309 36th St · McKeesport, PA
Flood risk 10/10 · Severe
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 9 days/yr
- Unhealthy air days in 30 yrs
- 11 days/yr
Risk factors via First Street. Map © Google.
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 +18.1/30.0
- DSCR +5.7/10.0
- 1% rule +5.0/10.0
- Livability +3.3/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.6/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$99,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
WOW! Stop looking. This is it. ONE STORY LIVING with 3 bedrooms & all appliances included. Beautiful level lot with backyard which lends itself to summer entertaining or just relax & enjoy the shade tree. Conveniently located to shopping & bus transportation. Don"t feel like cooking? Tillie's Restaurant is across the street. The detached grage with auto-door is an extra bonus.
Key facts
- Fully fenced-in yard
- Single-level living
- 4,517 sq ft lot
Tags
Property features AI
Exterior
- Parking: One on-site parking space
- Utilities: Public water; Public sewer
- Home design: Single-story home; Frame construction; Composition roof; Resale property
- Construction: Frame construction; Composition roof
- Exterior features: Public transportation access nearby
Interior
- Kitchen: Main-level kitchen (approx. 11x9)
- Bedrooms: Three bedrooms on the main level (approx. 9x8, 10x9, 11x10)
- Flooring: Carpet; Laminate
- Bathrooms: One full bathroom
- Heating & cooling: Forced air heating (gas); Central electric air conditioning
- Interior features: Carpet and laminate flooring
- Laundry & utility: Main-level laundry room (approx. 9x6)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $100k.
Deal economics
- At list price, monthly cash flow is $21 ($252/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 $99k (0.5% below list).
- Recommended offer: $99k (0.5% below list) — sets the bar for 1% rule.
- Cap rate 7.3% vs local median 10.2% in McKeesport — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
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; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).
- This rent runs 34% 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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Negotiation context
- Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
- 4 sale attempts since 24y 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 $31k; list at $100k implies a 222% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 1.00% ✗
- Cap rate
- 7.34%
- Cash-on-cash
- 3.75%
- DSCR
- 1.17
- GRM
- 8.4
CMA / ARV
- ARV (on-the-fly)
- $85,300
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 406 Peterson St | 0.20mi | 2/2.0 | 870 (+2%) | 4mo | $87,000 | $100 | 80 |
| 407 Eden Park Blvd | 0.08mi | 2/1.0 | 768 (-10%) | 6mo | $40,000 | $52 | 75 |
| 2805 Riverview St | 0.72mi | 2/1.0 | 864 (+1%) | 0mo | $65,000 | $75 | 64 |
| 2714 Kansas St | 0.40mi | 2/2.0 | 912 (+7%) | 11mo | $124,900 | $137 | 57 |
| 2407 Harrison St | 0.65mi | 2/1.0 | 832 (-2%) | 12mo | $58,000 | $70 | 56 |
| 3413 Orchard Dr | 0.63mi | 2/1.0 | 910 (+7%) | 6mo | $115,000 | $126 | 54 |
| 444 27th St | 0.56mi | 3/1.5 (+1) | 812 (-5%) | 9mo | $132,000 | $163 | 51 |
| 2620 Kansas St | 0.46mi | 2/1.0 | 972 (+14%) | 8mo | $51,550 | $53 | 49 |
| 2720 C St | 0.72mi | 3/1.0 (+1) | 907 (+6%) | 3mo | $115,000 | $127 | 48 |
| 2619 Harrison St | 0.54mi | 2/1.0 | 955 (+12%) | 8mo | $69,900 | $73 | 48 |
| 3212 Monaca Dr | 0.60mi | 2/2.0 | 897 (+5%) | 21mo | $48,000 | $54 | 42 |
| 3001 Riverview St | 0.71mi | 3/1.0 (+1) | 775 (-9%) | 14mo | $87,000 | $112 | 35 |
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
- IRR
- -14.8%
- Equity multiple
- 0.47×
- Total profit
- $-14,792
