CashFlowRE
Sign in Sign up
4424 Kennywood
D+ Composite 45.85
Why this score? — see what drove the D+ 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 +17.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.3/10.0
  • Livability +3.7/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,700

4424 Kennywood · West Mifflin, PA 15122
5 bd · 2.0 ba · 2,558 sqft · Other public records · 117 Days on market
Built 1920 6,098 sqft lot

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

Listing remarks MLS

Beautifully updated duplex in West Mifflin near the iconic Kennywood Amusement Park! Both units offer separate utilities, modern kitchens with brand-new appliances, and updated baths. Separate utilities. Enjoy peace of mind with new flooring, mostly new windows, a new water heater, and a new gutter system. Fully leased—perfect turnkey investment!

Key facts

  • Mostly new windows
  • Brand new appliances
  • Updated baths

Tags

UPDATED DUPLEXMODERN KITCHENSBRAND NEW APPLIANCESUPDATED BATHSNEW FLOORINGMOSTLY NEW WINDOWS

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 5-bed/2.0-bath other listed at $246k.

Deal economics

  • At list price, monthly cash flow is $186 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (7.4% below list).
  • Recommended offer: $224k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 5.2% in West Mifflin — 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 73/100 on livability (#539 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute B; Watch: health & safety D, crime D-, amenities F.
  • West Mifflin Area SD (suburban): math 19% / reading 41% proficiency, ranked #443 of 539 in PA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: West Mifflin Area Ms (math 11% / reading 42%, grade F, #410 of 512 statewide, top 80%, 803 students, 100% FRL); West Mifflin Area Hs (math 52% / reading 24%, grade F, #281 of 437 statewide, top 65%, 936 students, 87% FRL) — zoned schools average 94% FRL vs 44% district-wide (50 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 60 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($72k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($224k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $246k implies a 446% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $223,587 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 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 1920 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is D 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.93%
Cap rate
7.20%
Cash-on-cash
3.24%
DSCR
1.14
GRM
9.0

CMA / ARV

ARV (median comp)
$535,299
List price
$245,700
Delta
-52.23%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.59×
Total profit
$-28,012
Equity at exit
$36,635
10-year hold
IRR
-2.0%
Equity multiple
0.87×
Total profit
$-9,247
Equity at exit
$21,244

Cash invested: $68,796 (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 15122

Home prices YoY
-30.4%
Active inventory
60
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,275 medium interval (Pro) →
Mortgage (P&I)
$1,288
Tax from tax record
$221 /mo · $2,646/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$478
Net cashflow
$186

Break-even live

Break-even rent $2,040
Max offer price $245,700
Occupancy floor 87%

Sensitivity live

Price -10% $325 -5% $255 +0% $186 +5% $116 +10% $47
Rent -10% $6 -5% $96 +0% $186 +5% $275 +10% $365
Rate -1.0pp $309 -0.5pp $248 base $186 +0.5pp $122 +1.0pp $57

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
$61,425
Closing costs
$7,371
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 Center St Unit 1546027P East Pittsburgh, PA 5.0 2.0 1991 $3,742 $1.88 16d 1 1.49mi

Listing history 24 events

  1. 2026-06-22
    price $245,700 Active 117 DOM
  2. 2026-06-21
    days on market $255,700 Active 117 DOM
  3. 2026-06-18
    days on market $255,700 Active 114 DOM
  4. 2026-06-17
    days on market $255,700 Active 113 DOM
  5. 2026-06-16
    days on market $255,700 Active 112 DOM
  6. 2026-06-15
    days on market $255,700 Active 111 DOM
  7. 2026-06-13
    days on market $255,700 Active 109 DOM
  8. 2026-06-09
    days on market $255,700 Active 105 DOM
  9. 2026-06-08
    days on market $255,700 Active 104 DOM
  10. 2026-06-07
    days on market $255,700 Active 103 DOM
  11. 2026-06-03
    days on market $255,700 Active 99 DOM
  12. 2026-06-02
    days on market $255,700 Active 98 DOM
  13. 2026-06-01
    days on market $255,700 Active 97 DOM
  14. 2026-05-31
    days on market $255,700 Active 96 DOM
  15. 2026-05-04
    price $255,700 354-char remark
    Show marketing remark (354 chars)

    Beautifully updated duplex in West Mifflin near the iconic Kennywood Amusement Park! Both units offer separate utilities, modern kitchens with brand-new appliances, and updated baths. Separate utilities. Enjoy peace of mind with new flooring, mostly new windows, a new water heater, and a new gutter system. Fully leased—perfect turnkey investment!

