CashFlowRE
Sign in Sign up
2419 Banker St
B+ Composite 76.8
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$65,000

2419 Banker St · McKeesport, PA 15132
3 bd · 1.0 ba · 1,942 sqft · SingleFamily public records · 135 Days on market
Built 1925 Good condition 1,751 sqft lot $33/sqft · 37% below area Est $103k · 37% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enchanting three-bedroom residence situated in the lovely area of Mckeesport. Boasting spacious rooms flooded with natural light, this delightful house also offers a welcoming front porch, perfect for savoring the joys of summer and autumn days.

Key facts

  • 1,751 sq ft lot
  • 2 parking spots
  • Built 1925

Tags

LARGE COVERED FRONT PORCH

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $65k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $488 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% vs local median 10.2% 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: health & safety D, crime F, amenities 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.
  • Zoned schools: Founders Hall Middle Sch (math 2% / reading 26%, grade F, #480 of 512 statewide, top 94%, 695 students, 100% FRL); Mckeesport Area Shs (math 22% / reading 30%, grade F, #372 of 437 statewide, top 86%, 1,045 students, 78% FRL) — zoned schools average 89% FRL vs 66% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 177 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% 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 $1,328/mo this rent would consume 45% of the median local household income ($35k/yr) (locally 20% 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 $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $25k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; list at $65k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
2.04%
Cap rate
15.31%
Cash-on-cash
32.20%
DSCR
2.43
GRM
4.1

CMA / ARV

ARV (median comp)
$102,556
List price
$65,000
Delta
-36.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3514 Mayfair St 0.29mi 4/1.0 (+1) 1,840 (-5%) 1mo $63,150 $34 72
3204 Orchard St 0.36mi 4/1.5 (+1) 1,780 (-8%) 3mo $50,000 $28 60
200 Marshall Dr 0.47mi 3/2.0 1,750 (-10%) 2mo $242,000 $138 56
1410 Craig St 0.64mi 4/1.0 (+1) 2,006 (+3%) 5mo $65,000 $32 56
2810 Jenny Lind St 0.65mi 3/1.0 1,852 (-5%) 9mo $19,900 $11 54
2623 Grandview Ave 0.20mi 4/1.5 (+1) 1,660 (-14%) 6mo $147,000 $89 54
405 Diehl Dr 0.65mi 3/1.5 1,725 (-11%) 7mo $151,000 $88 44
3314 Versailles Ave 0.68mi 4/2.5 (+1) 1,976 (+2%) 15mo $159,900 $81 42
1316 Craig St 0.67mi 3/1.5 1,653 (-15%) 7mo $127,500 $77 36
3316 Stewart St 0.56mi 3/1.5 1,669 (-14%) 17mo $143,000 $86 34
1208 Meadow St 0.73mi 4/2.0 (+1) 1,716 (-12%) 7mo $110,000 $64 32
2714 Jenny Lind St 0.69mi 3/1.0 1,654 (-15%) 15mo $46,400 $28 31

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
27.3%
Equity multiple
2.13×
Total profit
$20,657
Equity at exit
$9,692
10-year hold
IRR
34.9%
Equity multiple
4.21×
Total profit
$58,395
Equity at exit
$5,620

Cash invested: $18,200 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
18 active · 24 under contract
Months of supply
6.0 mo (17%/mo absorbed)
Median asking
$121,450 ($76/sqft)
Median days on market
73 d
This list price
11% of active listings are priced below it
ARV vs active asking
-30.3% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 15132

Home prices YoY
-32.9%
Active inventory
177
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$193 /mo · $2,318/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$488

Break-even live

Break-even rent $710
Max offer price $65,000
Occupancy floor 58%

Sensitivity live

Price -10% $525 -5% $507 +0% $488 +5% $470 +10% $452
Rent -10% $383 -5% $436 +0% $488 +5% $541 +10% $593
Rate -1.0pp $521 -0.5pp $505 base $488 +0.5pp $471 +1.0pp $454

