24,168 Public Records
  • 1985-07-08 Sold (Public Records) $24,000 Public Records

Property tax history

-3.4%/yr

Latest (2026): $329 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…