CashFlowRE
Sign in Sign up
1000 Evans Ave Multi-family
B- Composite 67.39
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 +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$59,900

1000 Evans Ave · McKeesport, PA 15132
2 bd · 2.0 ba · 960 sqft · MultiFamily public records · 3 Days on market
Built 1935 3,149 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

BRICK RANCH WITH OVERSIZED 2 CAR GARAGE. .. THIS CURRENTLY IS NOT USED AS A DUPLEX BUT WAS AT ONE TIME-SELLER JUST OCCUPIES THE SPACE. .. EACH SIDE HAS ITS OWN ENTRANCE BUT GARAGE/BASEMENT IS SHARED. .. SELLER HAS MAINTAINED 2 ADDITIONAL LOTS FOR 25 YEARS TO CREATE A LOVELY SIDE YARD, PARTIALLY FENCED. .. 1 FURNACE/2 H2O TANKS/2 ELECTRICAL BOXES/2 GAS METERS/SHARED WATER/SEWAGE. .. SELLER IS NOT SURE IF A/C WORKS. .. WASHER & DRYER WILL NOT CONVEY. .. BUYER IS RESPONSIBLE FOR MCKEESPORT OCCUPANCY PERMITS AND BALANCE OF CLEAN OUT ONCE SELLER HAS REMOVED PERSONAL ITEMS

Key facts

  • Lovely side yard
  • Partially fenced
  • Shared water

Tags

OVERSIZED 2 CAR GARAGESHARED WATERSHARED SEWAGELOVELY SIDE YARDPARTIALLY FENCED

Property features AI

Exterior

  • Parking: Built-in garage with garage door opener; 2 parking spaces (total)
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: 30x100 lot dimensions

Interior

  • Kitchen: Refrigerator; Stove; Some gas appliances
  • Bedrooms: Bedroom (Main level) — 10x12; Bedroom (Main level) — 10x12; Bonus room (Main level) — 16x14
  • Flooring: Hardwood; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air gas heating; Central air conditioning
  • Interior features: Hardwood and carpet flooring; Walk-out basement access

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-bed/2.0-bath multifamily listed at $60k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Cap rate 14.8% vs local median 10.3% 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: 113 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 35% 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 $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $30k; list at $60k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1935 — 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 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
1.71%
Cap rate
14.85%
Cash-on-cash
30.54%
DSCR
2.36
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
25.2%
Equity multiple
2.04×
Total profit
$17,479
Equity at exit
$8,931
10-year hold
IRR
33.0%
Equity multiple
3.99×
Total profit
$50,215
Equity at exit
$5,179

Cash invested: $16,772 (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
4.9×

Monthly cashflow live

Estimated rent
$1,024 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$43 /mo · $512/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$427

Break-even live

Break-even rent $483
Max offer price $59,900
Occupancy floor 53%

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
$14,975
Closing costs
$1,797
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1205 5th Ave McKeesport, PA 1.0 1.0 593 $1,090 $1.84 43d 1 0.38mi
1114-1116 Ohio St Unit 2R McKeesport, PA 2.0 1.0 878 $850 $0.97 16d 1 0.50mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 12d 3 0.52mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 14d 1 0.52mi
604 Shaw Ave Unit 102 McKeesport, PA 1.0 1.0 750 $750 $1.00 43d 1 0.52mi
311-313 24th St McKeesport, PA 2.0 1.0 950 $900 $0.95 43d 1 0.79mi
3506 Mayfair St Unit B McKeesport, PA 2.0 1.0 948 $1,200 $1.27 43d 1 0.91mi
1133 Maryland Ave Unit 3 Duquesne, PA 1.0 1.0 750 $1,150 $1.53 14d 1 1.02mi
2918 Walnut St Apt 3 McKeesport, PA 2.0 1.0 800 $850 $1.06 43d 1 1.10mi
306 Laredo St McKeesport, PA 2.0 1.0 928 $995 $1.07 43d 1 1.18mi
1108 Prescott St White Oak, PA 2.0 1.0 945 $1,200 $1.27 12d 1 1.22mi
1744 Highland Ave West Mifflin, PA 2.0 1.0 1100 $1,549 $1.41 3d 1 1.26mi
1010 Savey St Duquesne, PA 2.0 1.0 1000 $1,200 $1.20 43d 1 1.31mi
207 Auriles St Duquesne, PA 2.0 1.0 950 $950 $1.00 43d 1 1.48mi

Listing history 3 events

  1. 2026-06-13
    statusdays on market $59,900 Pending 3 DOM
  2. 2026-06-10
    remarks 575-char remark
  3. 2026-06-10
    listed $59,900 Active 1 DOM

ⓘ 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
$512 · $43/mo
Projected year-2 tax
$729 · $61/mo
Expected delta
+$217/yr (+$18/mo · 42.3%)

ⓘ 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
  • 🫁 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
$12,284
− Mortgage interest
−$3,355
− Property taxes
−$512
− Insurance
−$300
− Repairs & maintenance
−$983
− Management
−$983
− Depreciation
−$1,743
Taxable income
$4,409
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,058
After-tax cash flow
$4,065/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

+100.3% since first listed
3 events — show timeline
  • 2026-06-09 Listed $59,900 West Penn MLS
  • 2026-06-09 Listed $59,900 West Penn MLS
  • 1979-01-18 Sold (Public Records) $29,900 Public Records

Property tax history

+3.8%/yr

Latest (2026): $512 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…