  16. 2026-03-25
    status Active 354-char remark
    Show marketing remark (354 chars)

    Beautifully updated duplex in West Mifflin near the iconic Kennywood Amusement Park! Both units offer separate utilities, modern kitchens with brand-new appliances, and updated baths. Separate utilities. Enjoy peace of mind with new flooring, mostly new windows, a new water heater, and a new gutter system. Fully leased—perfect turnkey investment!

  17. 2025-11-23
    listed $265,700 Active 354-char remark
    Show marketing remark (354 chars)

    Beautifully updated duplex in West Mifflin near the iconic Kennywood Amusement Park! Both units offer separate utilities, modern kitchens with brand-new appliances, and updated baths. Separate utilities. Enjoy peace of mind with new flooring, mostly new windows, a new water heater, and a new gutter system. Fully leased—perfect turnkey investment!

  18. 2023-08-28
    soldstatus $45,000
  19. 2022-08-25
    historical Contingent 175-char remark
    Show marketing remark (175 chars)

    Great location! Each unit pays all separate utilities. One unit recently vacant - live in one and rent the other. With some work and updates this could be a great investment.

  20. 2022-04-28
    listed $75,000 Active 175-char remark
    Show marketing remark (175 chars)

    Great location! Each unit pays all separate utilities. One unit recently vacant - live in one and rent the other. With some work and updates this could be a great investment.

  21. 2018-01-15
    historical Expired
  22. 2017-07-11
    price $85,000
  23. 2017-01-22
    listed $75,000 Active
  24. 1990-03-20
    soldstatus $25,000

ⓘ 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
$2,646 · $221/mo
Projected year-2 tax
$3,264 · $272/mo
Expected delta
+$618/yr (+$51/mo · 23.3%)

ⓘ 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
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$27,296
− Mortgage interest
−$13,763
− Property taxes
−$2,646
− Insurance
−$1,228
− Repairs & maintenance
−$2,184
− Management
−$2,184
− Depreciation
−$7,148
Taxable loss
−$1,857
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$446
After-tax cash flow
$2,673/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
West Mifflin Area SD
NCES district ID
4225680
Math proficiency
19% ▼ -19.00%
Reading proficiency
41% ▼ -14.00%
Median HH income
$46,532
Composite
25.78/100
National rank
#7371
State rank
#443 of 539 in PA

Livability — West Mifflin

Score
73/100
State rank
#539
US rank
#5042

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Mifflin, PA
County
Allegheny County · 1,022,028 people
City population
18,816
Metro
Pittsburgh, PA
Population (ZIP)
18,816
Household income
$72,485
Rent vs Own
21.6% rent · 78.4% own
Severe rent burden
334.0

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 (81%)
Race & ethnicity
White 81% Black 9% Two or more races 7% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 9% Slovak 1% Scotch-Irish 1%
Foreign-born
1% · South Korea
Languages at home
93% English-only · Spanish 4% 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
▼ -107.69%
Current HPI
246.2486
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

+922.8% since first listed
10 events — show timeline
  • 2026-05-04 Price Changed $255,700 West Penn MLS
  • 2026-03-25 Relisted West Penn MLS
  • 2025-11-23 Listed $265,700 West Penn MLS
  • 2023-08-28 Sold (Public Records) $45,000 Public Records
  • 2022-08-25 Contingent West Penn MLS
  • 2022-04-28 Listed $75,000 West Penn MLS
  • 2018-01-15 Delisted West Penn MLS
  • 2017-07-11 Price Changed $85,000 West Penn MLS
  • 2017-01-22 Listed $75,000 West Penn MLS
  • 1990-03-20 Sold (Public Records) $25,000 Public Records

Property tax history

+1.9%/yr

Latest (2026): $2,646 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…