CashFlowRE
Sign in Sign up
900 Vankirk St
B- Composite 65.53
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
  • Rent growth +5.0/5.0
  • ARV discount +3.8/15.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$40,000

900 Vankirk St · Clairton, PA 15025
2 bd · 1.0 ba · 896 sqft · Condo public records · 169 Days on market
Built 1921 $45/sqft · 8% above area Est $37k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There is a lot to love in this Clairton 2 bedroom half duplex on a corner lot. A spacious eat in kitchen and welcoming living room create a comfortable setting that tenants appreciate. The clean basement offers wonderful storage cabinets, ample room for organization and laundry hookups with a washer and dryer. Covered front and rear porches provide inviting outdoor retreats while the cozy, level yard offers easy upkeep. An oversized detached garage delivers practical parking or approximately $1200 in additional annual income. Formerly rented at $10,800 a year, this property is move in ready. Proximity to the bus stop, taverns, shopping and walking distance to Clairton Park and pool strengthens the long term appeal. Everything you or your tenants need to call it home is right here! No HOA fee! Sold AS IS.

Key facts

  • Level yard
  • Eat in kitchen
  • Clean basement

Tags

EAT IN KITCHENCLEAN BASEMENTSTORAGE CABINETSLAUNDRY HOOKUPSCOVERED FRONT AND REAR PORCHESLEVEL YARD

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 2-bed/1.0-bath condo listed at $40k.

Deal economics

  • At list price, monthly cash flow is $574 ($7k/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: $35k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.5% vs local median 12.7% in Clairton — 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 63/100 on livability (#1,308 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, health & safety D+, schools F.
  • Clairton City SD (suburban): math 7% / reading 21% proficiency, ranked #520 of 539 in PA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+10.5%/yr); 94 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($77k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% 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 169 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y ago; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $40k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $35,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 169 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1921 — 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.81%
Cap rate
23.52%
Cash-on-cash
61.53%
DSCR
3.74
GRM
3.0

CMA / ARV

ARV (median comp)
$36,946
List price
$40,000
Delta
8.27%
Verdict
FAIR
Comps
8 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
66.3%
Equity multiple
4.22×
Total profit
$36,085
Equity at exit
$5,964
10-year hold
IRR
72.2%
Equity multiple
10.44×
Total profit
$105,760
Equity at exit
$3,458

Cash invested: $11,200 (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 15025

Home prices YoY
-34.4%
Rents YoY
10.5%
Active inventory
94
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,126 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$88 /mo · $1,061/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$574

Break-even live

Break-even rent $399
Max offer price $40,000
Occupancy floor 44%

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
$10,000
Closing costs
$1,200
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
927 Vankirk St Clairton, PA 2.0 1.0 840 $1,150 $1.37 12d 1 0.10mi
929 Vankirk St Unit 1 Clairton, PA 2.0 1.5 810 $1,050 $1.30 43d 1 0.11mi
601 Farnsworth Ave Clairton, PA 2.0 1.0 1004 $995 $0.99 4d 1 0.23mi
618 Farnsworth Ave Clairton, PA 2.0 1.0 896 $1,050 $1.17 43d 1 0.26mi
753 East Dr Clairton, PA 3.0 1.0 1000 $1,100 $1.10 43d 1 0.32mi
127 Constitution Cir Clairton, PA 2.0 1.0 1063 $1,275 $1.20 10d 1 0.37mi
127 Constitution Cir Clairton, PA 2.0 1.0 972 $1,275 $1.31 1d 1 0.37mi
422 Mitchell Ave Rear Rear Clairton, PA 1.0 1.0 900 $975 $1.08 17d 1 0.41mi
505 Wylie Ave Clairton, PA 2.0 1.0 791 $1,500 $1.90 1d 1 0.41mi
446 Waddell Ave Unit 446 1/2 Clairton, PA 1.0 1.0 900 $595 $0.66 43d 1 0.60mi
540 Reed St Unit 1 Clairton, PA 1.0 1.0 528 $799 $1.51 43d 1 0.61mi
701-703 Waddell Ave Clairton, PA 1.0 1.0 700 $900 $1.29 23d 1 0.72mi
2140 Lincoln Blvd Elizabeth, PA 2.0 1.0 968 $790 $0.82 43d 1 0.73mi
1347 High Rd Clairton, PA 2.0 1.0 870 $1,250 $1.44 43d 1 0.97mi
168 Center Ave Unit 1 left) Elizabeth, PA 2.0 1.0 950 $895 $0.94 23d 1 1.22mi
507 N 6th St Clairton, PA 2.0 1.5 1120 $1,250 $1.12 43d 1 1.49mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 18 events

  1. 2026-05-07
    price $40,000 816-char remark
    Show marketing remark (816 chars)

    There is a lot to love in this Clairton 2 bedroom half duplex on a corner lot. A spacious eat in kitchen and welcoming living room create a comfortable setting that tenants appreciate. The clean basement offers wonderful storage cabinets, ample room for organization and laundry hookups with a washer and dryer. Covered front and rear porches provide inviting outdoor retreats while the cozy, level yard offers easy upkeep. An oversized detached garage delivers practical parking or approximately $1200 in additional annual income. Formerly rented at $10,800 a year, this property is move in ready. Proximity to the bus stop, taverns, shopping and walking distance to Clairton Park and pool strengthens the long term appeal. Everything you or your tenants need to call it home is right here! No HOA fee! Sold AS IS.

