CashFlowRE
Sign in Sign up
1016 Messineo Ave
C Composite 56.2
Why this score? — see what drove the C 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 +16.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.5/10.0
  • DSCR +5.0/10.0
  • Livability +3.5/5.0
  • Appreciation +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$75,000

1016 Messineo Ave · East McKeesport, PA 15035
1 bd · 1.0 ba · 840 sqft · SingleFamily public records · 114 Days on market
Built 1954 $89/sqft · 20% below area Est $94k · 20% under

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

Listing remarks MLS

Cozy Level Entry 2 Bedroom Ranch Home, Hardwood Floors, Kitchen comes with Stove and Refrigerator and has a side entrance door to outside. Large Walkout Basement for storage Convenient location, Close to Shopping and Parkway. House needs TLC

Key facts

  • Side entrance door
  • Hardwood floors
  • Parking

Tags

HARDWOOD FLOORSKITCHEN COMES WITH STOVESIDE ENTRANCE DOOR

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 1-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $39 ($467/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($861 rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#752 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment D+, amenities F, commute F.
  • East Allegheny SD (suburban): math 14% / reading 30% proficiency, ranked #485 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 19 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); 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 $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $47k; list at $75k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1954 — 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 114 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 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.15%
Cap rate
6.92%
Cash-on-cash
2.22%
DSCR
1.10
GRM
7.3

CMA / ARV

ARV (median comp)
$93,615
List price
$75,000
Delta
-19.88%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
605 Pittsburgh St 0.34mi 1/1.5 854 (+2%) 5mo $90,000 $105 76
1116 Morrelle Ave 0.14mi 2/1.0 (+1) 825 (-2%) 23mo $89,000 $108 66
449 Madison St 0.25mi 2/1.0 (+1) 794 (-6%) 17mo $99,900 $126 60
1109 Melrose Ave 0.13mi 2/1.0 (+1) 928 (+10%) 19mo $33,126 $36 56
337 Sarah St 0.61mi 2/1.5 (+1) 875 (+4%) 5mo $130,000 $149 53
217 James St 0.56mi 2/1.0 (+1) 750 (-11%) 7mo $12,000 $16 45
227 Marguerite Ave. Rear 0.55mi 2/1.5 (+1) 780 (-7%) 22mo $70,000 $90 37

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
-12.6%
Equity multiple
0.54×
Total profit
$-9,586
Equity at exit
$11,183
10-year hold
IRR
-3.4%
Equity multiple
0.77×
Total profit
$-4,794
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 15035

Home prices YoY
-1.4%
Active inventory
19
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$861 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$217 /mo · $2,605/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$39

Break-even live

Break-even rent $812
Max offer price $75,000
Occupancy floor 90%

Sensitivity live

Price -10% $81 -5% $60 +0% $39 +5% $18 +10% $-4
Rent -10% $-29 -5% $5 +0% $39 +5% $73 +10% $107
Rate -1.0pp $77 -0.5pp $58 base $39 +0.5pp $19 +1.0pp $0

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
930 Punta Gorda Ave Unit 1 East McKeesport, PA 1.0 1.0 700 $750 $1.07 4d 1 0.18mi
450 Card Ave Unit 1 Wilmerding, PA 1.0 1.0 900 $700 $0.78 24d 1 0.27mi
569 Woodmont Ave Unit C East McKeesport, PA 2.0 1.0 1000 $1,000 $1.00 18d 1 0.47mi
569 Woodmont Ave Apt B East McKeesport, PA 2.0 1.0 1000 $1,200 $1.20 18d 1 0.47mi
210 Westinghouse Ave Unit 222-A Wilmerding, PA 1.0 1.0 600 $785 $1.31 44d 1 0.51mi
210 Westinghouse Ave Unit 210-D Wilmerding, PA 2.0 1.0 800 $999 $1.25 44d 1 0.51mi
210 Westinghouse Ave Unit 210-E Wilmerding, PA 2.0 1.0 800 $999 $1.25 15d 1 0.51mi
1806 Greensburg Ave North Versailles Township, PA 1.0–2.0 1.0 750 $805 $1.07 2d 10 0.54mi
215 Grant St Wall, PA 2.0 2.5 960 $750 $0.78 44d 1 0.94mi
510 E Pittsburgh McKeesport Blvd Unit 3 North Versailles Township, PA 1.0 1.0 553 $800 $1.45 44d 1 1.43mi
510 E Pittsburgh McKeesport Blvd Unit 1 North Versailles Township, PA 2.0 1.0 663 $950 $1.43 24d 1 1.43mi

