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

$214,900

For Sale - Active
5267 Holmes St Apt 205, Pittsburgh, PA 15201
1 Bed
1 Bath
0 Square Feet
0.00 Acres Lot
Built in 2016
For Sale - Active
Units n/a
Checked: 2 days ago
Updated: Jul 21, 2025 at 03:53AM

Investment Summary


Monthly Cash Flow
-$66
Cap Rate
5.3%
Cash-on-Cash Return
-1.6%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.4%

Property Description


0.00 Acres Lot
Built in 2016
For Sale - Active
Units n/a

Welcome to 5267 Holmes St, Unit 205, a beautifully updated condo located in the heart of Pittsburgh's vibrant Lawrenceville neighborhood. This unique one-bedroom, one-bathroom residence has been thoughtfully converted into stylish condos. This unit boasts a host of architectural features that blend historic charm with modern luxury. Enjoy the dramatic arched windows and high ceilings that flood the space with natural light, complemented by an exposed brick wall that adds character and warmth. The condo has been meticulously updated, including a chic office area, a laundry space, and a storage closet for optimal convenience. The kitchen is a standout, equipped with a bar and wine fridge—perfect for entertaining. It opens up to a charming fenced patio, offering a private outdoor retreat. Residents benefit from an assigned parking spot and exclusive access to superb amenities including a rooftop deck with stunning views, a private gym for your fitness needs.

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: Covered
  • Details: Covered
  • Garage Spaces: 0
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $160/monthly

Land Information

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

Lot Information

  • Parcel ID: 80D309205
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: Two Story
  • Year Built: 2016

Tax Information

  • Annual Tax: $4,053

Utilities

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

Location

  • County: Allegheny

Listing Details


Listed by:
Ryan Carney
REALTY CO LLC
(412) 500-9350

Source:
West Penn MultiList
MLS#: 1691972
West Penn MultiList

Investment Summary


Monthly Cash Flow
-$66
Cap Rate
5.3%
Cash-on-Cash Return
-1.6%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.4%

Purchase Details

Find an Agent

Purchase price:
$214,900
Amount financed:
-$171,920
Down payment:
$42,980
Closing costs:
$6,447
Rehab costs:
$0
Initial cash invested:
$49,427
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$171,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,017
Property tax:
$338
Insurance:
$147
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,502

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,100 $25,200
Vacancy loss: (6%)
6% -$126 -$1,512
Operating income:
$1,974 $23,688

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$338-$4,053
Insurance: (7%)
7%-$147-$1,764
Property management: (8%)
8%-$168-$2,016
Repairs & maintenance: (5%)
5%-$105-$1,260
Capital expenditures: (5%)
5%-$105-$1,260
HOA fees: (8%)
8%-$160-$1,920
Total operating expenses: (49%)
49%-$1,023-$12,273

Cash Flow


Monthly Yearly
Net operating income:
$951 $11,412
Mortgage payments:
-$1,017 -$12,204
Cash flow:
$66 $792