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
$16,250
Closing costs
$1,950
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 112d 1 0.17mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,295 $0.99 67d 1 0.31mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 119d 1 0.41mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 92d 1 0.67mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 119d 1 0.72mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 139d 1 0.72mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 119d 1 0.78mi
2503 Stewart St McKeesport, PA 3.0 1.0 1236 $997 $0.81 9d 1 0.94mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 139d 1 0.99mi
2810 Freeland St McKeesport, PA 3.0 1.0 1920 $1,299 $0.68 7d 1 1.00mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 92d 1 1.05mi
1701 Lincoln Way White Oak, PA 3.0 1.0 1250 $1,495 $1.20 0d 1 1.10mi
1416 Ravine St McKeesport, PA 3.0 1.0 1400 $1,020 $0.73 4d 1 1.15mi
1703 Bailie Ave McKeesport, PA 3.0 2.0 1980 $1,195 $0.60 9d 1 1.27mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 139d 1 1.36mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $997 $0.71 82d 1 1.41mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 110d 1 1.43mi

Property features AI

Finance

HOA & community
Public transportation nearby

Exterior

Parking
On-street parking2 parking spaces (total)
Utilities
Public water
Home design
2-story homeResale property
Construction
Vinyl sidingAsphalt roof
Exterior features
Public water26 x 101 lot dimensions

Interior

Bathrooms
1 full bathroom
Heating & cooling
Gas heatHeating present
Interior features
Basement present

Listing history 50 events

  1. 2026-09-23
    days on market $65,000 Active 135 DOM
  2. 2026-09-22
    days on market $65,000 Active 134 DOM
  3. 2026-09-21
    days on market $65,000 Active 133 DOM
  4. 2026-09-20
    days on market $65,000 Active 132 DOM
  5. 2026-09-19
    days on market $65,000 Active 131 DOM
  6. 2026-09-18
    days on market $65,000 Active 130 DOM
  7. 2026-09-17
    days on market $65,000 Active 129 DOM
  8. 2026-09-16
    pricedays on market $65,000 Active 128 DOM
  9. 2026-09-15
    days on market $67,500 Active 127 DOM
  10. 2026-09-14
    days on market $67,500 Active 126 DOM
  11. 2026-09-13
    days on market $67,500 Active 125 DOM
  12. 2026-09-12
    days on market $67,500 Active 124 DOM
  13. 2026-09-11
    days on market $67,500 Active 123 DOM
  14. 2026-09-05
    days on market $67,500 Active 117 DOM
  15. 2026-09-04
    days on market $67,500 Active 116 DOM
  16. 2026-09-03
    days on market $67,500 Active 115 DOM
  17. 2026-08-31
    days on market $67,500 Active 112 DOM
  18. 2026-08-29
    days on market $67,500 Active 110 DOM
  19. 2026-08-28
    days on market $67,500 Active 109 DOM
  20. 2026-08-27
    days on market $67,500 Active 108 DOM
  21. 2026-08-26
    days on market $67,500 Active 107 DOM
  22. 2026-08-25
    days on market $67,500 Active 106 DOM
  23. 2026-08-24
    days on market $67,500 Active 105 DOM
  24. 2026-08-23
    days on market $67,500 Active 104 DOM
  25. 2026-08-22
    days on market $67,500 Active 103 DOM
  26. 2026-08-21
    days on market $67,500 Active 102 DOM
  27. 2026-08-20
    days on market $67,500 Active 101 DOM
  28. 2026-08-19
    days on market $67,500 Active 100 DOM
  29. 2026-08-18
    price $67,500 Active 99 DOM
  30. 2026-08-18
    days on market $70,000 Active 99 DOM
  31. 2026-08-17
    days on market $70,000 Active 98 DOM
  32. 2026-08-16
    days on market $70,000 Active 97 DOM
  33. 2026-08-15
    days on market $70,000 Active 96 DOM
  34. 2026-08-14
    days on market $70,000 Active 95 DOM
  35. 2026-08-13
    days on market $70,000 Active 94 DOM
  36. 2026-08-12
    days on market $70,000 Active 93 DOM
  37. 2026-08-11
    days on market $70,000 Active 92 DOM
  38. 2026-08-10
    days on market $70,000 Active 91 DOM
  39. 2026-08-09
    days on market $70,000 Active 90 DOM
  40. 2026-08-08
    days on market $70,000 Active 89 DOM
  41. 2026-08-07
    days on market $70,000 Active 88 DOM
  42. 2026-08-06
    days on market $70,000 Active 87 DOM
  43. 2026-08-05
    days on market $70,000 Active 86 DOM
  44. 2026-08-04
    days on market $70,000 Active 85 DOM
  45. 2026-08-03
    days on market $70,000 Active 84 DOM
  46. 2026-07-31
    days on market $70,000 Active 81 DOM
  47. 2026-07-30
    days on market $70,000 Active 79 DOM
  48. 2026-07-28
    days on market $70,000 Active 78 DOM
  49. 2026-07-26
    days on market $70,000 Active 76 DOM
  50. 2026-07-24
    days on market $70,000 Active 74 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
$2,318 · $193/mo
Projected year-2 tax
$2,318 · $193/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 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
  • 🫁 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
$15,940
− Mortgage interest
−$3,641
− Property taxes
−$2,318
− Insurance
−$325
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$1,891
Taxable income
$5,215
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,252
After-tax cash flow
$4,608/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.

