CashFlowRE
Sign in Sign up
627 Kimball Ave
B- Composite 68.35
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
  • Livability +3.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$57,500

627 Kimball Ave · New Kensington, PA 15068
3 bd · 1.0 ba · 1,560 sqft · Other · 98 Days on market
Built 1924 4,791 sqft lot $37/sqft · 57% below area ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

Key facts

  • Dining room
  • Rear deck
  • Fenced backyard

Tags

DETACHED GARAGEREAR DECKFENCED BACKYARDDINING ROOMWALK-UP ATTIC

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 other listed at $58k.

Deal economics

  • At list price, monthly cash flow is $529 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $58k).
  • Recommended offer: $52k (9.0% below list) — sets the bar for market timing.
  • Cap rate 17.3% vs local median 7.2% in New Kensington — 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 69/100 on livability (#840 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D, crime F.
  • New Kensington-Arnold SD (suburban): math 16% / reading 31% proficiency, ranked #483 of 539 in PA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.9%/yr); 167 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $398 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 30y ago; this cycle's ask has dropped $20k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price; built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,325 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — 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. 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
2.34%
Cap rate
17.33%
Cash-on-cash
39.40%
DSCR
2.75
GRM
3.6

CMA / ARV

ARV (median comp)
$133,958
List price
$57,500
Delta
-57.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.9% rent growth · sell at horizon

5-year hold
IRR
34.3%
Equity multiple
2.43×
Total profit
$22,987
Equity at exit
$8,573
10-year hold
IRR
40.6%
Equity multiple
4.60×
Total profit
$57,890
Equity at exit
$4,972

Cash invested: $16,100 (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 15068

Home prices YoY
-12.2%
Rents YoY
1.9%
Active inventory
167
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,344 high interval (Pro) →
Mortgage (P&I)
$302
Tax from tax record
$208 /mo · $2,490/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$529

Break-even live

Break-even rent $675
Max offer price $57,500
Occupancy floor 56%

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
$14,375
Closing costs
$1,725
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
826 North St New Kensington, PA 4.0 1.5 1250 $1,495 $1.20 2d 1 0.11mi
1330 Woodmont Ave New Kensington, PA 3.0 1.0 1250 $1,100 $0.88 11d 1 0.21mi
915 Evans St New Kensington, PA 3.0 2.0 1152 $1,295 $1.12 44d 1 0.72mi
1134 Strawn Ave New Kensington, PA 3.0 1.0 1084 $1,500 $1.38 44d 1 0.74mi
300 Craigdell Rd New Kensington, PA 3.0 2.0 1300 $1,130 $0.87 2d 1 1.04mi

Listing history 16 events

  1. 2026-06-02
    status $57,500 Pending 98 DOM
  2. 2026-06-01
    days on market $57,500 Active 98 DOM
  3. 2026-05-31
    days on market $57,500 Active 97 DOM
  4. 2026-05-18
    price $57,500 718-char remark
    Show marketing remark (718 chars)

    This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

  5. 2026-04-20
    price $65,000 718-char remark
    Show marketing remark (718 chars)

    This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

  6. 2026-04-02
    status Active 718-char remark
    Show marketing remark (718 chars)

    This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

  7. 2026-03-30
    status Pending 718-char remark
    Show marketing remark (718 chars)

    This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

  8. 2026-03-22
    price $72,000 718-char remark
    Show marketing remark (718 chars)

    This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

  9. 2026-02-20
    listed $77,500 Active 718-char remark
    Show marketing remark (718 chars)

    This property presents three bedrooms and one bathroom. The detached garage provides convenient vehicle storage or additional workspace possibilities. A rear deck extends the living area outdoors, while the fenced backyard creates a private retreat perfect for relaxation or entertainment. The dining room adds functional space for meals and gatherings. Additional storage awaits in the walk-up attic, providing practical solutions for seasonal items or future expansion possibilities. The combination of indoor and outdoor features, plus the detached garage, creates multiple opportunities for customization and improvement. Schedule your showing today to see this property's potential and discover the possibilities.

  10. 2006-02-27
    soldstatus $69,500 30-char remark
    Show marketing remark (30 chars)

    Note: $4400 Seller Assistance

  11. 2005-10-21
    listed $68,500 30-char remark
    Show marketing remark (30 chars)

    Note: $4400 Seller Assistance

  12. 2002-05-17
    soldstatus $64,000
  13. 2002-05-01
    soldstatus $64,000
  14. 2002-03-11
    listed $69,900
  15. 1997-03-27
    soldstatus $70,000
  16. 1996-10-01
    listed $72,000

ⓘ 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
$2,490 · $208/mo
Projected year-2 tax
$2,490 · $208/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 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$16,127
− Mortgage interest
−$3,221
− Property taxes
−$2,490
− Insurance
−$288
− Repairs & maintenance
−$1,290
− Management
−$1,290
− Depreciation
−$1,673
Taxable income
$5,875
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,410
After-tax cash flow
$4,934/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
New Kensington-Arnold SD
NCES district ID
4216740
Math proficiency
16% ▼ -7.00%
Reading proficiency
31% ▼ -13.00%
Median HH income
$34,386
Composite
19.26/100
National rank
#8805
State rank
#483 of 539 in PA

Livability — New Kensington

Score
69/100
State rank
#840
US rank
#8791

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Kensington, PA
County
Westmoreland County · 183,777 people
City population
36,203
Metro
Pittsburgh, PA
Population (ZIP)
36,203
Household income
$63,426
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
967.0

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 12% Subsaharan African 2% Serbian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% Other Indo-European 0%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.50%
Current HPI
305.926
Rent YoY
▲ 1.90%
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

-20.1% since first listed
13 events — show timeline
  • 2026-05-18 Price Changed $57,500 West Penn MLS
  • 2026-04-20 Price Changed $65,000 West Penn MLS
  • 2026-04-02 Relisted West Penn MLS
  • 2026-03-30 Pending West Penn MLS
  • 2026-03-22 Price Changed $72,000 West Penn MLS
  • 2026-02-20 Listed $77,500 West Penn MLS
  • 2006-02-27 Sold (MLS) $69,500 West Penn MLS
  • 2005-10-21 Listed $68,500 West Penn MLS
  • 2002-05-17 Sold (MLS) $64,000 West Penn MLS
  • 2002-05-01 Sold (Public Records) $64,000 Public Records
  • 2002-03-11 Listed $69,900 West Penn MLS
  • 1997-03-27 Sold (MLS) $70,000 West Penn MLS
  • 1996-10-01 Listed $72,000 West Penn MLS

Property tax history

+2.0%/yr

Latest (2026): $2,490 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…