  2. 2025-12-08
    listed $50,000 Active 816-char remark
    Show marketing remark (816 chars)

    There is a lot to love in this Clairton 2 bedroom half duplex on a corner lot. A spacious eat in kitchen and welcoming living room create a comfortable setting that tenants appreciate. The clean basement offers wonderful storage cabinets, ample room for organization and laundry hookups with a washer and dryer. Covered front and rear porches provide inviting outdoor retreats while the cozy, level yard offers easy upkeep. An oversized detached garage delivers practical parking or approximately $1200 in additional annual income. Formerly rented at $10,800 a year, this property is move in ready. Proximity to the bus stop, taverns, shopping and walking distance to Clairton Park and pool strengthens the long term appeal. Everything you or your tenants need to call it home is right here! No HOA fee! Sold AS IS.

  3. 2025-10-02
    historical Expired 901-char remark
    Show marketing remark (901 chars)

    Welcome to this delightful 2-bedroom, 1 full bathroom end unit row house situated on a level lot in Clairton. This property offers a fantastic opportunity for first-time homebuyers or investors looking for a solid rental option. The main floor features a cozy living room, a well-equipped kitchen, and a dining area. Upstairs, you'll find two comfortable bedrooms and a full bathroom. The layout is functional and inviting, providing ample space for daily living. The level lot provides a nice outdoor area, perfect for relaxing or gardening. With its prime location and solid structure, this home is ready for your personal touch. Located in a friendly neighborhood with easy access to local amenities, this property offers convenience and charm. Don’t miss out on this wonderful opportunity. Being sold as a part of the 2 Units portfolio with 1 other single-family home in 740 Saint Clair Ave.

  4. 2025-07-02
    listed $40,000 Active 901-char remark
    Show marketing remark (901 chars)

    Welcome to this delightful 2-bedroom, 1 full bathroom end unit row house situated on a level lot in Clairton. This property offers a fantastic opportunity for first-time homebuyers or investors looking for a solid rental option. The main floor features a cozy living room, a well-equipped kitchen, and a dining area. Upstairs, you'll find two comfortable bedrooms and a full bathroom. The layout is functional and inviting, providing ample space for daily living. The level lot provides a nice outdoor area, perfect for relaxing or gardening. With its prime location and solid structure, this home is ready for your personal touch. Located in a friendly neighborhood with easy access to local amenities, this property offers convenience and charm. Don’t miss out on this wonderful opportunity. Being sold as a part of the 2 Units portfolio with 1 other single-family home in 740 Saint Clair Ave.

  5. 2025-06-30
    historical Expired
  6. 2025-03-19
    status Active
  7. 2025-03-13
    status Pending
  8. 2025-03-05
    price $59,000
  9. 2024-07-21
    listed $69,900 Active
  10. 2024-06-23
    historical Expired
  11. 2024-06-09
    historical Contingent
  12. 2024-06-04
    price $75,000
  13. 2024-03-14
    price $82,500
  14. 2024-02-29
    listed $89,000 Active
  15. 2013-08-23
    soldstatus $16,000
  16. 2013-08-15
    soldstatus $16,000
  17. 2013-08-15
    price $20,000
  18. 2013-06-05
    listed $16,000

ⓘ 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
$1,061 · $88/mo
Projected year-2 tax
$1,061 · $88/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 ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$13,506
− Mortgage interest
−$2,241
− Property taxes
−$1,061
− Insurance
−$200
− Repairs & maintenance
−$1,080
− Management
−$1,080
− Depreciation
−$1,164
Taxable income
$6,680
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,603
After-tax cash flow
$5,289/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
Clairton City SD
NCES district ID
4206030
Math proficiency
7% ▼ -11.00%
Reading proficiency
21% ▼ -12.00%
Median HH income
$30,250
Composite
11.0/100
National rank
#9742
State rank
#520 of 539 in PA

Livability — Clairton

Score
63/100
State rank
#1308
US rank
#16085

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clairton, PA
County
Allegheny County · 1,022,028 people
City population
16,939
Metro
Pittsburgh, PA
Population (ZIP)
16,939
Household income
$76,531
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
572.0

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 (74%)
Race & ethnicity
White 74% Black 18% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 2% Slovak 1%
Foreign-born
4% · China, Canada, India
Languages at home
96% English-only · Other Indo-European 1% Chinese 1% Spanish 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
▼ -96.35%
Current HPI
183.858
Rent YoY
▲ 10.47%
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

+150.0% since first listed
18 events — show timeline
  • 2026-05-07 Price Changed $40,000 West Penn MLS
  • 2025-12-08 Listed $50,000 West Penn MLS
  • 2025-10-02 Delisted West Penn MLS
  • 2025-07-02 Listed $40,000 West Penn MLS
  • 2025-06-30 Delisted West Penn MLS
  • 2025-03-19 Relisted West Penn MLS
  • 2025-03-13 Pending West Penn MLS
  • 2025-03-05 Price Changed $59,000 West Penn MLS
  • 2024-07-21 Listed $69,900 West Penn MLS
  • 2024-06-23 Delisted West Penn MLS
  • 2024-06-09 Contingent West Penn MLS
  • 2024-06-04 Price Changed $75,000 West Penn MLS
  • 2024-03-14 Price Changed $82,500 West Penn MLS
  • 2024-02-29 Listed $89,000 West Penn MLS
  • 2013-08-23 Sold (Public Records) $16,000 Public Records
  • 2013-08-15 Price Changed $20,000 West Penn MLS
  • 2013-08-15 Sold (MLS) $16,000 West Penn MLS
  • 2013-06-05 Listed $16,000 West Penn MLS

Property tax history

+12.7%/yr

Latest (2026): $1,061 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…