CashFlowRE
Sign in Sign up
309 36th St
D- Composite 38.59
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

309 36th St · McKeesport, PA 15132
2 bd · 1.0 ba · 853 sqft · SingleFamily public records · 7 Days on market
Built 1952 4,517 sqft lot Est $85k · 17% over

🖨 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

SINGLE-LEVEL LIVINGFULLY FENCED-IN YARDRECENTLY UPDATED HVAC SYSTEMDETACHED 1-CAR GARAGEUNPARALLELED WALKABILITYSTEPS AWAY FROM PUBLIC TRANSIT

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

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 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.
Recommended offer $99,423 (0.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
-14.8%
Equity multiple
0.47×
Total profit
$-14,792
Equity at exit
$14,895
10-year hold
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
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
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

Break-even rent $968
Max offer price $99,900
Occupancy floor 93%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $99,900 Active 7 DOM
  2. 2026-06-18
    days on market $99,900 Active 4 DOM
  3. 2026-06-17
    days on market $99,900 Active 3 DOM
  4. 2026-06-16
    days on market $99,900 Active 2 DOM
  5. 2026-06-15
    remarks 693-char remark
  6. 2026-06-15
    listed $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
combined federal + state — saved on this device
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

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

+270.0% since first listed
13 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%/yr

Latest (2026): $1,590 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…