Duplex
200 Copeland St · McKees Rocks, PA
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.21%
- 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 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +7.5/15.0
- Rent growth +5.0/5.0
- Livability +4.1/5.0
- Condition / age +2.5/5.0
- Schools +0.9/10.0
- Appreciation +0.0/10.0
$140,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
Top-down duplex in an excellent location. Well-built brick building on a corner lot with a fenced-in yard and detached garage. Each unit has 2 bedrooms and one full bath. Spacious rooms, high ceilings. The lower level was formerly used as the third unit, complete with it's own kitchen & bath. An excellent opportunity to live in or add to your investment portfolio.
Key facts
- Own bath
- Own kitchen
- Third unit
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/?-bath units multifamily listed at $140k.
Deal economics
- At list price, monthly cash flow is $876 ($11k/yr) — positive. Per door: $438/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $140k).
- Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 82/100 on livability (#143 in PA, #1,154 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, employment F.
- Sto-Rox SD (suburban): math 4% / reading 18% proficiency, ranked #532 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+13.1%/yr); 125 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
- This rent runs 43% of the median local income ($69k/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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 8.0% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 226 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
- 12 sale attempts since 14y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $45k; list at $140k implies a 211% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 226 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 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
- 1.75% ✓
- Cap rate
- 13.80%
- Cash-on-cash
- 26.80%
- DSCR
- 2.19
- GRM
- 4.8
CMA / ARV
- ARV (median comp)
- $49,789
- List price
- $140,000
- Delta
- 181.19%
- Verdict
- OVERPRICED
- Comps
- 3 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 8.0% rent growth · sell at horizon
- IRR
- 26.5%
- Equity multiple
- 2.18×
- Total profit
- $46,132
- Equity at exit
- $20,874
- IRR
- 37.2%
- Equity multiple
- 5.37×
- Total profit
- $171,340
- Equity at exit
- $12,105
Cash invested: $39,200 (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
ZIP-level market 15136
- Home prices YoY
- -30.4%
- Rents YoY
- 13.1%
- Active inventory
- 125
- Price-to-rent
- 9.5×
Monthly cashflow live
- Estimated rent
- $2,452 high interval (Pro) →
- Mortgage (P&I)
- −$734
- Tax from tax record
- −$269 /mo · $3,228/yr
- Insurance
- −$58
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$515
- Net cashflow
- $876
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | — | $2,452 |
| #1 | 2 | — | $1,226 |
| #2 | 2 | — | $1,226 |
| Total (2 units) | $2,452 | ||
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
- $35,000
- Closing costs
- $4,200
- 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 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 207 Singer Ave Mc Kees Rocks, PA | 3.0 | 2.0 | 1728 | $1,700 | $0.98 | 43d | 1 | 0.11mi |
| 500 Marwood Ave Mc Kees Rocks, PA | 3.0 | 2.0 | 2040 | $1,600 | $0.78 | 23d | 1 | 0.15mi |
| 500 Marwood Ave Unit NA McKees Rocks, PA | 3.0 | 2.0 | 2040 | $1,500 | $0.74 | 23d | 1 | 0.15mi |
| 504 Fair Oaks St Mc Kees Rocks, PA | 4.0 | 1.0 | 1480 | $1,195 | $0.81 | 23d | 1 | 0.38mi |
| 27 Highland Ave Mc Kees Rocks, PA | 3.0 | 1.0 | 1488 | $1,425 | $0.96 | 23d | 1 | 0.54mi |
| 135 Dunn St Mc Kees Rocks, PA | 3.0 | 2.0 | 1600 | $1,599 | $1.00 | 20d | 1 | 0.56mi |
| 22 Harlem Ave #1 McKees Rocks, PA | 2.0 | 1.0 | 1944 | $745 | $0.38 | 21d | 1 | 0.61mi |
| 720 Mary St Mc Kees Rocks, PA | 4.0 | 2.0 | 1800 | $1,795 | $1.00 | 7d | 1 | 0.65mi |
Listing history 39 events
-
2026-06-18days on market $140,000 Active 226 DOM
-
2026-06-17days on market $140,000 Active 225 DOM
-
2026-06-16days on market $140,000 Active 224 DOM
-
2026-06-15days on market $140,000 Active 223 DOM
-
2026-06-13days on market $140,000 Active 221 DOM
-
2026-06-09days on market $140,000 Active 217 DOM
-
2026-06-08days on market $140,000 Active 216 DOM
-
2026-06-07days on market $140,000 Active 215 DOM
-
2026-06-05days on market $140,000 Active 212 DOM
-
2026-06-03days on market $140,000 Active 211 DOM
-
2026-06-02days on market $140,000 Active 210 DOM
-
2026-06-01days on market $140,000 Active 209 DOM
-
2026-05-31days on market $140,000 Active 208 DOM
-
2026-02-02price $140,000 372-char remark
Show marketing remark (372 chars)
Top-down duplex in an excellent location. Well-built brick building on a corner lot with a fenced-in yard and detached garage. Each unit has 2 bedrooms and one full bath. Spacious rooms, high ceilings. The lower level was formerly used as the third unit, complete with it's own kitchen & bath. An excellent opportunity to live in or add to your investment portfolio.
-
2025-11-04$150,000 Active 372-char remark
Show marketing remark (372 chars)
Top-down duplex in an excellent location. Well-built brick building on a corner lot with a fenced-in yard and detached garage. Each unit has 2 bedrooms and one full bath. Spacious rooms, high ceilings. The lower level was formerly used as the third unit, complete with it's own kitchen & bath. An excellent opportunity to live in or add to your investment portfolio.
