CashFlowRE
Sign in Sign up
3314 Oakland St 🏷️ Likely Rental
B Composite 74.89
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$65,000

3314 Oakland St · McKeesport, PA 15132
3 bd · 1.5 ba · 1,430 sqft · SingleFamily public records · 75 Days on market
Built 1915 2,238 sqft lot $45/sqft · 28% below area Est $90k · 28% under

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

Listing remarks MLS

INVESTMENT OPPORTUNITY IS KNOCKING! This adorable two story is a great add to your investment portfolio. Occupied by a long-term tenant temporarily until their regular home can be occupied again. More pictures are available. Property may be available in the future for owner occupants looking to buy an affordable home.

Key facts

  • 2,238 sq ft lot
  • Built 1915
  • Listed 75 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $65,000 price doesn't fit this home's estimated sale value (~$90,222) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $61k (6.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% 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; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 43% 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 $449 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $15k; list at $65k implies a 333% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — 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
1.93%
Cap rate
17.46%
Cash-on-cash
39.89%
DSCR
2.77
GRM
4.3

CMA / ARV

ARV (median comp)
$90,222
List price
$65,000
Delta
-27.96%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3300 Stewart St 0.19mi 3/1.5 1,558 (+9%) 3mo $60,000 $39 73
3806 Sarah St 0.37mi 3/1.0 1,324 (-7%) 0mo $129,900 $98 68
2316 Collins St 0.62mi 3/1.5 1,485 (+4%) 4mo $127,000 $86 61
1002 Summit St 0.71mi 3/2.0 1,462 (+2%) 2mo $157,000 $107 59
1310 Pirl St 0.32mi 3/1.0 1,270 (-11%) 7mo $55,000 $43 59
1217 Scott St 0.47mi 4/1.0 (+1) 1,500 (+5%) 6mo $55,000 $37 58
1813 Duquesne Ave 0.56mi 3/1.5 1,560 (+9%) 2mo $149,900 $96 57
1819 Scott St 0.61mi 4/1.0 (+1) 1,450 (+1%) 6mo $103,000 $71 57
3021 Myer Blvd 0.54mi 3/1.0 1,296 (-9%) 7mo $118,000 $91 51
473 Mccully St 0.57mi 3/1.5 1,260 (-12%) 3mo $206,000 $163 51
2405 Harrison St 0.65mi 3/2.5 1,320 (-8%) 8mo $21,000 $16 47
2817 Jenny Lind St 0.53mi 2/1.0 (-1) 1,232 (-14%) 2mo $51,033 $41 44

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
36.2%
Equity multiple
2.54×
Total profit
$27,979
Equity at exit
$9,692
10-year hold
IRR
42.9%
Equity multiple
5.06×
Total profit
$73,898
Equity at exit
$5,620

Cash invested: $18,200 (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
4.3×

Monthly cashflow live

Estimated rent
$1,254 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$18 /mo · $211/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$605

Break-even live

Break-even rent $488
Max offer price $65,000
Occupancy floor 47%

Sensitivity live

Price -10% $642 -5% $623 +0% $605 +5% $587 +10% $568
Rent -10% $506 -5% $555 +0% $605 +5% $655 +10% $704
Rate -1.0pp $638 -0.5pp $622 base $605 +0.5pp $588 +1.0pp $571

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
$16,250
Closing costs
$1,950
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1114-1116 Ohio St Unit 2R McKeesport, PA 2.0 1.0 878 $850 $0.97 16d 1 0.16mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 24d 1 0.29mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 3d 1 0.39mi
3506 Mayfair St Unit B McKeesport, PA 2.0 1.0 948 $1,200 $1.27 44d 1 0.40mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 44d 1 0.46mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 44d 1 0.46mi
1108 Prescott St White Oak, PA 2.0 1.0 945 $1,200 $1.27 13d 1 0.62mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 24d 1 0.64mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 44d 1 0.69mi
311-313 24th St McKeesport, PA 2.0 1.0 950 $900 $0.95 44d 1 0.91mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 15d 1 0.93mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 8d 1 1.04mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 24d 1 1.09mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 13d 3 1.16mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 15d 1 1.16mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 24d 1 1.25mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 2d 1 1.29mi
1735 Ohio Ave Unit 6 White Oak, PA 3.0 1.0 1034 $1,200 $1.16 44d 1 1.30mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 44d 1 1.46mi
152 Royal Oak Dr White Oak, PA 1.0–2.0 1.0–2.0 930 $1,445 $1.55 2d 9 1.46mi

Listing history 19 events

  1. 2026-06-18
    days on market $65,000 Active 75 DOM
  2. 2026-06-17
    days on market $65,000 Active 74 DOM
  3. 2026-06-16
    days on market $65,000 Active 73 DOM
  4. 2026-06-15
    days on market $65,000 Active 72 DOM
  5. 2026-06-13
    days on market $65,000 Active 70 DOM
  6. 2026-06-13
    days on market $65,000 Active 69 DOM
  7. 2026-06-09
    days on market $65,000 Active 66 DOM
  8. 2026-06-08
    days on market $65,000 Active 65 DOM
  9. 2026-06-07
    days on market $65,000 Active 64 DOM
  10. 2026-06-03
    days on market $65,000 Active 60 DOM
  11. 2026-06-02
    days on market $65,000 Active 59 DOM
  12. 2026-06-01
    days on market $65,000 Active 58 DOM
  13. 2026-05-31
    days on market $65,000 Active 57 DOM
  14. 2026-04-01
    listed $65,000 Active 320-char remark
    Show marketing remark (320 chars)

    INVESTMENT OPPORTUNITY IS KNOCKING! This adorable two story is a great add to your investment portfolio. Occupied by a long-term tenant temporarily until their regular home can be occupied again. More pictures are available. Property may be available in the future for owner occupants looking to buy an affordable home.

  15. 2025-09-16
    historical Expired 231-char remark
    Show marketing remark (231 chars)

    Add to your rental portfolio with this great opportunity to own this great 4 bedroom 1 bathroom home that is a great cash flow investment property! Also has a NEW furnace! Walking distance to Uni-Mart and McKeesport High School.

  16. 2024-09-17
    listed $59,000 Active 231-char remark
    Show marketing remark (231 chars)

    Add to your rental portfolio with this great opportunity to own this great 4 bedroom 1 bathroom home that is a great cash flow investment property! Also has a NEW furnace! Walking distance to Uni-Mart and McKeesport High School.

  17. 2015-10-29
    historical
  18. 2015-04-10
    listed $15,000 Active
  19. 2006-01-11
    soldstatus $15,000

ⓘ 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
$211 · $18/mo
Projected year-2 tax
$619 · $52/mo
Expected delta
+$408/yr (+$34/mo · 193.7%)

ⓘ 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
$15,046
− Mortgage interest
−$3,641
− Property taxes
−$211
− Insurance
−$325
− Repairs & maintenance
−$1,204
− Management
−$1,204
− Depreciation
−$1,891
Taxable income
$6,571
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,577
After-tax cash flow
$5,683/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

+333.3% since first listed
6 events — show timeline
  • 2026-04-01 Listed $65,000 West Penn MLS
  • 2025-09-16 Delisted West Penn MLS
  • 2024-09-17 Listed $59,000 West Penn MLS
  • 2015-10-29 Delisted West Penn MLS
  • 2015-04-10 Listed $15,000 West Penn MLS
  • 2006-01-11 Sold (Public Records) $15,000 Public Records

Property tax history

-11.1%/yr

Latest (2026): $211 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…