🏷️ Likely Rental
1213 Pirl St · McKeesport, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
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
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
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 +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
🖨 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
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.
Questions for the listing agent
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 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
- IRR
- —
- Equity multiple
- 47.04×
- Total profit
- $64,460
- Equity at exit
- $746
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $5,000 Active 13 DOM
-
2026-06-17days on market $5,000 Active 12 DOM
-
2026-06-16pricedays on market $5,000 Active 11 DOM
-
2026-06-15days on market $9,900 Active 10 DOM
-
2026-06-13days on market $9,900 Active 8 DOM
-
2026-06-13days on market $9,900 Active 7 DOM
-
2026-06-09days on market $9,900 Active 4 DOM
-
2026-06-08days on market $9,900 Active 3 DOM
-
2026-06-07remarks 494-char remark
-
2026-06-07$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
- 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
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
-34.0% since first listed2 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%/yrLatest (2026): $1,791 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…