CashFlowRE
Sign in Sign up
709-711 Fruit Way
C+ Composite 62.45
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +5.0/5.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$59,900

709-711 Fruit Way · McKees Rocks, PA 15136
3 bd · 1.5 ba · 1,954 sqft · SingleFamily public records · 91 Days on market
Built 1900 3,824 sqft lot Est $48k · 24% over

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

Listing remarks MLS

Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

Key facts

  • 3,824 sq ft lot
  • Parking
  • Built 1900

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 $60k.

Deal economics

  • At list price, monthly cash flow is $705 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
  • Cap rate 20.4% vs local median 10.0% in McKees Rocks — 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 82/100 on livability (#143 in PA, #1,154 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, employment F.
  • Sto-Rox SD (suburban): math 4% / reading 18% proficiency, ranked #532 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+13.1%/yr); 127 active listings in the ZIP; 9 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 $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 32y ago; this cycle's ask has dropped $15k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $37k; list at $60k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,509 (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 1900 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.52%
Cap rate
20.41%
Cash-on-cash
50.42%
DSCR
3.24
GRM
3.3

CMA / ARV

ARV (median comp)
$48,278
List price
$59,900
Delta
24.07%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
338 Catherine St 0.43mi 3/2.0 1,940 (-1%) 4mo $50,000 $26 73
764 Mary St 0.39mi 4/2.0 (+1) 2,016 (+3%) 2mo $66,500 $33 68
54 Harlem Ave 0.33mi 3/2.0 2,000 (+2%) 15mo $155,500 $78 66
13 Schoen St 0.56mi 3/1.5 1,926 (-1%) 8mo $84,900 $44 65
439 Alexander St 0.19mi 4/2.0 (+1) 1,750 (-10%) 3mo $10,500 $6 64
500 Marwood Ave 0.52mi 3/2.0 2,040 (+4%) 9mo $73,000 $36 59
322 Russellwood Ave 0.42mi 3/1.5 1,835 (-6%) 14mo $70,850 $39 58
916 2nd St 0.39mi 4/2.0 (+1) 1,766 (-10%) 6mo $90,000 $51 54
522 Woodward Ave 0.35mi 3/1.5 1,743 (-11%) 14mo $60,000 $34 53
106 Shingiss St 0.53mi 4/2.0 (+1) 1,744 (-11%) 3mo $155,000 $89 48
902 Woodward Ave 0.69mi 4/1.5 (+1) 1,664 (-15%) 10mo $142,500 $86 30
209 Greydon Ave 0.68mi 4/2.5 (+1) 1,660 (-15%) 8mo $269,900 $163 28

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
54.1%
Equity multiple
3.58×
Total profit
$43,205
Equity at exit
$8,931
10-year hold
IRR
61.3%
Equity multiple
8.87×
Total profit
$131,934
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 15136

Home prices YoY
-30.4%
Rents YoY
13.1%
Active inventory
127
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,507 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$147 /mo · $1,762/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$705

Break-even live

Break-even rent $615
Max offer price $59,900
Occupancy floor 48%

Sensitivity live

Price -10% $739 -5% $722 +0% $705 +5% $688 +10% $671
Rent -10% $586 -5% $645 +0% $705 +5% $764 +10% $824
Rate -1.0pp $735 -0.5pp $720 base $705 +0.5pp $689 +1.0pp $673

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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27 Highland Ave Mc Kees Rocks, PA 3.0 1.0 1488 $1,425 $0.96 24d 1 0.18mi
22 Harlem Ave #1 McKees Rocks, PA 2.0 1.0 1944 $745 $0.38 22d 1 0.28mi
504 Fair Oaks St Mc Kees Rocks, PA 4.0 1.0 1480 $1,195 $0.81 24d 1 0.30mi
135 Dunn St Mc Kees Rocks, PA 3.0 2.0 1600 $1,599 $1.00 21d 1 0.44mi
720 Mary St Mc Kees Rocks, PA 4.0 2.0 1800 $1,795 $1.00 8d 1 0.47mi
500 Marwood Ave Unit NA McKees Rocks, PA 3.0 2.0 2040 $1,500 $0.74 24d 1 0.54mi
500 Marwood Ave Mc Kees Rocks, PA 3.0 2.0 2040 $1,600 $0.78 24d 1 0.54mi
207 Singer Ave Mc Kees Rocks, PA 3.0 2.0 1728 $1,700 $0.98 44d 1 0.78mi
115 Meade Ave Pittsburgh, PA 4.0 1.0 1392 $1,600 $1.15 44d 1 1.42mi

