CashFlowRE
Sign in Sign up
1508 Abraham St
C- Composite 53.29
Why this score? — see what drove the C- 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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +5.9/15.0
  • 1% rule +5.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$114,900

1508 Abraham St · McKeesport, PA 15132
3 bd · 1.0 ba · 1,218 sqft · SingleFamily public records · 30 Days on market
Built 1920 3,750 sqft lot Est $111k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

super starter clean & neat lovely level backyard nice patio off back porch w fan

Key facts

  • 2 story residence
  • Full basement
  • Convenient location

Tags

2 STORY RESIDENCEFULL BASEMENTCONVENIENT LOCATIONCLOSE TO LOCAL AMENITIESCLASSIC NEIGHBORHOOD

Property features AI

Finance

  • HOA & community: Access to public transportation

Exterior

  • Parking: Attached garage (1 parking space total)
  • Utilities: Public water
  • Home design: 2-story residence; Resale condition
  • Construction: Shingle siding; Composition roof
  • Exterior features: Small lot (approx. 0.086 acres)

Interior

  • Kitchen: Stove; Some gas appliances
  • Bedrooms: Three bedrooms (two upper-level bedrooms and one upper-level third bedroom)
  • Flooring: Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced-air gas heating
  • Interior features: Window treatments throughout; Decorative fireplace

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 $115k.

Deal economics

  • At list price, monthly cash flow is $229 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#1,089 in PA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, health & safety D, crime F.
  • Mckeesport Area SD (suburban): math 11% / reading 28% proficiency, ranked #499 of 539 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 113 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($35k/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 $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $38k; list at $115k implies a 198% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,176 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — 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 D-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
1.06%
Cap rate
8.68%
Cash-on-cash
8.54%
DSCR
1.38
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$110,838
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1707 Grandview Ave 0.11mi 2/1.0 (-1) 1,120 (-8%) 1mo $110,000 $98 75
2104 Calvin St 0.28mi 2/2.0 (-1) 1,200 (-2%) 5mo $110,000 $92 71
2112 Dalton 0.30mi 3/1.0 1,122 (-8%) 3mo $75,000 $67 70
2817 Jenny Lind St 0.47mi 2/1.0 (-1) 1,232 (+1%) 2mo $51,033 $41 70
1310 Pirl St 0.41mi 3/1.0 1,270 (+4%) 7mo $55,000 $43 68
3021 Myer Blvd 0.40mi 3/1.0 1,296 (+6%) 7mo $118,000 $91 65
473 Mccully St 0.55mi 3/1.5 1,260 (+3%) 3mo $206,000 $163 64
3806 Sarah St 0.50mi 3/1.0 1,324 (+9%) 0mo $129,900 $98 62
1819 Craig St 0.24mi 3/1.5 1,080 (-11%) 9mo $139,900 $130 61
2405 Harrison St 0.44mi 3/2.5 1,320 (+8%) 7mo $21,000 $16 53
2613 Cleveland St 0.58mi 2/1.0 (-1) 1,328 (+9%) 1mo $49,000 $37 52
2510 Oak St 0.60mi 3/1.0 1,088 (-11%) 6mo $19,000 $17 49

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-4,061
Equity at exit
$17,132
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$15,151
Equity at exit
$9,934

Cash invested: $32,172 (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 15132

Home prices YoY
-32.9%
Active inventory
113
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,214 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$80 /mo · $958/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$229

Break-even live

Break-even rent $924
Max offer price $114,900
Occupancy floor 76%

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
$28,725
Closing costs
$3,447
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 3d 1 0.22mi
3506 Mayfair St Unit B McKeesport, PA 2.0 1.0 948 $1,200 $1.27 43d 1 0.25mi
1114-1116 Ohio St Unit 2R McKeesport, PA 2.0 1.0 878 $850 $0.97 16d 1 0.33mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 23d 1 0.35mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 23d 1 0.53mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 43d 1 0.58mi
1108 Prescott St White Oak, PA 2.0 1.0 945 $1,200 $1.27 12d 1 0.59mi
311-313 24th St McKeesport, PA 2.0 1.0 950 $900 $0.95 43d 1 0.90mi
2918 Walnut St Apt 3 McKeesport, PA 2.0 1.0 800 $850 $1.06 43d 1 0.92mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 7d 1 0.94mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 23d 1 1.09mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 23d 1 1.17mi
1735 Ohio Ave Unit 6 White Oak, PA 3.0 1.0 1034 $1,200 $1.16 43d 1 1.21mi
152 Royal Oak Dr White Oak, PA 1.0–2.0 1.0–2.0 930 $1,445 $1.55 1d 9 1.30mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 12d 3 1.31mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 14d 1 1.31mi

