CashFlowRE
Sign in Sign up
1602 Kansas Ave Duplex
B- Composite 67.94
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 +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$134,000

1602 Kansas Ave · White Oak, PA 15131
4 bd · 2.0 ba · 2,008 sqft · MultiFamily public records · 69 Days on market
Built 1920 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

Key facts

  • Off street parking
  • Full walk up attic
  • Move in ready

Tags

MOVE IN READYBREAKFAST COUNTERFULL WALK UP ATTIC2 SEPARATE HOT WATER HEATERSOFF STREET PARKING

Property features AI

Finance

  • Financial info: Total of 2 units; Gross annual income reported at $18,440; Unit rents reported: one unit at $995/month, one unit at $575/month; Maintenance expense approx. $1,000; Utilities expense approx. $1,575; Insurance expense approx. $713; Vacancy allowance listed as $995 (50% rate)

Exterior

  • Parking: On-street parking for up to 4 vehicles (total)
  • Utilities: Electricity available; Natural gas available; Public sewer available; Public water available
  • Home design: Two-unit multifamily property
  • Construction: Frame construction; Composition roof
  • Exterior features: Lot approximately 0.16 acres (98 x 70 irregular); Zoned residential

Interior

  • Bedrooms: One unit with 3 bedrooms; One unit with 2 bedrooms
  • Bathrooms: Each unit has 1 full bathroom
  • Interior features: Unfinished 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 2 × 2-bed/1.0-bath units multifamily listed at $134k.

Deal economics

  • At list price, monthly cash flow is $821 ($10k/yr) — positive. Per door: $411/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $126k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 4.1% in White Oak — 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 77/100 on livability (#339 in PA, #2,982 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D, amenities D-, commute 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: 33 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $926 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $55k; list at $134k implies a 144% 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 $125,960 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.70%
Cap rate
13.65%
Cash-on-cash
26.27%
DSCR
2.17
GRM
4.9

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
20.1%
Equity multiple
1.82×
Total profit
$30,657
Equity at exit
$19,980
10-year hold
IRR
28.3%
Equity multiple
3.51×
Total profit
$94,315
Equity at exit
$11,586

Cash invested: $37,520 (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 15131

Home prices YoY
-18.6%
Active inventory
33
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,278 high interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$220 /mo · $2,638/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$478
Net cashflow
$821

Break-even live

Break-even rent $1,238
Max offer price $134,000
Occupancy floor 59%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,278

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
$33,500
Closing costs
$4,020
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 1d 1 0.41mi
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 17d 1 1.31mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 43d 1 1.33mi

Listing history 16 events

  1. 2026-05-01
    status Pending
  2. 2026-04-17
    historical Contingent
  3. 2026-04-10
    status Active
  4. 2026-03-23
    historical Contingent
  5. 2026-02-21
    listed $134,000 Active
  6. 2017-03-14
    soldstatus $55,000
  7. 2017-02-28
    price $55,000 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  8. 2017-02-28
    soldstatus $55,000 Sold 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  9. 2017-02-24
    status Under Contract 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  10. 2017-01-16
    historical Contingent 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  11. 2017-01-14
    price $69,900 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  12. 2016-11-08
    price $69,900 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  13. 2016-10-19
    price $74,900 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  14. 2016-08-02
    listed $79,900 Active 269-char remark
    Show marketing remark (269 chars)

    up & down duplex with long term tenants. Separate water, sewage and electric, owner pays gas, down unit is 6 rooms and bath , bedroom off of master is presently used as 3rd bedroom , eat in kitchen plus dining room . up is 4 rooms and a bath , 2 bedrooms plus.

  15. 1991-02-11
    soldstatus $36,600
  16. 1985-03-13
    soldstatus $35,000

ⓘ 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
$2,638 · $220/mo
Projected year-2 tax
$2,638 · $220/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$27,336
− Mortgage interest
−$7,506
− Property taxes
−$2,638
− Insurance
−$670
− Repairs & maintenance
−$2,187
− Management
−$2,187
− Depreciation
−$3,898
Taxable income
$8,250
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,980
After-tax cash flow
$7,875/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 — White Oak

Score
77/100
State rank
#339
US rank
#2982

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
White Oak, PA
City population
8,451
Population (ZIP)
8,451

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
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Black 3% Hispanic / Latino 1%
Common ancestry
Romanian 12% Scotch-Irish 5% Slovak 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Other Indo-European 1% Spanish 1%

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
▼ -53.53%
Current HPI
233.6591
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+282.9% since first listed
16 events — show timeline
  • 2026-05-01 Pending West Penn MLS
  • 2026-04-17 Contingent West Penn MLS
  • 2026-04-10 Relisted West Penn MLS
  • 2026-03-23 Contingent West Penn MLS
  • 2026-02-21 Listed $134,000 West Penn MLS
  • 2017-03-14 Sold (Public Records) $55,000 Public Records
  • 2017-02-28 Price Changed $55,000 West Penn MLS
  • 2017-02-28 Sold (MLS) $55,000 West Penn MLS
  • 2017-02-24 Pending West Penn MLS
  • 2017-01-16 Contingent West Penn MLS
  • 2017-01-14 Price Changed $69,900 West Penn MLS
  • 2016-11-08 Price Changed $69,900 West Penn MLS
  • 2016-10-19 Price Changed $74,900 West Penn MLS
  • 2016-08-02 Listed $79,900 West Penn MLS
  • 1991-02-11 Sold (Public Records) $36,600 Public Records
  • 1985-03-13 Sold (Public Records) $35,000 Public Records

Property tax history

+5.6%/yr

Latest (2026): $2,638 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…