-
2023-05-17status Active 300-char remark
Show marketing remark (300 chars)
Top-down duplex in an excellent location. Well-built brick building on a corner lot with a fenced-in yard and garage. Each unit has 2 bedrooms and one full bath. Spacious rooms, high ceilings. An excellent opportunity to live in or add to your investment portfolio. Truly a GREAT FIND and a MUST-SEE!
-
2023-01-10historical Contingent 300-char remark
Show marketing remark (300 chars)
Top-down duplex in an excellent location. Well-built brick building on a corner lot with a fenced-in yard and garage. Each unit has 2 bedrooms and one full bath. Spacious rooms, high ceilings. An excellent opportunity to live in or add to your investment portfolio. Truly a GREAT FIND and a MUST-SEE!
-
2022-12-06$89,900 Active 300-char remark
Show marketing remark (300 chars)
Top-down duplex in an excellent location. Well-built brick building on a corner lot with a fenced-in yard and garage. Each unit has 2 bedrooms and one full bath. Spacious rooms, high ceilings. An excellent opportunity to live in or add to your investment portfolio. Truly a GREAT FIND and a MUST-SEE!
-
2022-07-03status Active
-
2022-02-03status Active
-
2022-02-03price $85,000
-
2022-01-11historical Contingent
-
2021-11-01status Active
-
2021-09-14historical Contingent
-
2021-09-09$69,000 Active
-
2019-12-20historical Withdrawn
-
2019-11-16status Active
-
2019-08-30historical Contingent
-
2019-08-19status Active
-
2019-08-04historical Contingent
-
2019-08-03status Active
-
2019-07-17historical Contingent
-
2019-07-11$61,000 Active
-
2012-09-24soldstatus $45,000
-
2012-09-14soldstatus $45,000
-
2012-09-14price $54,900
-
2012-06-28$45,000
-
1990-01-03soldstatus $40,500
-
1983-06-21soldstatus $25,000
ⓘ 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
- $3,228 · $269/mo
- Projected year-2 tax
- $3,228 · $269/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 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
- $29,424
- − Mortgage interest
- −$7,842
- − Property taxes
- −$3,228
- − Insurance
- −$700
- − Repairs & maintenance
- −$2,354
- − Management
- −$2,354
- − Depreciation
- −$4,073
- Taxable income
- $8,873
- Est. tax owed @ 24.0%
- −$2,130
- After-tax cash flow
- $8,377/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
- Sto-Rox SD
- NCES district ID
- 4222830
- Math proficiency
- 4% ▼ -5.00%
- Reading proficiency
- 18% ▼ -4.00%
- Median HH income
- $30,268
- Composite
- 8.51/100
- National rank
- #9904
- State rank
- #532 of 539 in PA
Livability — McKees Rocks
- Score
- 82/100
- State rank
- #143
- US rank
- #1154
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- McKees Rocks, PA
- County
- Allegheny County · 1,022,028 people
- City population
- 22,623
- Metro
- Pittsburgh, PA
- Population (ZIP)
- 22,623
- Household income
- $69,099
- Rent vs Own
- Severe rent burden
- 768.0
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 (75%)
- Race & ethnicity
- White 75% Black 18% Two or more races 4% Hispanic / Latino 2%
- Common ancestry
- Romanian 10% Subsaharan African 3% Scotch-Irish 2%
- Foreign-born
- 3% · Canada
- Languages at home
- 96% English-only · Spanish 1% Other Indo-European 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
- ▼ -107.07%
- Current HPI
- 244.6934
- Rent YoY
- ▲ 13.12%
- 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
+460.0% since first listed26 events — show timeline
- 2026-02-02 Price Changed $140,000 West Penn MLS
- 2025-11-04 Listed $150,000 West Penn MLS
- 2023-05-17 Relisted — West Penn MLS
- 2023-01-10 Contingent — West Penn MLS
- 2022-12-06 Listed $89,900 West Penn MLS
- 2022-07-03 Relisted — West Penn MLS
- 2022-02-03 Relisted — West Penn MLS
- 2022-02-03 Price Changed $85,000 West Penn MLS
- 2022-01-11 Contingent — West Penn MLS
- 2021-11-01 Relisted — West Penn MLS
- 2021-09-14 Contingent — West Penn MLS
- 2021-09-09 Listed $69,000 West Penn MLS
- 2019-12-20 Delisted — West Penn MLS
- 2019-11-16 Relisted — West Penn MLS
- 2019-08-30 Contingent — West Penn MLS
- 2019-08-19 Relisted — West Penn MLS
- 2019-08-04 Contingent — West Penn MLS
- 2019-08-03 Relisted — West Penn MLS
- 2019-07-17 Contingent — West Penn MLS
- 2019-07-11 Listed $61,000 West Penn MLS
- 2012-09-24 Sold (Public Records) $45,000 Public Records
- 2012-09-14 Price Changed $54,900 West Penn MLS
- 2012-09-14 Sold (MLS) $45,000 West Penn MLS
- 2012-06-28 Listed $45,000 West Penn MLS
- 1990-01-03 Sold (Public Records) $40,500 Public Records
- 1983-06-21 Sold (Public Records) $25,000 Public Records
Property tax history
+2.4%/yrLatest (2026): $3,228 · +4.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…