- Equity at exit
- $14,895
- IRR
- -6.0%
- Equity multiple
- 0.61×
- Total profit
- $-10,914
- Equity at exit
- $8,638
Cash invested: $27,972 (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
ZIP-level market 15132
- Home prices YoY
- -32.9%
- Active inventory
- 115
- Price-to-rent
- 8.4×
Monthly cashflow live
- Estimated rent
- $994 high interval (Pro) →
- Mortgage (P&I)
- −$524
- Tax from tax record
- −$132 /mo · $1,590/yr
- Insurance
- −$42
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$209
- Net cashflow
- $21
Break-even live
Sensitivity live
| Price | -10% $78 | -5% $49 | +0% $21 | +5% $-7 | +10% $-36 |
|---|---|---|---|---|---|
| Rent | -10% $-58 | -5% $-18 | +0% $21 | +5% $60 | +10% $100 |
| Rate | -1.0pp $71 | -0.5pp $46 | base $21 | +0.5pp $-5 | +1.0pp $-31 |
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
- $24,975
- Closing costs
- $2,997
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2918 Walnut St Apt 3 McKeesport, PA | 2.0 | 1.0 | 800 | $850 | $1.06 | 45d | 1 | 0.36mi |
| 505 Olympia Park Plz McKeesport, PA | 1.0 | 1.0 | 800 | $775 | $0.97 | 25d | 1 | 0.65mi |
| 311-313 24th St McKeesport, PA | 2.0 | 1.0 | 950 | $900 | $0.95 | 45d | 1 | 0.74mi |
| 3506 Mayfair St Unit B McKeesport, PA | 2.0 | 1.0 | 948 | $1,200 | $1.27 | 45d | 1 | 0.81mi |
| 5015 Walnut St Unit 1 McKeesport, PA | 2.0 | 1.0 | 980 | $950 | $0.97 | 45d | 1 | 0.95mi |
| 913 Center St McKeesport, PA | 1.0–2.0 | 1.0 | 900 | $1,005 | $1.12 | 3d | 7 | 1.07mi |
| 733 Memory Ln McKeesport, PA | 2.0 | 1.0 | 850 | $1,200 | $1.41 | 25d | 1 | 1.16mi |
| 1114-1116 Ohio St Unit 2R McKeesport, PA | 2.0 | 1.0 | 878 | $850 | $0.97 | 17d | 1 | 1.25mi |
| 152 Royal Oak Dr White Oak, PA | 1.0–2.0 | 1.0–2.0 | 930 | $1,445 | $1.55 | 3d | 9 | 1.32mi |
| 2860 Washington Blvd Unit 5 McKeesport, PA | 1.0 | 1.0 | 600 | $799 | $1.33 | 25d | 1 | 1.40mi |
| 2860 Washington Blvd Unit 3 McKeesport, PA | 1.0 | 1.0 | 600 | $799 | $1.33 | 45d | 1 | 1.40mi |
Listing history 6 events
-
2026-06-21days on market $99,900 Active 7 DOM
-
2026-06-18days on market $99,900 Active 4 DOM
-
2026-06-17days on market $99,900 Active 3 DOM
-
2026-06-16days on market $99,900 Active 2 DOM
-
2026-06-15remarks 693-char remark
-
2026-06-15$99,900 Active 1 DOM
ⓘ 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
- $1,590 · $132/mo
- Projected year-2 tax
- $1,590 · $132/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 10/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 7 d/yr ≥97°F today · 19 d/yr by 30 yrs out
- Wind 2/10 Low
- 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
- $11,931
- − Mortgage interest
- −$5,596
- − Property taxes
- −$1,590
- − Insurance
- −$1,297
- − Repairs & maintenance
- −$954
- − Management
- −$954
- − Depreciation
- −$2,906
- Taxable loss
- −$1,367
- Est. tax savings @ 24.0%
- +$328
- After-tax cash flow
- $580/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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+270.0% since first listed13 events — show timeline
- 2026-06-14 Listed $99,900 West Penn MLS
- 2015-09-01 Price Changed $31,000 West Penn MLS
- 2015-08-29 Sold (MLS) $31,000 West Penn MLS
- 2015-08-29 Price Changed $34,900 West Penn MLS
- 2015-08-17 Pending — West Penn MLS
- 2015-08-12 Listed $34,900 West Penn MLS
- 2009-03-04 Sold (Public Records) $35,000 Public Records
- 2009-03-02 Sold (MLS) $35,000 West Penn MLS
- 2009-03-02 Price Changed $39,900 West Penn MLS
- 2008-08-28 Listed $35,000 West Penn MLS
- 2002-05-24 Sold (MLS) $15,500 West Penn MLS
- 2002-03-08 Listed $15,500 West Penn MLS
- 1990-05-03 Sold (Public Records) $27,000 Public Records
Property tax history
+12.1%/yrLatest (2026): $1,590 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…