CashFlowRE
Sign in Sign up
2419 Banker St
B Composite 71.28
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 +11.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$85,000

2419 Banker St · McKeesport, PA 15132
3 bd · 1.0 ba · 1,942 sqft · SingleFamily public records · 38 Days on market
Built 1925 1,751 sqft lot $44/sqft · 9% below area Est $93k · 9% under

🖨 Deal sheet 📄 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

Property features AI

Finance

  • HOA & community: Public transportation nearby

Exterior

  • Parking: On-street parking; 2 parking spaces (total)
  • Utilities: Public water
  • Home design: 2-story home; Resale property
  • Construction: Vinyl siding; Asphalt roof
  • Exterior features: Public water; 26 x 101 lot dimensions

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heat; Heating present
  • Interior features: Basement present

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 3-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

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; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($35k/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 $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; list at $85k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.56%
Cap rate
11.57%
Cash-on-cash
18.86%
DSCR
1.84
GRM
5.3

CMA / ARV

ARV (median comp)
$93,047
List price
$85,000
Delta
-8.65%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2703 Grandview Ave 0.22mi 3/1.5 2,040 (+5%) 15mo $24,000 $12 67
1410 Craig St 0.64mi 4/1.0 (+1) 2,006 (+3%) 2mo $65,000 $32 58
2810 Jenny Lind St 0.65mi 3/1.0 1,852 (-5%) 6mo $19,900 $11 57
2623 Grandview Ave 0.20mi 4/1.5 (+1) 1,660 (-14%) 3mo $147,000 $89 57
405 Diehl Dr 0.65mi 3/1.5 1,725 (-11%) 4mo $151,000 $88 46
3314 Versailles Ave 0.68mi 4/2.5 (+1) 1,976 (+2%) 12mo $159,900 $81 44
2320 Milburn St Unit 1 0.37mi 3/2.0 1,667 (-14%) 18mo $260,000 $156 40
1316 Craig St 0.67mi 3/1.5 1,653 (-15%) 4mo $127,500 $77 39
3316 Stewart St 0.56mi 3/1.5 1,669 (-14%) 14mo $143,000 $86 37
1208 Meadow St 0.73mi 4/2.0 (+1) 1,716 (-12%) 4mo $110,000 $64 34
2714 Jenny Lind St 0.69mi 3/1.0 1,654 (-15%) 12mo $46,400 $28 34
2811 Grover Ave 0.75mi 3/1.5 1,741 (-10%) 17mo $11,000 $6 32

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
10.7%
Equity multiple
1.43×
Total profit
$10,123
Equity at exit
$12,674
10-year hold
IRR
19.8%
Equity multiple
2.67×
Total profit
$39,790
Equity at exit
$7,349

Cash invested: $23,800 (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
5.3×

Monthly cashflow live

Estimated rent
$1,327 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$193 /mo · $2,318/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$374

Break-even live

Break-even rent $854
Max offer price $85,000
Occupancy floor 67%

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
$21,250
Closing costs
$2,550
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 17d 1 0.17mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 2d 1 0.31mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 23d 1 0.41mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 7d 1 0.67mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 23d 1 0.72mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 43d 1 0.72mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 23d 1 0.78mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 43d 1 0.99mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 1d 1 1.05mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 43d 1 1.36mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 23d 1 1.41mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 14d 1 1.43mi

Listing history 28 events

  1. 2026-06-18
    days on market $85,000 Active 38 DOM
  2. 2026-06-17
    days on market $85,000 Active 37 DOM
  3. 2026-06-16
    days on market $85,000 Active 36 DOM
  4. 2026-06-15
    days on market $85,000 Active 35 DOM
  5. 2026-06-13
    days on market $85,000 Active 33 DOM
  6. 2026-06-13
    days on market $85,000 Active 32 DOM
  7. 2026-06-09
    days on market $85,000 Active 29 DOM
  8. 2026-06-08
    days on market $85,000 Active 28 DOM
  9. 2026-06-07
    days on market $85,000 Active 27 DOM
  10. 2026-06-03
    days on market $85,000 Active 23 DOM
  11. 2026-06-02
    days on market $85,000 Active 22 DOM
  12. 2026-06-01
    days on market $85,000 Active 21 DOM
  13. 2026-05-31
    days on market $85,000 Active 20 DOM
  14. 2026-05-11
    listed $90,000 Active 308-char remark
  15. 2026-04-23
    historical $1,095
  16. 2026-04-07
    price $1,095
  17. 2026-03-19
    listed $1,200
  18. 2026-03-19
    historical $1,200
  19. 2026-01-28
    listed $1,200
  20. 2024-02-05
    soldstatus $34,000
  21. 2024-01-31
    soldstatus $34,000 Closed 245-char remark
    Show marketing remark (245 chars)

    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.

  22. 2024-01-03
    status Pending 245-char remark
    Show marketing remark (245 chars)

    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.

  23. 2023-12-12
    price $39,000 245-char remark
    Show marketing remark (245 chars)

    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.

  24. 2023-11-21
    price $49,000 245-char remark
    Show marketing remark (245 chars)

    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.

  25. 2023-10-15
    price $59,000 245-char remark
    Show marketing remark (245 chars)

    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.

  26. 2023-07-31
    listed $67,000 Active 245-char remark
    Show marketing remark (245 chars)

    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.

  27. 2005-11-09
    soldstatus $70,000
  28. 1994-09-26
    soldstatus $18,500

ⓘ 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
$15,925
− Mortgage interest
−$4,761
− Property taxes
−$2,318
− Insurance
−$425
− Repairs & maintenance
−$1,274
− Management
−$1,274
− Depreciation
−$2,473
Taxable income
$3,400
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$816
After-tax cash flow
$3,673/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

+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…