CashFlowRE
Sign in Sign up
1008 Washington St
C Composite 59.16
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 +25.6/30.0
  • ARV discount +9.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.1/10.0
  • 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

$115,000

1008 Washington St · McKeesport, PA 15132
3 bd · 1.5 ba · 1,400 sqft · SingleFamily public records · 37 Days on market
Built 1936 $82/sqft · at area comps Est $119k · at est.

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

Listing remarks MLS

Move in ready- Newly painted 3 bedroom brick 2 story. This house features a big living room with decorative fireplace and a formal dining room. The kitchen holds a breakfast nook which could be an offset office space. A large finished basement makes an awesome rec room for the family. Master bedroom has plenty of closet space with a deep walk in. Entertain 3 seasons of the year on the covered front porch or just relax on those nice warm nights. Access to the 1 car garage is thru the back ally which also features a parking pad and flat back yard leading to a small patio and entry to the kitchen. This lovely house is within walking distance to the McKeesport High School and public transportation.

Key facts

  • Covered front porch
  • Decorative fireplace
  • Walk in closet space

Tags

DECORATIVE FIREPLACEEXTENDED BREAKFAST NOOKLARGE BASEMENTWALK IN CLOSET SPACECOVERED FRONT PORCHDETACHED GARAGE

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 $115k.

Deal economics

  • At list price, monthly cash flow is $273 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.

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; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 31y 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 $48k; list at $115k implies a 137% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.11%
Cap rate
9.14%
Cash-on-cash
10.17%
DSCR
1.45
GRM
7.5

CMA / ARV

ARV (median comp)
$118,919
List price
$115,000
Delta
-3.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3806 Sarah St 0.09mi 3/1.0 1,324 (-5%) 0mo $129,900 $98 84
3830 Anderson Ave 0.18mi 2/1.0 (-1) 1,331 (-5%) 9mo $45,000 $34 69
1002 Summit St 0.44mi 3/2.0 1,462 (+4%) 2mo $157,000 $107 68
473 Mccully St 0.45mi 3/1.5 1,260 (-10%) 3mo $206,000 $163 60
3206 Grover St 0.61mi 3/1.0 1,430 (+2%) 8mo $30,000 $21 60
124 Park Way 0.70mi 3/1.0 1,411 (+1%) 9mo $149,900 $106 57
3300 Stewart St 0.50mi 3/1.5 1,558 (+11%) 3mo $60,000 $39 55
1310 Pirl St 0.57mi 3/1.0 1,270 (-9%) 7mo $55,000 $43 50
1140 Franklin St 0.65mi 3/2.0 1,525 (+9%) 8mo $140,000 $92 46
2220 Cronemeyer St 0.43mi 2/1.0 (-1) 1,568 (+12%) 8mo $40,000 $26 46
1217 Scott St 0.68mi 4/1.0 (+1) 1,500 (+7%) 6mo $55,000 $37 44
2104 Calvin St 0.70mi 2/2.0 (-1) 1,200 (-14%) 5mo $110,000 $92 33

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
-1.0%
Equity multiple
0.96×
Total profit
$-1,275
Equity at exit
$17,147
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$21,203
Equity at exit
$9,943

Cash invested: $32,200 (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
115
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,281 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$88 /mo · $1,058/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$273

Break-even live

Break-even rent $936
Max offer price $115,000
Occupancy floor 74%

Sensitivity live

Price -10% $338 -5% $305 +0% $273 +5% $240 +10% $208
Rent -10% $172 -5% $222 +0% $273 +5% $323 +10% $374
Rate -1.0pp $331 -0.5pp $302 base $273 +0.5pp $243 +1.0pp $213

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
$28,750
Closing costs
$3,450
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1114-1116 Ohio St Unit 2R McKeesport, PA 2.0 1.0 878 $850 $0.97 17d 1 0.36mi
1108 Prescott St White Oak, PA 2.0 1.0 945 $1,200 $1.27 13d 1 0.43mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 44d 1 0.46mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 24d 1 0.59mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 4d 1 0.61mi
3506 Mayfair St Unit B McKeesport, PA 2.0 1.0 948 $1,200 $1.27 44d 1 0.67mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 44d 1 0.68mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 44d 1 0.77mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 24d 1 0.94mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 15d 1 1.10mi
1735 Ohio Ave Unit 6 White Oak, PA 3.0 1.0 1034 $1,200 $1.16 44d 1 1.18mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 2d 1 1.22mi
311-313 24th St McKeesport, PA 2.0 1.0 950 $900 $0.95 44d 1 1.22mi
604 Shaw Ave Unit 101 McKeesport, PA 2.0 1.5 1050 $900 $0.86 15d 1 1.28mi
604 Shaw Ave McKeesport, PA 2.0 1.0–1.5 800 $900 $1.12 13d 3 1.28mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 24d 1 1.29mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 24d 1 1.33mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 8d 1 1.35mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 44d 1 1.37mi
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 24d 1 1.37mi
1010 Savey St Duquesne, PA 2.0 1.0 1000 $1,200 $1.20 44d 1 1.49mi

