CashFlowRE
Sign in Sign up
200 Copeland St Duplex
B- Composite 69.95
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

200 Copeland St · McKees Rocks, PA 15136
3 bd · 2.0 ba · 2,208 sqft · MultiFamily public records · 226 Days on market
Built 1930 3,659 sqft lot

🖨 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

FENCED-IN YARDDETACHED GARAGECORNER LOTTHIRD UNITOWN KITCHENOWN BATH

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 × 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.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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

5-year hold
IRR
26.5%
Equity multiple
2.18×
Total profit
$46,132
Equity at exit
$20,874
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,344
Max offer price $140,000
Occupancy floor 59%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $140,000 Active 226 DOM
  2. 2026-06-17
    days on market $140,000 Active 225 DOM
  3. 2026-06-16
    days on market $140,000 Active 224 DOM
  4. 2026-06-15
    days on market $140,000 Active 223 DOM
  5. 2026-06-13
    days on market $140,000 Active 221 DOM
  6. 2026-06-09
    days on market $140,000 Active 217 DOM
  7. 2026-06-08
    days on market $140,000 Active 216 DOM
  8. 2026-06-07
    days on market $140,000 Active 215 DOM
  9. 2026-06-05
    days on market $140,000 Active 212 DOM
  10. 2026-06-03
    days on market $140,000 Active 211 DOM
  11. 2026-06-02
    days on market $140,000 Active 210 DOM
  12. 2026-06-01
    days on market $140,000 Active 209 DOM
  13. 2026-05-31
    days on market $140,000 Active 208 DOM
  14. 2026-02-02
    price $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.

  15. 2025-11-04
    listed $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.

  16. 2023-05-17
    status 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!

  17. 2023-01-10
    historical 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!

  18. 2022-12-06
    listed $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!

  19. 2022-07-03
    status Active
  20. 2022-02-03
    status Active
  21. 2022-02-03
    price $85,000
  22. 2022-01-11
    historical Contingent
  23. 2021-11-01
    status Active
  24. 2021-09-14
    historical Contingent
  25. 2021-09-09
    listed $69,000 Active
  26. 2019-12-20
    historical Withdrawn
  27. 2019-11-16
    status Active
  28. 2019-08-30
    historical Contingent
  29. 2019-08-19
    status Active
  30. 2019-08-04
    historical Contingent
  31. 2019-08-03
    status Active
  32. 2019-07-17
    historical Contingent
  33. 2019-07-11
    listed $61,000 Active
  34. 2012-09-24
    soldstatus $45,000
  35. 2012-09-14
    soldstatus $45,000
  36. 2012-09-14
    price $54,900
  37. 2012-06-28
    listed $45,000
  38. 1990-01-03
    soldstatus $40,500
  39. 1983-06-21
    soldstatus $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
combined federal + state — saved on this device
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

Amenities A+ Commute A+ Cost of living A+ Crime C Employment F Housing A+ Health & safety B- User ratings B

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
35.5% rent · 64.5% 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

Price history

+460.0% since first listed
26 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%/yr

Latest (2026): $3,228 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…