CashFlowRE
Sign in Sign up
1209 Scott 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

$39,900

1209 Scott St · McKeesport, PA 15132
3 bd · 1.0 ba · 2,133 sqft · SingleFamily public records · 19 Days on market
Built 1880 2,779 sqft lot $19/sqft · 29% below area Est $56k · 29% under

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

Listing remarks MLS

Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

Key facts

  • 2,779 sq ft lot
  • Garage
  • Built 1880

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 $39,900 price doesn't fit this home's estimated sale value (~$56,376) 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/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $755 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 29.0% 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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 $1,331/mo this rent would consume 45% 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 $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $5k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $40k implies a 166% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,301 (1.5% below list)

Questions for the listing agent

  1. Built in 1880 — 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. 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.
  6. 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.
  7. 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
3.34%
Cap rate
29.01%
Cash-on-cash
81.15%
DSCR
4.61
GRM
2.5

CMA / ARV

ARV (median comp)
$56,376
List price
$39,900
Delta
-29.05%
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
1410 Craig St 0.38mi 4/1.0 (+1) 2,006 (-6%) 2mo $65,000 $32 66
2713 Jenny Lind St 0.43mi 3/1.5 2,064 (-3%) 22mo $45,000 $22 54
2810 Jenny Lind St 0.46mi 3/1.0 1,852 (-13%) 6mo $19,900 $11 52
2000 Eaton St 0.51mi 3/1.5 2,039 (-4%) 19mo $175,000 $86 51
3314 Versailles Ave 0.43mi 4/2.5 (+1) 1,976 (-7%) 12mo $159,900 $81 47
1703 Coursin St 0.55mi 3/2.0 1,874 (-12%) 6mo $55,000 $29 45
1128 Mccleary St 0.42mi 4/2.5 (+1) 2,033 (-5%) 21mo $148,000 $73 44
1111 - 11133 Jefferson St 0.66mi 4/2.0 (+1) 2,000 (-6%) 8mo $120,000 $60 43
1517 Beaver St 0.55mi 3/1.5 1,815 (-15%) 6mo $38,000 $21 42
1809 Coursin St 0.60mi 4/3.0 (+1) 1,916 (-10%) 11mo $212,000 $111 33
1409 Carnegie Ave 0.56mi 4/1.5 (+1) 2,352 (+10%) 21mo $72,000 $31 32
2302-2304 Walnut St #2302 0.73mi 4/2.0 (+1) 1,846 (-14%) 4mo $133,790 $72 32

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
81.4%
Equity multiple
4.73×
Total profit
$41,685
Equity at exit
$5,949
10-year hold
IRR
84.8%
Equity multiple
9.81×
Total profit
$98,390
Equity at exit
$3,450

Cash invested: $11,172 (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
2.5×

Monthly cashflow live

Estimated rent
$1,331 high interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$70 /mo · $843/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$755

Break-even live

Break-even rent $375
Max offer price $39,900
Occupancy floor 38%

Sensitivity live

Price -10% $778 -5% $767 +0% $755 +5% $744 +10% $733
Rent -10% $650 -5% $703 +0% $755 +5% $808 +10% $861
Rate -1.0pp $776 -0.5pp $766 base $755 +0.5pp $745 +1.0pp $735

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
$9,975
Closing costs
$1,197
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
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 44d 1 0.02mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 44d 1 0.35mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 15d 1 0.46mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 24d 1 0.64mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 24d 1 0.74mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 44d 1 0.83mi
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 17d 1 0.85mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 8d 1 1.04mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 44d 1 1.22mi

