CashFlowRE
Sign in Sign up
2812 Jenny Lind St
B- Composite 67.39
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$85,000

2812 Jenny Lind St · McKeesport, PA 15132
3 bd · 1.0 ba · 1,906 sqft · SingleFamily public records · 38 Days on market
Built 1906 2,874 sqft lot $45/sqft · 313% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

EASY TO SHOW VACANT LB GREAT BUY LEGAL DUPLEX SEPARATE UTILITIES $750. SELLING BONUS

Key facts

  • 2,874 sq ft lot
  • 3 parking spots
  • Built 1906

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking; Total of 3 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Resale property
  • Construction: Asphalt roof
  • Exterior features: Lot dimensions approximately 26 x 117

Interior

  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating
  • Interior features: Basement present; Carpet flooring; Hardwood flooring; Tile flooring

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/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $467 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 10.3% in McKeesport — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 11 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 44% 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 $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 32y ago; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1906 — 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
1.53%
Cap rate
12.88%
Cash-on-cash
23.54%
DSCR
2.05
GRM
5.5

CMA / ARV

ARV (median comp)
$20,583
List price
$85,000
Delta
312.97%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2810 Jenny Lind St 0.01mi 3/1.0 1,852 (-3%) 6mo $19,900 $11 90
1410 Craig St 0.37mi 4/1.0 (+1) 2,006 (+5%) 2mo $65,000 $32 67
1312 Ross St 0.38mi 4/1.0 (+1) 1,800 (-6%) 3mo $125,000 $69 66
1300 Pirl St 0.38mi 3/2.0 1,800 (-6%) 7mo $13,250 $7 63
323 24th St 0.39mi 3/1.0 1,764 (-8%) 8mo $134,900 $76 62
2302-2304 Walnut St #2302 0.46mi 4/2.0 (+1) 1,846 (-3%) 4mo $133,790 $72 61
1315 Packer St 0.39mi 3/1.0 1,653 (-13%) 6mo $15,000 $9 55
1316 Craig St 0.41mi 3/1.5 1,653 (-13%) 4mo $127,500 $77 54
1517 Beaver St 0.73mi 3/1.5 1,815 (-5%) 6mo $38,000 $21 51
1208 Meadow St 0.44mi 4/2.0 (+1) 1,716 (-10%) 4mo $110,000 $64 51
2622 Harrison St 0.58mi 3/1.5 1,628 (-15%) 4mo $95,000 $58 43
2623 Grandview Ave 0.55mi 4/1.5 (+1) 1,660 (-13%) 3mo $147,000 $89 43

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
16.6%
Equity multiple
1.67×
Total profit
$15,964
Equity at exit
$12,674
10-year hold
IRR
25.2%
Equity multiple
3.19×
Total profit
$52,196
Equity at exit
$7,349

Cash invested: $23,800 (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
5.5×

Monthly cashflow live

Estimated rent
$1,297 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$77 /mo · $919/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$467

Break-even live

Break-even rent $706
Max offer price $85,000
Occupancy floor 59%

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
$21,250
Closing costs
$2,550
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
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 44d 1 0.10mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 23d 1 0.26mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 23d 1 0.31mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 44d 1 0.43mi
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 17d 1 0.50mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 3d 1 0.53mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 7d 1 0.61mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 23d 1 0.75mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 14d 1 0.78mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 44d 1 1.15mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 23d 1 1.43mi

