Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$149,000

For Sale - Active
118 Tarragonna St, Pittsburgh, PA 15210
3 Beds
2 Baths
0 Square Feet
0.00 Acres Lot
Built in 1934
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jul 29, 2025 at 05:04AM

Investment Summary


Monthly Cash Flow
$90
Cap Rate
6.4%
Cash-on-Cash Return
3.2%
Debt Coverage Ratio
1.13
Internal Rate of Return (5 years)
7.1%

Property Description


0.00 Acres Lot
Built in 1934
For Sale - Active
Units n/a

This nearly fully renovated 3-bedroom, 1-bath home (with a Pittsburgh potty) is nestled on a quiet street in Bon Air. It boasts tall ceilings, original woodwork, an antique fireplace, and spacious rooms. Enjoy the covered front porch and a large concrete patio above the two-car garage. The kitchen leads to a small, low-maintenance, partially fenced backyard. Recent updates include a new roof, mechanicals, flooring, a remodeled kitchen, updated wiring and plumbing, a new garage door, fresh paint, and modern fixtures. All that’s left is some outdoor landscaping and minor interior cosmetic touches. Conveniently located within walking distance of a bus stop, just minutes from Downtown—offering a suburban feel with all the perks of city living!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Details: Attached, Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full, Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 33E146
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Two Story
  • Year Built: 1934

Tax Information

  • Annual Tax: $1,221

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Allegheny

Listing Details


Listed by:
Biba Lubenski
HOWARD HANNA REAL ESTATE SERVICES
(724) 846-5440

Source:
West Penn MultiList
MLS#: 1693809
West Penn MultiList

Investment Summary


Monthly Cash Flow
$90
Cap Rate
6.4%
Cash-on-Cash Return
3.2%
Debt Coverage Ratio
1.13
Internal Rate of Return (5 years)
7.1%

Purchase Details

Find an Agent

Purchase price:
$149,000
Amount financed:
-$119,200
Down payment:
$29,800
Closing costs:
$4,470
Rehab costs:
$0
Initial cash invested:
$34,270
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$119,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$705
Property tax:
$102
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$898

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$102-$1,221
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$427-$5,121

Cash Flow


Monthly Yearly
Net operating income:
$795 $9,540
Mortgage payments:
-$705 -$8,460
Cash flow:
$90 $1,080