Listing history 36 events

  1. 2026-06-18
    days on market $39,900 Active 19 DOM
  2. 2026-06-17
    days on market $39,900 Active 18 DOM
  3. 2026-06-16
    days on market $39,900 Active 17 DOM
  4. 2026-06-15
    days on market $39,900 Active 16 DOM
  5. 2026-06-13
    days on market $39,900 Active 14 DOM
  6. 2026-06-13
    days on market $39,900 Active 13 DOM
  7. 2026-06-09
    days on market $39,900 Active 10 DOM
  8. 2026-06-08
    days on market $39,900 Active 9 DOM
  9. 2026-06-07
    days on market $39,900 Active 8 DOM
  10. 2026-06-03
    days on market $39,900 Active 4 DOM
  11. 2026-06-02
    days on market $39,900 Active 3 DOM
  12. 2026-06-01
    days on market $39,900 Active 2 DOM
  13. 2026-05-31
    pricedays on marketlisting id $39,900 Active 1 DOM
  14. 2025-12-07
    price $40,000 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  15. 2025-11-13
    price $40,900 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  16. 2025-09-04
    price $41,900 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  17. 2025-08-08
    price $42,900 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  18. 2025-07-02
    price $43,900 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  19. 2025-05-30
    listed $44,900 Active 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  20. 2024-01-21
    listed $22,900 Active 712-char remark
    Show marketing remark (712 chars)

    Heart of Mckeesport! Beautiful tree lined street. This frame single family is nestled back on a great size lot. It is conveniently located near local shopping, public transit, and offers easy access to anywhere in the city. This is perfect for an investor who wants to inherit a great rental that needs some TLC to place a tenant and generate income or a rehabber who wants to renovate and resell. Implement your own personal touches and revive this property to its potential! Main floor has Living Room, Dining Room, Kitchen, and Den or Mudroom. Second floor has 3 Bedrooms and a Full Bath. Third Floor has another Bedroom. Blank canvas! Perfect for any investor- tons of potential! Opportunities are endless!

  21. 2023-11-13
    price $22,900
  22. 2023-10-29
    price $23,900
  23. 2023-10-11
    price $24,500
  24. 2023-09-22
    price $25,500
  25. 2023-09-05
    price $26,500
  26. 2023-08-09
    price $27,500
  27. 2023-07-18
    price $28,500
  28. 2023-06-29
    price $29,500
  29. 2023-06-07
    price $30,500
  30. 2023-05-24
    price $31,900
  31. 2023-04-26
    price $35,900
  32. 2023-03-31
    price $36,900
  33. 2023-03-03
    price $37,900
  34. 2023-02-04
    price $38,900
  35. 2023-01-24
    listed $39,900 Active
  36. 2006-09-20
    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
$843 · $70/mo
Projected year-2 tax
$843 · $70/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 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
$15,974
− Mortgage interest
−$2,235
− Property taxes
−$843
− Insurance
−$200
− Repairs & maintenance
−$1,278
− Management
−$1,278
− Depreciation
−$1,161
Taxable income
$8,980
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,155
After-tax cash flow
$6,911/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

+166.7% since first listed
23 events — show timeline
  • 2025-12-07 Price Changed $40,000 West Penn MLS
  • 2025-11-13 Price Changed $40,900 West Penn MLS
  • 2025-09-04 Price Changed $41,900 West Penn MLS
  • 2025-08-08 Price Changed $42,900 West Penn MLS
  • 2025-07-02 Price Changed $43,900 West Penn MLS
  • 2025-05-30 Listed $44,900 West Penn MLS
  • 2024-01-21 Listed $22,900 West Penn MLS
  • 2023-11-13 Price Changed $22,900 West Penn MLS
  • 2023-10-29 Price Changed $23,900 West Penn MLS
  • 2023-10-11 Price Changed $24,500 West Penn MLS
  • 2023-09-22 Price Changed $25,500 West Penn MLS
  • 2023-09-05 Price Changed $26,500 West Penn MLS
  • 2023-08-09 Price Changed $27,500 West Penn MLS
  • 2023-07-18 Price Changed $28,500 West Penn MLS
  • 2023-06-29 Price Changed $29,500 West Penn MLS
  • 2023-06-07 Price Changed $30,500 West Penn MLS
  • 2023-05-24 Price Changed $31,900 West Penn MLS
  • 2023-04-26 Price Changed $35,900 West Penn MLS
  • 2023-03-31 Price Changed $36,900 West Penn MLS
  • 2023-03-03 Price Changed $37,900 West Penn MLS
  • 2023-02-04 Price Changed $38,900 West Penn MLS
  • 2023-01-24 Listed $39,900 West Penn MLS
  • 2006-09-20 Sold (Public Records) $15,000 Public Records

Property tax history

+6.2%/yr

Latest (2026): $843 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…