Listing history 21 events

  1. 2026-06-18
    days on market $114,900 Active 30 DOM
  2. 2026-06-17
    days on market $114,900 Active 29 DOM
  3. 2026-06-16
    days on market $114,900 Active 28 DOM
  4. 2026-06-15
    days on market $114,900 Active 27 DOM
  5. 2026-06-13
    days on market $114,900 Active 25 DOM
  6. 2026-06-13
    days on market $114,900 Active 24 DOM
  7. 2026-06-09
    days on market $114,900 Active 21 DOM
  8. 2026-06-08
    days on market $114,900 Active 20 DOM
  9. 2026-06-07
    days on market $114,900 Active 19 DOM
  10. 2026-06-03
    days on market $114,900 Active 15 DOM
  11. 2026-06-02
    days on market $114,900 Active 14 DOM
  12. 2026-06-01
    days on market $114,900 Active 13 DOM
  13. 2026-05-31
    days on market $114,900 Active 12 DOM
  14. 2026-05-19
    listed $114,900 Active
  15. 2014-09-19
    soldstatus $38,500
  16. 2014-09-18
    price $38,500 86-char remark
    Show marketing remark (86 chars)

    super starter clean & neat lovely level backyard nice patio off back porch w fan

  17. 2014-09-17
    soldstatus $38,500 86-char remark
    Show marketing remark (86 chars)

    super starter clean & neat lovely level backyard nice patio off back porch w fan

  18. 2014-09-17
    price $42,900 86-char remark
    Show marketing remark (86 chars)

    super starter clean & neat lovely level backyard nice patio off back porch w fan

  19. 2014-06-24
    listed $42,900 86-char remark
    Show marketing remark (86 chars)

    super starter clean & neat lovely level backyard nice patio off back porch w fan

  20. 1999-05-20
    soldstatus $17,600 112-char remark
    Show marketing remark (112 chars)

    SPECIAL WARR DEED AS IS COND, SPECIAL AGREE ADDEN- DUM, SUBJ TO CORP APPROVAL, LIST OFFICE HOLDS H/M, LEVEL REAR

  21. 1998-06-03
    listed $22,900 112-char remark
    Show marketing remark (112 chars)

    SPECIAL WARR DEED AS IS COND, SPECIAL AGREE ADDEN- DUM, SUBJ TO CORP APPROVAL, LIST OFFICE HOLDS H/M, LEVEL REAR

ⓘ 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
$958 · $80/mo
Projected year-2 tax
$1,387 · $116/mo
Expected delta
+$429/yr (+$36/mo · 44.8%)

ⓘ 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 5/10 Major 9 unhealthy d/yr today · 11 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
$14,569
− Mortgage interest
−$6,436
− Property taxes
−$958
− Insurance
−$574
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$3,343
Taxable income
$927
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$223
After-tax cash flow
$2,524/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
Mckeesport Area SD
NCES district ID
4214940
Math proficiency
11% ▼ -9.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$33,779
Composite
15.88/100
National rank
#9257
State rank
#499 of 539 in PA

Livability — McKeesport

Score
66/100
State rank
#1089
US rank
#12321

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McKeesport, PA
County
Allegheny County · 1,022,028 people
City population
25,010
Metro
Pittsburgh, PA
Population (ZIP)
18,898
Household income
$35,397
Rent vs Own
49.0% rent · 51.0% own
Severe rent burden
1239.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 50% Black 35% Two or more races 10% Hispanic / Latino 4% Asian 1%
Common ancestry
Romanian 5% Serbian 2% Scotch-Irish 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 3%

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
▼ -71.01%
Current HPI
145.195
Rent YoY
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

+401.7% since first listed
8 events — show timeline
  • 2026-05-19 Listed $114,900 West Penn MLS
  • 2014-09-19 Sold (Public Records) $38,500 Public Records
  • 2014-09-18 Price Changed $38,500 West Penn MLS
  • 2014-09-17 Price Changed $42,900 West Penn MLS
  • 2014-09-17 Sold (MLS) $38,500 West Penn MLS
  • 2014-06-24 Listed $42,900 West Penn MLS
  • 1999-05-20 Sold (MLS) $17,600 West Penn MLS
  • 1998-06-03 Listed $22,900 West Penn MLS

Property tax history

+6.2%/yr

Latest (2026): $958 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…