Condition & rehab AI · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $9,710–$29,130 screening

This single-family home is in good condition with modern updates and a well-maintained exterior. It has a good potential for value increase with minor cosmetic improvements.

Components & finishes AI

Roof asphalt shingle · good Flooring laminate Appliances white

Deferred maintenance Est. $2,500–$10,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear
  • Minor Windows (windows) — No visible signs of damage or wear
  • Minor Electrical (electrical) — No visible signs of damage or wear
  • Minor Plumbing (plumbing) — No visible signs of damage or wear
  • Minor Exterior (exterior) — No visible signs of damage or wear

Value-add opportunities

  • Both Painting the exterior and interior — Fresh paint can improve curb appeal and interior aesthetics
  • Both Landscaping the front yard — A well-maintained front yard can enhance curb appeal and property value
  • Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and increase the home's appeal
  • Rental Adding a small outdoor patio or deck — An outdoor space can increase rental value and attract tenants

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 20/100

Zoned Schools

Middle Founders Hall Middle Sch F PA #480/512 Nat'l #12,864/14,009 High Mckeesport Area Shs F PA #372/437 Nat'l #12,251/17,239

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
C Composite livability gradescore 66/100

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 · 1,250,282 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
20% of renters

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

Price history

+359.5% since first listed
16 events — show timeline
  • 2026-05-29 Price Changed $85,000 West Penn MLS
  • 2026-05-11 Listed $90,000 West Penn MLS
  • 2026-04-23 Rental Removed $1,095 WPMLS
  • 2026-04-07 Price Changed $1,095 WPMLS
  • 2026-03-19 Listed for Rent $1,200 WPMLS
  • 2026-03-19 Rental Removed $1,200 SHOWMOJO
  • 2026-01-28 Listed for Rent $1,200 SHOWMOJO
  • 2024-02-05 Sold (Public Records) $34,000 Public Records
  • 2024-01-31 Sold (MLS) $34,000 West Penn MLS
  • 2024-01-03 Pending West Penn MLS
  • 2023-12-12 Price Changed $39,000 West Penn MLS
  • 2023-11-21 Price Changed $49,000 West Penn MLS
  • 2023-10-15 Price Changed $59,000 West Penn MLS
  • 2023-07-31 Listed $67,000 West Penn MLS
  • 2005-11-09 Sold (Public Records) $70,000 Public Records
  • 1994-09-26 Sold (Public Records) $18,500 Public Records

Property tax history

+6.2%/yr

Latest (2026): $2,318 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…