CashFlowRE
Sign in Sign up
249 Freeport Rd
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

$60,000

249 Freeport Rd · New Kensington, PA 15068
4 bd · 2.0 ba · 1,704 sqft · Other public records · 54 Days on market
Built 1910 7,840 sqft lot

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

Listing remarks MLS

PROPERTY TO BE SOLD AS IS NEEDS WORK! LOCK BOX ON SIDE DOOR KEY FOR FRONT DOOR 3RD PARTY APPROVAL OF SALE

Key facts

  • Open floor plan
  • Master ensuite
  • Main floor laundry

Tags

OPEN FLOOR PLANMAIN FLOOR LAUNDRYMASTER ENSUITEREAR DECKYARD WELL-SUITED FOR PETS

Property features AI

Finance

  • HOA & community: Public transportation access

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 3-story frame home; Asphalt roof; Resale property
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Lot approximately 0.18 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Basement with walk-out access

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 4-bed/2.0-bath other listed at $60k.

Deal economics

  • At list price, monthly cash flow is $675 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $58k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% 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); 171 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $415 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 $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $60k implies a 380% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 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 1910 — 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. 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?
  6. 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.
  7. 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.
  8. 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
2.56%
Cap rate
19.80%
Cash-on-cash
48.24%
DSCR
3.15
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
44.4%
Equity multiple
2.89×
Total profit
$31,709
Equity at exit
$8,946
10-year hold
IRR
49.8%
Equity multiple
5.56×
Total profit
$76,655
Equity at exit
$5,188

Cash invested: $16,800 (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 15068

Home prices YoY
-12.2%
Rents YoY
1.9%
Active inventory
171
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,534 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$197 /mo · $2,360/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$675

Break-even live

Break-even rent $679
Max offer price $60,000
Occupancy floor 51%

Sensitivity live

Price -10% $709 -5% $692 +0% $675 +5% $658 +10% $641
Rent -10% $554 -5% $615 +0% $675 +5% $736 +10% $797
Rate -1.0pp $706 -0.5pp $691 base $675 +0.5pp $660 +1.0pp $644

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
$15,000
Closing costs
$1,800
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
915 Evans St New Kensington, PA 3.0 2.0 1152 $1,295 $1.12 44d 1 0.31mi
1330 Woodmont Ave New Kensington, PA 3.0 1.0 1250 $1,100 $0.88 11d 1 0.50mi
1134 Strawn Ave New Kensington, PA 3.0 1.0 1084 $1,500 $1.38 44d 1 0.51mi
826 North St New Kensington, PA 4.0 1.5 1250 $1,495 $1.20 2d 1 0.62mi
1922 Kenneth Ave New Kensington, PA 5.0 2.0 1800 $2,150 $1.19 8d 1 1.04mi
1922 Kenneth Ave New Kensington, PA 5.0 2.0 1800 $2,100 $1.17 2d 1 1.04mi

Listing history 18 events

  1. 2026-06-21
    days on market $60,000 Active 54 DOM
  2. 2026-06-18
    days on market $60,000 Active 51 DOM
  3. 2026-06-17
    days on market $60,000 Active 50 DOM
  4. 2026-06-16
    days on market $60,000 Active 49 DOM
  5. 2026-06-15
    days on market $60,000 Active 48 DOM
  6. 2026-06-13
    days on market $60,000 Active 46 DOM
  7. 2026-06-09
    days on market $60,000 Active 42 DOM
  8. 2026-06-08
    days on market $60,000 Active 41 DOM
  9. 2026-06-07
    days on market $60,000 Active 40 DOM
  10. 2026-06-05
    pricedays on market $60,000 Active 37 DOM
  11. 2026-06-03
    days on market $65,000 Active 36 DOM
  12. 2026-06-02
    days on market $65,000 Active 35 DOM
  13. 2026-06-01
    days on market $65,000 Active 34 DOM
  14. 2026-05-31
    days on market $65,000 Active 33 DOM
  15. 2026-04-28
    listed $65,000 Active 917-char remark
  16. 2025-11-09
    listed $175,000 Active
  17. 1998-11-10
    soldstatus $12,500
    Show marketing remark (105 chars)

    PROPERTY TO BE SOLD AS IS NEEDS WORK! LOCK BOX ON SIDE DOOR KEY FOR FRONT DOOR 3RD PARTY APPROVAL OF SALE

  18. 1998-06-15
    listed $16,500
    Show marketing remark (105 chars)

    PROPERTY TO BE SOLD AS IS NEEDS WORK! LOCK BOX ON SIDE DOOR KEY FOR FRONT DOOR 3RD PARTY APPROVAL OF SALE

ⓘ 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
$2,360 · $197/mo
Projected year-2 tax
$2,360 · $197/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 ≥96°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
$18,405
− Mortgage interest
−$3,361
− Property taxes
−$2,360
− Insurance
−$300
− Repairs & maintenance
−$1,472
− Management
−$1,472
− Depreciation
−$1,745
Taxable income
$7,694
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,846
After-tax cash flow
$6,258/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

+263.6% since first listed
5 events — show timeline
  • 2026-06-04 Price Changed $60,000 West Penn MLS
  • 2026-04-28 Listed $65,000 West Penn MLS
  • 2025-11-09 Listed $175,000 West Penn MLS
  • 1998-11-10 Sold (MLS) $12,500 West Penn MLS
  • 1998-06-15 Listed $16,500 West Penn MLS

Property tax history

+2.0%/yr

Latest (2026): $2,360 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…