CashFlowRE
Sign in Sign up
2108 Barnsdale Ave
D+ Composite 46.94
Why this score? — see what drove the D+ 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 +21.6/30.0
  • DSCR +6.9/10.0
  • 1% rule +5.3/10.0
  • ARV discount +3.3/15.0
  • 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

$110,000

2108 Barnsdale Ave · McKeesport, PA 15132
2 bd · 2.0 ba · 1,026 sqft · SingleFamily public records · 15 Days on market
Built 1940 3,998 sqft lot Est $101k · 9% over

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

Listing remarks

Whether you're searching for your first home or looking for a property you can personalize and make your own, this charming 2-bedroom, 2-full-bath home is full of potential. The main level features a comfortable living room, dining room, kitchen, and a full bath, providing a functional layout for everyday living. Upstairs, you'll find two bedrooms and a second full bath. Enjoy your morning coffee or unwind in the evening on the inviting front porch, perfect for relaxing and spending time with family and friends. The integral one-car garage offers convenience and protection from the elements, while the backyard shed provides additional storage space for lawn equipment, bicycles, tools,

Key facts

  • Front porch
  • Near renzie park
  • Backyard shed

Tags

FRONT PORCHINTEGRAL ONE-CAR GARAGEBACKYARD SHEDNEAR RENZIE PARK

Property features AI

Exterior

  • Parking: Built-in attached garage (1 parking space)
  • Utilities: Public water; Public sewer; Gas service
  • Home design: Resale property
  • Construction: Vinyl siding; Asphalt roof
  • Exterior features: Small lot (approximately 0.09 acres)

Interior

  • Kitchen: Kitchen with gas stove and refrigerator
  • Bedrooms: Two bedrooms (both on the upper level)
  • Flooring: Carpet; Vinyl flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (gas)
  • Interior features: Unfinished walk-out 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-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $168 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 10.2% in McKeesport — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: health & safety D, crime F, amenities 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.
  • Zoned schools: Founders Hall Middle Sch (math 2% / reading 26%, grade F, #480 of 512 statewide, top 94%, 695 students, 100% FRL); Mckeesport Area Shs (math 22% / reading 30%, grade F, #372 of 437 statewide, top 86%, 1,045 students, 78% FRL) — zoned schools average 89% FRL vs 66% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 114 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 38% 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 $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $26k; list at $110k implies a 331% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
1.03%
Cap rate
8.12%
Cash-on-cash
6.53%
DSCR
1.29
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$100,548
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2116 Barnsdale Ave 0.01mi 2/1.5 1,008 (-2%) 4mo $43,500 $43 91
2101 Barnsdale Ave 0.03mi 2/2.0 928 (-10%) 7mo $45,500 $49 77
1126 Monongahela Blvd 0.52mi 2/2.0 1,009 (-2%) 2mo $124,000 $123 72
2112 Dalton 0.10mi 3/1.0 (+1) 1,122 (+9%) 3mo $75,000 $67 68
1707 Grandview Ave 0.39mi 2/1.0 1,120 (+9%) 1mo $110,000 $98 62
717 King St 0.57mi 3/1.5 (+1) 1,008 (-2%) 4mo $135,000 $134 60
2619 Harrison St 0.54mi 2/1.0 955 (-7%) 8mo $69,900 $73 53
1819 Craig St 0.53mi 3/1.5 (+1) 1,080 (+5%) 9mo $139,900 $130 52
2413 Banker St 0.37mi 3/2.0 (+1) 1,134 (+10%) 10mo $137,000 $121 52
2620 Kansas St 0.62mi 2/1.0 972 (-5%) 8mo $51,550 $53 52
1211 Meadow St 0.61mi 3/1.0 (+1) 992 (-3%) 8mo $56,915 $57 50
2714 Kansas St 0.68mi 2/2.0 912 (-11%) 11mo $124,900 $137 41

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
-6.3%
Equity multiple
0.77×
Total profit
$-7,154
Equity at exit
$16,401
10-year hold
IRR
3.4%
Equity multiple
1.24×
Total profit
$7,496
Equity at exit
$9,511

Cash invested: $30,800 (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
114
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,128 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$101 /mo · $1,207/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$168

Break-even live

Break-even rent $916
Max offer price $110,000
Occupancy floor 80%

Sensitivity live

Price -10% $230 -5% $199 +0% $168 +5% $137 +10% $105
Rent -10% $79 -5% $123 +0% $168 +5% $212 +10% $257
Rate -1.0pp $223 -0.5pp $196 base $168 +0.5pp $139 +1.0pp $110

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
$27,500
Closing costs
$3,300
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 5d 1 0.29mi
3506 Mayfair St Unit B McKeesport, PA 2.0 1.0 948 $1,200 $1.27 46d 1 0.41mi
1108 Prescott St White Oak, PA 2.0 1.0 945 $1,200 $1.27 14d 1 0.43mi
1114-1116 Ohio St Unit 2R McKeesport, PA 2.0 1.0 878 $850 $0.97 18d 1 0.68mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 25d 1 0.72mi
1735 Ohio Ave Unit 6 White Oak, PA 3.0 1.0 1034 $1,200 $1.16 46d 1 0.85mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 46d 1 0.95mi
152 Royal Oak Dr White Oak, PA 1.0–2.0 1.0–2.0 930 $1,445 $1.55 0d 9 0.96mi
1827 California Ave Apt 2 Front Second Floor White Oak, PA 1.0 1.0 750 $900 $1.20 16d 1 0.99mi
2918 Walnut St Apt 3 McKeesport, PA 2.0 1.0 800 $850 $1.06 46d 1 1.11mi
311-313 24th St McKeesport, PA 2.0 1.0 950 $900 $0.95 46d 1 1.20mi

Listing history 11 events

  1. 2026-06-21
    days on market $110,000 Active 15 DOM
  2. 2026-06-18
    days on market $110,000 Active 12 DOM
  3. 2026-06-17
    days on market $110,000 Active 11 DOM
  4. 2026-06-16
    days on market $110,000 Active 10 DOM
  5. 2026-06-15
    days on market $110,000 Active 9 DOM
  6. 2026-06-13
    days on market $110,000 Active 7 DOM
  7. 2026-06-13
    days on market $110,000 Active 6 DOM
  8. 2026-06-09
    days on market $110,000 Active 3 DOM
  9. 2026-06-08
    days on market $110,000 Active 2 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    listed $110,000 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
$1,207 · $101/mo
Projected year-2 tax
$1,472 · $123/mo
Expected delta
+$266/yr (+$22/mo · 22.0%)

ⓘ 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
  • 🫁 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
$13,533
− Mortgage interest
−$6,162
− Property taxes
−$1,207
− Insurance
−$550
− Repairs & maintenance
−$1,083
− Management
−$1,083
− Depreciation
−$3,200
Taxable income
$249
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$60
After-tax cash flow
$1,952/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

+331.4% since first listed
2 events — show timeline
  • 2026-06-05 Listed $110,000 West Penn MLS
  • 1986-10-27 Sold (Public Records) $25,500 Public Records

Property tax history

+5.1%/yr

Latest (2026): $1,207 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…