CashFlowRE
Sign in Sign up
909 Franklin St
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

$75,000

909 Franklin St · McKeesport, PA 15132
3 bd · 1.5 ba · 1,584 sqft · SingleFamily public records · 91 Days on market
Built 1938 6,499 sqft lot

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

Listing remarks MLS

Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

Key facts

  • Covered front porch
  • Stained glass detail
  • Decorative fireplace

Tags

DOUBLE CORNER LOTCOVERED FRONT PORCHHARDWOOD FLOORSEXPOSED WOOD BEAMSSTAINED GLASS DETAILDECORATIVE FIREPLACE

Property features AI

Finance

  • HOA & community: Public transportation access

Exterior

  • Parking: Detached garage; Total 2 parking spaces
  • Utilities: Public water service; Public sewer
  • Home design: Single-story home; Frame construction; Asphalt roof; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Public water; Public sewer

Interior

  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced-air gas heating
  • Interior features: Carpet, hardwood, and tile flooring; 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 3-bed/1.5-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $562 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% 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; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • At $1,376/mo this rent would consume 47% 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 $519 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 $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 2y ago; this cycle's ask is 21% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $26k; list at $75k implies a 194% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.83%
Cap rate
15.29%
Cash-on-cash
32.12%
DSCR
2.43
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$167,904
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
908 Franklin St 0.03mi 3/1.0 1,702 (+7%) 1mo $70,000 $41 84
1002 Summit St 0.18mi 3/2.0 1,462 (-8%) 2mo $157,000 $107 75
537 Mccully St 0.38mi 3/1.5 1,548 (-2%) 9mo $30,000 $19 71
1140 Franklin St 0.31mi 3/2.0 1,525 (-4%) 8mo $140,000 $92 70
124 Park Way 0.19mi 3/1.0 1,411 (-11%) 9mo $149,900 $106 64
2927 State St 0.43mi 2/2.0 (-1) 1,476 (-7%) 1mo $200,000 $136 61
2220 Cronemeyer St 0.52mi 2/1.0 (-1) 1,568 (-1%) 8mo $40,000 $26 60
1414 Lincoln Way #1 0.57mi 3/1.5 1,456 (-8%) 4mo $152,000 $104 57
915 Summit St 0.12mi 4/2.0 (+1) 1,803 (+14%) 9mo $225,000 $125 57
1323 Lincoln Way 0.52mi 3/1.5 1,431 (-10%) 4mo $94,000 $66 56
1121 Monongahela Blvd 0.44mi 4/3.0 (+1) 1,708 (+8%) 3mo $333,000 $195 53
1509 Ohio Ave 0.72mi 3/1.5 1,440 (-9%) 2mo $238,000 $165 50

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
27.1%
Equity multiple
2.13×
Total profit
$23,675
Equity at exit
$11,183
10-year hold
IRR
34.7%
Equity multiple
4.18×
Total profit
$66,820
Equity at exit
$6,485

Cash invested: $21,000 (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
4.5×

Monthly cashflow live

Estimated rent
$1,376 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$100 /mo · $1,202/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$562

Break-even live

Break-even rent $664
Max offer price $75,000
Occupancy floor 54%

Sensitivity live

Price -10% $605 -5% $583 +0% $562 +5% $541 +10% $520
Rent -10% $453 -5% $508 +0% $562 +5% $616 +10% $671
Rate -1.0pp $600 -0.5pp $581 base $562 +0.5pp $543 +1.0pp $523

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
$18,750
Closing costs
$2,250
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
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 45d 1 0.55mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 4d 1 1.07mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 25d 1 1.15mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 3d 1 1.16mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 45d 1 1.21mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 45d 1 1.33mi
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 25d 1 1.40mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 25d 1 1.41mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 25d 1 1.46mi
201 S 4th St Duquesne, PA 3.0 1.0 1200 $1,385 $1.15 45d 1 1.47mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 45d 1 1.50mi