Listing history 18 events

  1. 2026-06-21
    days on market $75,000 Active 114 DOM
  2. 2026-06-18
    days on market $75,000 Active 111 DOM
  3. 2026-06-17
    days on market $75,000 Active 110 DOM
  4. 2026-06-16
    days on market $75,000 Active 109 DOM
  5. 2026-06-15
    days on market $75,000 Active 108 DOM
  6. 2026-06-13
    days on market $75,000 Active 106 DOM
  7. 2026-06-09
    days on market $75,000 Active 102 DOM
  8. 2026-06-08
    days on market $75,000 Active 101 DOM
  9. 2026-06-07
    days on market $75,000 Active 100 DOM
  10. 2026-06-03
    days on market $75,000 Active 96 DOM
  11. 2026-06-02
    days on market $75,000 Active 95 DOM
  12. 2026-06-01
    days on market $75,000 Active 94 DOM
  13. 2026-05-31
    days on market $75,000 Active 93 DOM
  14. 2026-05-05
    price $75,000 242-char remark
    Show marketing remark (242 chars)

    Cozy Level Entry 2 Bedroom Ranch Home, Hardwood Floors, Kitchen comes with Stove and Refrigerator and has a side entrance door to outside. Large Walkout Basement for storage Convenient location, Close to Shopping and Parkway. House needs TLC

  15. 2026-03-31
    price $95,900 242-char remark
    Show marketing remark (242 chars)

    Cozy Level Entry 2 Bedroom Ranch Home, Hardwood Floors, Kitchen comes with Stove and Refrigerator and has a side entrance door to outside. Large Walkout Basement for storage Convenient location, Close to Shopping and Parkway. House needs TLC

  16. 2026-02-27
    listed $104,900 Active 242-char remark
    Show marketing remark (242 chars)

    Cozy Level Entry 2 Bedroom Ranch Home, Hardwood Floors, Kitchen comes with Stove and Refrigerator and has a side entrance door to outside. Large Walkout Basement for storage Convenient location, Close to Shopping and Parkway. House needs TLC

  17. 2004-10-25
    soldstatus $47,000
  18. 1978-02-06
    soldstatus $27,500

ⓘ 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
$2,605 · $217/mo
Projected year-2 tax
$2,605 · $217/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 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$10,338
− Mortgage interest
−$4,201
− Property taxes
−$2,605
− Insurance
−$375
− Repairs & maintenance
−$827
− Management
−$827
− Depreciation
−$2,182
Taxable loss
−$679
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$630/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
East Allegheny SD
NCES district ID
4208060
Math proficiency
14% ▼ -13.00%
Reading proficiency
30% ▼ -19.00%
Median HH income
$38,748
Composite
18.44/100
National rank
#8930
State rank
#485 of 539 in PA

Livability — East McKeesport

Score
70/100
State rank
#752
US rank
#7504

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East McKeesport, PA
City population
2,063
Population (ZIP)
2,063

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 (85%)
Race & ethnicity
White 85% Black 9% Two or more races 6%
Common ancestry
Romanian 20% Serbian 1% Slovak 1%
Foreign-born
0%

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
▼ -3.52%
Current HPI
254.3099
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

+172.7% since first listed
5 events — show timeline
  • 2026-05-05 Price Changed $75,000 West Penn MLS
  • 2026-03-31 Price Changed $95,900 West Penn MLS
  • 2026-02-27 Listed $104,900 West Penn MLS
  • 2004-10-25 Sold (Public Records) $47,000 Public Records
  • 1978-02-06 Sold (Public Records) $27,500 Public Records

Property tax history

+1.5%/yr

Latest (2026): $2,605 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…