CashFlowRE
Sign in Sign up
1007 -1005 Park St
B- Composite 67.14
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$89,999

1007 -1005 Park St · McKeesport, PA 15132
8 bd · 3.5 ba · 20,389 sqft · SingleFamily · 35 Days on market
Built 1925 Fair condition 0.47 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Rare multi-parcel investment and special-use opportunity located at 1005 / 1007 Park St, McKeesport, PA 15132. This unique as-is property package includes the main structure, expansive side yard, and multiple additional Park St / Lamont Ave parcels totaling approximately 20,389 sq ft / 0.47 acres based on county GIS measurements. Previously operated in a care-home style setup, the property offers an extremely flexible layout featuring approximately 8 bedrooms, large common areas, a commercial-style kitchen, multiple entrances, 3 furnaces, and 2 electric meters. Included parcels/APNs are 307-S-327, 307-S-330, 307-S-332, 307-S-333, 307-S-334, and 307-S-335. The large land package and existing

Key facts

  • Expansive side yard
  • Flexible layout
  • Multiple entrances

Tags

EXPANSIVE SIDE YARDFLEXIBLE LAYOUTCOMMERCIAL-STYLE KITCHENMULTIPLE ENTRANCESLARGE LAND PACKAGE

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: 2-story property; Resale
  • Construction: Asphalt roof
  • Exterior features: Off-street parking

Interior

  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Basement

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 8-bed/3.5-bath single-family listed at $90k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $622 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.6% vs local median 10.2% in McKeesport — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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: 115 active listings in the ZIP; lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $1,575/mo this rent would consume 53% of the median local household income ($35k/yr) (locally 1239% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,299 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.75%
Cap rate
14.59%
Cash-on-cash
29.63%
DSCR
2.32
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.2%
Equity multiple
1.99×
Total profit
$25,073
Equity at exit
$13,419
10-year hold
IRR
32.0%
Equity multiple
3.90×
Total profit
$72,964
Equity at exit
$7,781

Cash invested: $25,200 (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
115
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,575 medium interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$622

Break-even live

Break-even rent $787
Max offer price $89,999
Occupancy floor 55%

Sensitivity live

Price -10% $684 -5% $653 +0% $622 +5% $591 +10% $560
Rent -10% $498 -5% $560 +0% $622 +5% $684 +10% $747
Rate -1.0pp $668 -0.5pp $645 base $622 +0.5pp $599 +1.0pp $575

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
$22,500
Closing costs
$2,700
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.

Listing history 15 events

  1. 2026-06-21
    days on market $89,999 Active 35 DOM
  2. 2026-06-18
    days on market $89,999 Active 32 DOM
  3. 2026-06-17
    days on market $89,999 Active 31 DOM
  4. 2026-06-16
    days on market $89,999 Active 30 DOM
  5. 2026-06-15
    days on market $89,999 Active 29 DOM
  6. 2026-06-13
    days on market $89,999 Active 27 DOM
  7. 2026-06-13
    days on market $89,999 Active 26 DOM
  8. 2026-06-09
    days on market $89,999 Active 23 DOM
  9. 2026-06-08
    days on market $89,999 Active 22 DOM
  10. 2026-06-07
    pricedays on market $89,999 Active 21 DOM
  11. 2026-06-03
    days on market $99,000 Active 17 DOM
  12. 2026-06-02
    days on market $99,000 Active 16 DOM
  13. 2026-06-01
    days on market $99,000 Active 15 DOM
  14. 2026-05-31
    days on market $99,000 Active 14 DOM
  15. 2026-05-17
    listed $99,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$18,900
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$450
− Repairs & maintenance
−$1,512
− Management
−$1,512
− Depreciation
−$2,618
Taxable income
$6,416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,540
After-tax cash flow
$5,927/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.

Condition & rehab AI · 30 photos

Fair 45/100 Extensive rehab

This property requires extensive renovations to bring it up to modern standards, significantly improving its resale and rental value.

Repairs flagged

  • Major kitchen appliances — need replacement for functionality
  • Major bathroom fixtures — need replacement for functionality
  • Major roof — visible wear and tear
  • Major exterior siding — appears aged
  • Major flooring — worn carpet
  • Major interior walls/paint — paint peeling
  • Major HVAC system — outdated and likely inefficient

Value-add opportunities

  • Resale kitchen appliances — modern appliances will attract buyers
  • Resale bathroom fixtures — updated fixtures will attract buyers
  • Both HVAC system — modern HVAC will improve comfort and energy efficiency
  • Resale exterior siding — new siding will improve curb appeal
  • Resale flooring — new flooring will improve living space appearance
  • Resale interior walls/paint — new paint will improve living space appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen appliances · need replacement for functionality Major $15,000–50,000
bathroom fixtures · need replacement for functionality Major $15,000–50,000
roof · visible wear and tear Major $15,000–50,000
exterior siding · appears aged Major $15,000–50,000
flooring · worn carpet Major $15,000–50,000
interior walls/paint · paint peeling Major $15,000–50,000
HVAC system · outdated and likely inefficient Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Resale kitchen appliances — modern appliances will attract buyers
  • Resale bathroom fixtures — updated fixtures will attract buyers
  • Both HVAC system — modern HVAC will improve comfort and energy efficiency
  • Resale exterior siding — new siding will improve curb appeal
  • Resale flooring — new flooring will improve living space appearance
  • Resale interior walls/paint — new paint will improve living space appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

1 event — show timeline
  • 2026-05-17 Listed $99,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…