Listing history 25 events

  1. 2026-06-08
    statusdays on market $59,900 Pending 91 DOM
  2. 2026-06-07
    days on market $59,900 Active 90 DOM
  3. 2026-06-05
    days on market $59,900 Active 87 DOM
  4. 2026-06-03
    days on market $59,900 Active 86 DOM
  5. 2026-06-02
    days on market $59,900 Active 85 DOM
  6. 2026-06-01
    days on market $59,900 Active 84 DOM
  7. 2026-05-31
    days on market $59,900 Active 83 DOM
  8. 2026-05-18
    price $59,900 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  9. 2026-04-08
    price $64,900 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  10. 2026-04-08
    status Active 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  11. 2026-03-04
    status Pending 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  12. 2026-02-17
    price $69,000 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  13. 2026-02-09
    status Active 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  14. 2025-12-08
    status Pending 223-char remark
    Show marketing remark (223 chars)

    Total of 3 units within 2 building. Being sold as-is. Could be a cash cow for the right buyer. Each unit is a 3-bed, 1-bath. Property is NOT zoned as a 3-unit. Buyer is responsible for all municipal requirements and zoning.

  15. 2025-12-01
    listed $75,000 Active 223-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  16. 2025-12-01
    historical Expired 118-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  17. 2025-09-09
    status Active 118-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  18. 2025-06-23
    status Pending 118-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  19. 2025-06-19
    status Active 118-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  20. 2025-06-16
    status Pending 118-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  21. 2025-06-13
    listed $35,000 Active 118-char remark
    Show marketing remark (118 chars)

    This place smells like opportunity! 3 bedrooms, 1.5 bathrooms. Needs some TLC. Good bones, good potential. Sold as-is.

  22. 2023-08-21
    soldstatus $37,000
  23. 1995-03-30
    soldstatus $12,000
  24. 1995-03-29
    soldstatus $12,000
  25. 1994-12-06
    listed $17,500

ⓘ 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
$1,762 · $147/mo
Projected year-2 tax
$1,762 · $147/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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$18,084
− Mortgage interest
−$3,355
− Property taxes
−$1,762
− Insurance
−$300
− Repairs & maintenance
−$1,447
− Management
−$1,447
− Depreciation
−$1,743
Taxable income
$8,032
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,928
After-tax cash flow
$6,528/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
Sto-Rox SD
NCES district ID
4222830
Math proficiency
4% ▼ -5.00%
Reading proficiency
18% ▼ -4.00%
Median HH income
$30,268
Composite
8.51/100
National rank
#9904
State rank
#532 of 539 in PA

Livability — McKees Rocks

Score
82/100
State rank
#143
US rank
#1154

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McKees Rocks, PA
County
Allegheny County · 1,022,028 people
City population
22,623
Metro
Pittsburgh, PA
Population (ZIP)
22,623
Household income
$69,099
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
768.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Black 18% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 10% Subsaharan African 3% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1%

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
▼ -107.07%
Current HPI
244.6934
Rent YoY
▲ 13.12%
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

+242.3% since first listed
18 events — show timeline
  • 2026-05-18 Price Changed $59,900 West Penn MLS
  • 2026-04-08 Price Changed $64,900 West Penn MLS
  • 2026-04-08 Relisted West Penn MLS
  • 2026-03-04 Pending West Penn MLS
  • 2026-02-17 Price Changed $69,000 West Penn MLS
  • 2026-02-09 Relisted West Penn MLS
  • 2025-12-08 Pending West Penn MLS
  • 2025-12-01 Delisted West Penn MLS
  • 2025-12-01 Listed $75,000 West Penn MLS
  • 2025-09-09 Relisted West Penn MLS
  • 2025-06-23 Pending West Penn MLS
  • 2025-06-19 Relisted West Penn MLS
  • 2025-06-16 Pending West Penn MLS
  • 2025-06-13 Listed $35,000 West Penn MLS
  • 2023-08-21 Sold (Public Records) $37,000 Public Records
  • 1995-03-30 Sold (Public Records) $12,000 Public Records
  • 1995-03-29 Sold (MLS) $12,000 West Penn MLS
  • 1994-12-06 Listed $17,500 West Penn MLS

Property tax history

+2.4%/yr

Latest (2026): $1,762 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…