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

$724,900

For Sale - Active
518 Farndale Rd, Pittsburgh, PA 15238
3 Beds
4 Baths
0 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jul 11, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$2,085
Cap Rate
2.2%
Cash-on-Cash Return
-15.0%
Debt Coverage Ratio
0.39
Internal Rate of Return (5 years)
-10.5%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Beautifully Appointed 2 Story Home in a Fox Chapel School District, Fox Hall Community. The Modern Style Home greets you with a 2 Story Foyer, an Office with a French Door, Beautifully designed Open Concept eat in Kitchen with an Island/ granite counters, tiled backsplash, stainless steel appliances, maple cabinets and two sided Gas fireplace that can be enjoyed from the Family Room as well. The bright and spacious Fam Rm has access to a deck and a Lovely Private Patio/Courtyard perfect for entertaining! new Roof. Home is Impeccably maintained! The House boasts with gleaming hardwood floors, plenty of light, Cathedral Ceilings, Spacious Loft and beautiful woodwork. Upper Lvl Huge Master Suite with Tray ceiling, walk in closet, skylights, luxurious Jacuzzi and Tiled Shower. Large, Second Bdrm upper level has its own bathroom with a skylight. Finished Huge Lower Level with Walk out Game Room, Third Bedroom and a Full Bath plus Storage space. Laundry on Main level, 2 Car Garage.

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, GarageDoorOpener
  • Details: Attached, Garage, Other, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 12
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished, Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Masonry
  • Roof Material: Asphalt

HOA

  • Has HOA: Yes
  • HOA Fee: $550/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 357M36
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: Colonial, Two Story
  • Year Built: 2004

Tax Information

  • Annual Tax: $11,212

Utilities

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

Location

  • County: Allegheny

Listing Details


Listed by:
Katarzyna Sharbaugh
RE/MAX SELECT REALTY
(724) 519-7505

Source:
West Penn MultiList
MLS#: 1705859
West Penn MultiList

Investment Summary


Monthly Cash Flow
-$2,085
Cap Rate
2.2%
Cash-on-Cash Return
-15.0%
Debt Coverage Ratio
0.39
Internal Rate of Return (5 years)
-10.5%

Purchase Details

Find an Agent

Purchase price:
$724,900
Amount financed:
-$579,920
Down payment:
$144,980
Closing costs:
$21,747
Rehab costs:
$0
Initial cash invested:
$166,727
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$579,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,430
Property tax:
$934
Insurance:
$287
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,651

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,100 $49,200
Vacancy loss: (6%)
6% -$246 -$2,952
Operating income:
$3,854 $46,248

Operating Expenses


% Rent Monthly Yearly
Property taxes: (23%)
23%-$934-$11,212
Insurance: (7%)
7%-$287-$3,444
Property management: (8%)
8%-$328-$3,936
Repairs & maintenance: (5%)
5%-$205-$2,460
Capital expenditures: (5%)
5%-$205-$2,460
HOA fees: (13%)
13%-$550-$6,600
Total operating expenses: (61%)
61%-$2,509-$30,112

Cash Flow


Monthly Yearly
Net operating income:
$1,345 $16,140
Mortgage payments:
-$3,430 -$41,160
Cash flow:
$2,085 $25,020