CashFlowRE
Sign in Sign up
2509 Grandview Ave
B Composite 71.16
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 +28.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • 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

$104,900

2509 Grandview Ave · McKeesport, PA 15132
3 bd · 1.5 ba · 2,199 sqft · SingleFamily public records · 20 Days on market
Built 1933 2,800 sqft lot Est $161k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well cared for 3 bedroom with finished attic possible 4th bedroom, eat in kitchen with add area , formal dining room, central air , level lot plus detached garage!

Key facts

  • Ample storage space
  • Functional layout
  • Detached garage

Tags

2 STORY TRADITIONAL HOMEFUNCTIONAL LAYOUTINVITING LIVING SPACEAMPLE STORAGE SPACEGAS FORCED AIR HEATINGDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached garage
  • Utilities: Public water; Public sewer
  • Home design: 2-story home; Resale property; Asphalt roof; Aluminum siding
  • Construction: Aluminum siding construction; Asphalt roof
  • Exterior features: Full basement

Interior

  • Kitchen: Kitchen on main level (12x10)
  • Bedrooms: Bedroom (Upper, 12x11); Bedroom (Upper, 8x8); Bedroom (Upper, 13x11)
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Gas forced air heating; Central air conditioning
  • Interior features: Multi-pane windows with window treatments; Window treatments throughout

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/1.5-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $343 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $103k (1.5% 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; 9 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).
  • At $1,338/mo this rent would consume 45% of the median local household income ($35k/yr) (locally 1239% 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 $725 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 $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $30k; list at $105k implies a 250% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1933 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,326 (1.5% below list)

Questions for the listing agent

  1. Built in 1933 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.28%
Cap rate
10.22%
Cash-on-cash
14.03%
DSCR
1.62
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$160,527
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2703 Grandview Ave 0.10mi 3/1.5 2,040 (-7%) 15mo $24,000 $12 71
2317 James St 0.71mi 3/2.5 2,260 (+3%) 8mo $217,000 $96 52
1410 Craig St 0.61mi 4/1.0 (+1) 2,006 (-9%) 2mo $65,000 $32 49
2000 Eaton St 0.54mi 3/1.5 2,039 (-7%) 19mo $175,000 $86 47
2713 Jenny Lind St 0.58mi 3/1.5 2,064 (-6%) 22mo $45,000 $22 44
2121 Duquesne Ave 0.44mi 3/2.0 2,006 (-9%) 24mo $154,000 $77 43
3314 Versailles Ave 0.67mi 4/2.5 (+1) 1,976 (-10%) 12mo $159,900 $81 33
310 30th St 0.56mi 4/1.0 (+1) 1,980 (-10%) 22mo $68,500 $35 32
1128 Mccleary St 0.72mi 4/2.5 (+1) 2,033 (-8%) 21mo $148,000 $73 27

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
4.3%
Equity multiple
1.17×
Total profit
$4,880
Equity at exit
$15,641
10-year hold
IRR
13.8%
Equity multiple
2.11×
Total profit
$32,458
Equity at exit
$9,070

Cash invested: $29,372 (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
6.5×

Monthly cashflow live

Estimated rent
$1,338 high interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$120 /mo · $1,437/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$343

Break-even live

Break-even rent $903
Max offer price $104,900
Occupancy floor 69%

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
$26,225
Closing costs
$3,147
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2311 Grandview Ave McKeesport, PA 4.0 2.0 2550 $1,250 $0.49 17d 1 0.05mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 23d 1 0.25mi
3211 Walnut St McKeesport, PA 4.0 1.0 1434 $1,500 $1.05 7d 1 0.55mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 43d 1 0.58mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 43d 1 0.87mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 1d 1 1.19mi
1451 Jenny Lind St McKeesport, PA 3.0 1.5 1408 $1,150 $0.82 23d 1 1.26mi
1507 Carnegie Ave McKeesport, PA 3.0 1.5 1600 $1,699 $1.06 14d 1 1.29mi
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 43d 1 1.33mi

Listing history 13 events

  1. 2026-06-18
    days on market $104,900 Active 20 DOM
  2. 2026-06-17
    days on market $104,900 Active 19 DOM
  3. 2026-06-16
    days on market $104,900 Active 18 DOM
  4. 2026-06-15
    days on market $104,900 Active 17 DOM
  5. 2026-06-13
    days on market $104,900 Active 15 DOM
  6. 2026-06-13
    days on market $104,900 Active 14 DOM
  7. 2026-06-09
    days on market $104,900 Active 11 DOM
  8. 2026-06-08
    days on market $104,900 Active 10 DOM
  9. 2026-06-07
    days on market $104,900 Active 9 DOM
  10. 2026-06-03
    days on market $104,900 Active 5 DOM
  11. 2026-06-02
    days on market $104,900 Active 4 DOM
  12. 2026-06-01
    days on market $104,900 Active 3 DOM
  13. 2026-05-31
    days on market $104,900 Active 2 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
$1,437 · $120/mo
Projected year-2 tax
$1,547 · $129/mo
Expected delta
+$110/yr (+$9/mo · 7.7%)

ⓘ 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 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
$16,053
− Mortgage interest
−$5,876
− Property taxes
−$1,437
− Insurance
−$524
− Repairs & maintenance
−$1,284
− Management
−$1,284
− Depreciation
−$3,052
Taxable income
$2,596
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$623
After-tax cash flow
$3,497/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

+192.2% since first listed
6 events — show timeline
  • 2026-05-29 Listed $104,900 West Penn MLS
  • 2013-12-09 Sold (Public Records) $30,000 Public Records
  • 2013-12-06 Price Changed $30,000 West Penn MLS
  • 2013-12-05 Sold (MLS) $30,000 West Penn MLS
  • 2013-12-05 Price Changed $35,900 West Penn MLS
  • 2013-09-26 Listed $35,900 West Penn MLS

Property tax history

+6.2%/yr

Latest (2026): $1,437 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…