CashFlowRE
Sign in Sign up
1213 Pirl St 🏷️ Likely Rental
D Composite 42.39
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +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
  • Appreciation +0.0/10.0

$5,000

1213 Pirl St · McKeesport, PA 15132
3 bd · 2.0 ba · 2,110 sqft · SingleFamily public records · 13 Days on market
Built 1900 2,970 sqft lot ↓ 34% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special! This lofty 2,110 sqft fixer upper located on a rare corner lot is full of potential and awaiting your creativity! After catching on fire last year, this house has definitely seen better days, and is in need of some love and TLC to be brought back to it's glory. Nestled in the heart of McKeesport, this property is a truly one of a kind opportunity, at an unbeatable price! Priced to sell extremely quickly, bring your highest and best cash offer before it's gone! Sold AS-IS.

Key facts

  • 2,970 sq ft lot
  • Built 1900
  • Listed 13 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water service; Public sewer service
  • Home design: 2-story home; Resale property; Aluminum siding and frame construction
  • Construction: Aluminum siding; Frame construction
  • Exterior features: Public water; Public sewer

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Unfinished basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $5,000 price doesn't fit this home's estimated sale value (~$67,520) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $5k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $5k).
  • Cap rate 252.2% vs local median 10.3% in McKeesport — 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 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; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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).
  • At $1,341/mo this rent would consume 45% of the median local household income ($35k/yr) (locally 1239% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $35 of loan paydown is wiped out by about $150 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $1k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $5,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
26.81%
Cap rate
252.17%
Cash-on-cash
878.13%
DSCR
40.07
GRM
0.3

CMA / ARV

ARV (on-the-fly)
$67,520
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1410 Craig St 0.20mi 4/1.0 (+1) 2,006 (-5%) 2mo $65,000 $32 72
1300 Pirl St 0.03mi 3/2.0 1,800 (-15%) 7mo $13,250 $7 68
3314 Versailles Ave 0.24mi 4/2.5 (+1) 1,976 (-6%) 12mo $159,900 $81 61
1128 Mccleary St 0.23mi 4/2.5 (+1) 2,033 (-4%) 21mo $148,000 $73 58
1312 Ross St 0.12mi 4/1.0 (+1) 1,800 (-15%) 3mo $125,000 $69 58
1111 - 11133 Jefferson St 0.49mi 4/2.0 (+1) 2,000 (-5%) 8mo $120,000 $60 57
2000 Eaton St 0.47mi 3/1.5 2,039 (-3%) 19mo $175,000 $86 54
2810 Jenny Lind St 0.41mi 3/1.0 1,852 (-12%) 6mo $19,900 $11 51
1703 Coursin St 0.73mi 3/2.0 1,874 (-11%) 6mo $55,000 $29 42
1517 Beaver St 0.73mi 3/1.5 1,815 (-14%) 6mo $38,000 $21 36
403 25th St 0.69mi 4/1.5 (+1) 1,800 (-15%) 10mo $30,000 $17 28
1409 Carnegie Ave 0.75mi 4/1.5 (+1) 2,352 (+12%) 21mo $72,000 $31 21

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
Equity multiple
47.04×
Total profit
$64,460
Equity at exit
$746
10-year hold
IRR
Equity multiple
101.17×
Total profit
$140,233
Equity at exit
$432

Cash invested: $1,400 (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
0.3×

Monthly cashflow live

Estimated rent
$1,341 high interval (Pro) →
Mortgage (P&I)
$26
Tax est. 1.5%
$6 /mo · $75/yr
Insurance
$2
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$1,024

Break-even live

Break-even rent $44
Max offer price $5,000
Occupancy floor 19%

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
$1,250
Closing costs
$150
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 43d 1 0.20mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 43d 1 0.33mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 23d 1 0.66mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 14d 1 0.67mi
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 17d 1 0.71mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 43d 1 0.73mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 23d 1 0.83mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 7d 1 1.01mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 43d 1 1.31mi

Listing history 10 events

  1. 2026-06-18
    days on market $5,000 Active 13 DOM
  2. 2026-06-17
    days on market $5,000 Active 12 DOM
  3. 2026-06-16
    pricedays on market $5,000 Active 11 DOM
  4. 2026-06-15
    days on market $9,900 Active 10 DOM
  5. 2026-06-13
    days on market $9,900 Active 8 DOM
  6. 2026-06-13
    days on market $9,900 Active 7 DOM
  7. 2026-06-09
    days on market $9,900 Active 4 DOM
  8. 2026-06-08
    days on market $9,900 Active 3 DOM
  9. 2026-06-07
    remarks 494-char remark
  10. 2026-06-07
    listed $9,900 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$16,087
− Mortgage interest
−$280
− Property taxes
−$75
− Insurance
−$25
− Repairs & maintenance
−$1,287
− Management
−$1,287
− Depreciation
−$145
Taxable income
$12,987
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,117
After-tax cash flow
$9,177/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

-34.0% since first listed
2 events — show timeline
  • 2026-06-05 Listed $9,900 West Penn MLS
  • 2008-07-23 Sold (Public Records) $15,000 Public Records

Property tax history

+6.2%/yr

Latest (2026): $1,791 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…