Listing history 32 events

  1. 2026-06-21
    days on market $75,000 Active 91 DOM
  2. 2026-06-18
    days on market $75,000 Active 88 DOM
  3. 2026-06-17
    days on market $75,000 Active 87 DOM
  4. 2026-06-16
    days on market $75,000 Active 86 DOM
  5. 2026-06-15
    days on market $75,000 Active 85 DOM
  6. 2026-06-13
    days on market $75,000 Active 83 DOM
  7. 2026-06-13
    pricestatusdays on market $75,000 Active 82 DOM
  8. 2026-06-09
    days on market $62,000 Contingent 80 DOM
  9. 2026-06-08
    days on market $62,000 Contingent 79 DOM
  10. 2026-06-07
    days on market $62,000 Contingent 78 DOM
  11. 2026-06-03
    days on market $62,000 Contingent 74 DOM
  12. 2026-06-02
    days on market $62,000 Contingent 73 DOM
  13. 2026-06-01
    days on market $62,000 Contingent 72 DOM
  14. 2026-05-31
    days on market $62,000 Contingent 71 DOM
  15. 2026-03-26
    historical Contingent
  16. 2026-03-21
    listed $62,000 Active
  17. 2026-01-08
    listed $74,000 Active 234-char remark
    Show marketing remark (234 chars)

    Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

  18. 2025-12-31
    historical Expired 234-char remark
    Show marketing remark (234 chars)

    Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

  19. 2025-12-02
    status Active 234-char remark
    Show marketing remark (234 chars)

    Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

  20. 2025-12-02
    price $74,000 234-char remark
    Show marketing remark (234 chars)

    Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

  21. 2025-09-22
    historical Contingent 234-char remark
    Show marketing remark (234 chars)

    Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

  22. 2025-09-03
    listed $40,000 Active 234-char remark
    Show marketing remark (234 chars)

    Don't miss out this perfect opportunity to finish this home to your exact taste! Don't miss the beautiful wood beams, stained glass window, and hardwood floors. With a little TLC and elbow grease, this house will be a home in no time!

  23. 2025-08-31
    historical Expired
  24. 2025-08-05
    status Active
  25. 2025-02-26
    status Pending
  26. 2025-02-26
    listed $43,100 Active
  27. 2024-12-31
    historical Expired
  28. 2024-08-21
    price $81,995
  29. 2024-07-25
    price $99,995
  30. 2024-07-12
    price $113,995
  31. 2024-06-25
    listed $119,995 Active
  32. 1976-06-08
    soldstatus $25,500

ⓘ 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
$1,202 · $100/mo
Projected year-2 tax
$1,202 · $100/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 4/10 Moderate 5 unhealthy d/yr today · 7 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
$16,510
− Mortgage interest
−$4,201
− Property taxes
−$1,202
− Insurance
−$375
− Repairs & maintenance
−$1,321
− Management
−$1,321
− Depreciation
−$2,182
Taxable income
$5,908
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,418
After-tax cash flow
$5,328/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

+143.1% since first listed
18 events — show timeline
  • 2026-03-26 Contingent West Penn MLS
  • 2026-03-21 Listed $62,000 West Penn MLS
  • 2026-01-08 Listed $74,000 West Penn MLS
  • 2025-12-31 Delisted West Penn MLS
  • 2025-12-02 Relisted West Penn MLS
  • 2025-12-02 Price Changed $74,000 West Penn MLS
  • 2025-09-22 Contingent West Penn MLS
  • 2025-09-03 Listed $40,000 West Penn MLS
  • 2025-08-31 Delisted West Penn MLS
  • 2025-08-05 Relisted West Penn MLS
  • 2025-02-26 Pending West Penn MLS
  • 2025-02-26 Listed $43,100 West Penn MLS
  • 2024-12-31 Delisted West Penn MLS
  • 2024-08-21 Price Changed $81,995 West Penn MLS
  • 2024-07-25 Price Changed $99,995 West Penn MLS
  • 2024-07-12 Price Changed $113,995 West Penn MLS
  • 2024-06-25 Listed $119,995 West Penn MLS
  • 1976-06-08 Sold (Public Records) $25,500 Public Records

Property tax history

+5.1%/yr

Latest (2026): $1,202 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…