Listing history 37 events

  1. 2026-06-18
    days on market $85,000 Active 38 DOM
  2. 2026-06-17
    days on market $85,000 Active 37 DOM
  3. 2026-06-16
    days on market $85,000 Active 36 DOM
  4. 2026-06-15
    days on market $85,000 Active 35 DOM
  5. 2026-06-13
    days on market $85,000 Active 33 DOM
  6. 2026-06-13
    days on market $85,000 Active 32 DOM
  7. 2026-06-09
    days on market $85,000 Active 29 DOM
  8. 2026-06-08
    days on market $85,000 Active 28 DOM
  9. 2026-06-07
    pricedays on market $85,000 Active 27 DOM
  10. 2026-06-03
    days on market $95,000 Active 23 DOM
  11. 2026-06-02
    days on market $95,000 Active 22 DOM
  12. 2026-06-01
    days on market $95,000 Active 21 DOM
  13. 2026-05-31
    days on market $95,000 Active 20 DOM
  14. 2026-05-11
    listed $100,000 Active 468-char remark
  15. 2026-04-23
    historical $1,395
  16. 2026-04-07
    price $1,395
  17. 2026-03-19
    listed $1,450
  18. 2026-03-19
    historical $1,450
  19. 2026-02-20
    listed $1,450
  20. 2026-01-08
    historical $1,450
  21. 2025-12-20
    listed $1,450
  22. 2025-12-15
    historical $1,450
  23. 2025-11-27
    price $1,450
  24. 2025-11-01
    listed $1,500
  25. 2025-11-01
    historical $1,500
  26. 2025-10-21
    listed $1,500
  27. 2025-09-24
    price $105,000
  28. 2025-09-08
    price $119,900
  29. 2025-07-29
    price $129,900
  30. 2025-07-10
    listed $135,000 Active
  31. 2024-01-04
    soldstatus $81,383
  32. 2023-07-25
    soldstatus $37,588
  33. 2012-11-07
    soldstatus $26,442
  34. 2009-08-25
    soldstatus $25,764
  35. 2009-04-09
    soldstatus $25,000
  36. 1995-03-02
    soldstatus $7,000
    Show marketing remark (84 chars)

    EASY TO SHOW VACANT LB GREAT BUY LEGAL DUPLEX SEPARATE UTILITIES $750. SELLING BONUS

  37. 1994-11-10
    listed $13,000
    Show marketing remark (84 chars)

    EASY TO SHOW VACANT LB GREAT BUY LEGAL DUPLEX SEPARATE UTILITIES $750. SELLING BONUS

ⓘ 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
$919 · $77/mo
Projected year-2 tax
$1,131 · $94/mo
Expected delta
+$212/yr (+$18/mo · 23.0%)

ⓘ 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
$15,565
− Mortgage interest
−$4,761
− Property taxes
−$919
− Insurance
−$425
− Repairs & maintenance
−$1,245
− Management
−$1,245
− Depreciation
−$2,473
Taxable income
$4,496
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,079
After-tax cash flow
$4,524/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

+553.8% since first listed
26 events — show timeline
  • 2026-06-05 Price Changed $85,000 West Penn MLS
  • 2026-05-29 Price Changed $95,000 West Penn MLS
  • 2026-05-11 Listed $100,000 West Penn MLS
  • 2026-04-23 Rental Removed $1,395 WPMLS
  • 2026-04-07 Price Changed $1,395 WPMLS
  • 2026-03-19 Listed for Rent $1,450 WPMLS
  • 2026-03-19 Rental Removed $1,450 SHOWMOJO
  • 2026-02-20 Listed for Rent $1,450 SHOWMOJO
  • 2026-01-08 Rental Removed $1,450 SHOWMOJO
  • 2025-12-20 Listed for Rent $1,450 SHOWMOJO
  • 2025-12-15 Rental Removed $1,450 WPMLS
  • 2025-11-27 Price Changed $1,450 WPMLS
  • 2025-11-01 Listed for Rent $1,500 WPMLS
  • 2025-11-01 Rental Removed $1,500 SHOWMOJO
  • 2025-10-21 Listed for Rent $1,500 SHOWMOJO
  • 2025-09-24 Price Changed $105,000 West Penn MLS
  • 2025-09-08 Price Changed $119,900 West Penn MLS
  • 2025-07-29 Price Changed $129,900 West Penn MLS
  • 2025-07-10 Listed $135,000 West Penn MLS
  • 2024-01-04 Sold (Public Records) $81,383 Public Records
  • 2023-07-25 Sold (Public Records) $37,588 Public Records
  • 2012-11-07 Sold (Public Records) $26,442 Public Records
  • 2009-08-25 Sold (Public Records) $25,764 Public Records
  • 2009-04-09 Sold (Public Records) $25,000 Public Records
  • 1995-03-02 Sold (MLS) $7,000 West Penn MLS
  • 1994-11-10 Listed $13,000 West Penn MLS

Property tax history

+6.2%/yr

Latest (2026): $919 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…