Listing history 19 events

  1. 2026-06-21
    days on market $115,000 Active 37 DOM
  2. 2026-06-18
    days on market $115,000 Active 34 DOM
  3. 2026-06-17
    days on market $115,000 Active 33 DOM
  4. 2026-06-16
    days on market $115,000 Active 32 DOM
  5. 2026-06-15
    days on market $115,000 Active 31 DOM
  6. 2026-06-13
    days on market $115,000 Active 29 DOM
  7. 2026-06-13
    days on market $115,000 Active 28 DOM
  8. 2026-06-09
    days on market $115,000 Active 25 DOM
  9. 2026-06-08
    days on market $115,000 Active 24 DOM
  10. 2026-06-07
    statusdays on market $115,000 Active 23 DOM
  11. 2026-04-15
    listed $115,000 Active
  12. 2016-07-20
    historical Expired 703-char remark
    Show marketing remark (703 chars)

    Move in ready- Newly painted 3 bedroom brick 2 story. This house features a big living room with decorative fireplace and a formal dining room. The kitchen holds a breakfast nook which could be an offset office space. A large finished basement makes an awesome rec room for the family. Master bedroom has plenty of closet space with a deep walk in. Entertain 3 seasons of the year on the covered front porch or just relax on those nice warm nights. Access to the 1 car garage is thru the back ally which also features a parking pad and flat back yard leading to a small patio and entry to the kitchen. This lovely house is within walking distance to the McKeesport High School and public transportation.

  13. 2016-06-26
    price $75,000 703-char remark
    Show marketing remark (703 chars)

    Move in ready- Newly painted 3 bedroom brick 2 story. This house features a big living room with decorative fireplace and a formal dining room. The kitchen holds a breakfast nook which could be an offset office space. A large finished basement makes an awesome rec room for the family. Master bedroom has plenty of closet space with a deep walk in. Entertain 3 seasons of the year on the covered front porch or just relax on those nice warm nights. Access to the 1 car garage is thru the back ally which also features a parking pad and flat back yard leading to a small patio and entry to the kitchen. This lovely house is within walking distance to the McKeesport High School and public transportation.

  14. 2016-05-06
    listed $79,000 Active 703-char remark
    Show marketing remark (703 chars)

    Move in ready- Newly painted 3 bedroom brick 2 story. This house features a big living room with decorative fireplace and a formal dining room. The kitchen holds a breakfast nook which could be an offset office space. A large finished basement makes an awesome rec room for the family. Master bedroom has plenty of closet space with a deep walk in. Entertain 3 seasons of the year on the covered front porch or just relax on those nice warm nights. Access to the 1 car garage is thru the back ally which also features a parking pad and flat back yard leading to a small patio and entry to the kitchen. This lovely house is within walking distance to the McKeesport High School and public transportation.

  15. 1995-05-01
    soldstatus $48,500
  16. 1995-05-01
    soldstatus $48,500
  17. 1995-04-28
    soldstatus $48,500
  18. 1995-01-25
    listed $49,900
  19. 1978-07-03
    soldstatus $39,000

ⓘ 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
$1,058 · $88/mo
Projected year-2 tax
$1,438 · $120/mo
Expected delta
+$379/yr (+$32/mo · 35.8%)

ⓘ 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
$15,372
− Mortgage interest
−$6,442
− Property taxes
−$1,058
− Insurance
−$575
− Repairs & maintenance
−$1,230
− Management
−$1,230
− Depreciation
−$3,345
Taxable income
$1,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$358
After-tax cash flow
$2,916/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

+194.9% since first listed
9 events — show timeline
  • 2026-04-15 Listed $115,000 West Penn MLS
  • 2016-07-20 Delisted West Penn MLS
  • 2016-06-26 Price Changed $75,000 West Penn MLS
  • 2016-05-06 Listed $79,000 West Penn MLS
  • 1995-05-01 Sold (Public Records) $48,500 Public Records
  • 1995-05-01 Sold (Public Records) $48,500 Public Records
  • 1995-04-28 Sold (MLS) $48,500 West Penn MLS
  • 1995-01-25 Listed $49,900 West Penn MLS
  • 1978-07-03 Sold (Public Records) $39,000 Public Records

Property tax history

+0.6%/yr

Latest (2026): $1,058 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…