CashFlowRE
Sign in Sign up
1360 Center St
C- Composite 50.93
Why this score? — see what drove the C- 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 +19.3/30.0
  • ARV discount +8.1/15.0
  • DSCR +6.1/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.9/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$115,000

1360 Center St · McKees Rocks, PA 15136
2 bd · 1.5 ba · 960 sqft · SingleFamily public records · 118 Days on market
Built 1915 4,024 sqft lot $120/sqft · at area comps Est $117k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Deed Book 18724 Page 189 This property spans over 3 separate lots and is located on a quiet, dead-end street. When you walk into the home, you are greeted by a welcoming living room and a spacious eat-in kitchen. Upstairs you will find 2 bedrooms and a full bathroom. The basement contains a utility room with a convenient toilet and shower stall as well as a finished flex space with walkout access to the fenced in yard. One of the lots included in the sale allows for at least 3 off-street parking spots. 1 year AHS home warranty included by sellers!

Key facts

  • Finished flex space
  • Utility room
  • Walkout access

Tags

SEPARATE LOTSQUIET DEAD-END STREETSPACIOUS EAT-IN KITCHENUTILITY ROOMFINISHED FLEX SPACEWALKOUT 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 2-bed/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $126 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (0.5% below list).
  • Recommended offer: $105k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 11.7% in McKees Rocks — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 82/100 on livability (#143 in PA, #1,154 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, employment F.
  • Sto-Rox SD (suburban): math 4% / reading 18% proficiency, ranked #532 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+13.1%/yr); 125 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($105k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y ago; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $115k implies a 171% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 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 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-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. 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
0.99%
Cap rate
7.61%
Cash-on-cash
4.71%
DSCR
1.21
GRM
8.4

CMA / ARV

ARV (median comp)
$116,641
List price
$115,000
Delta
-1.41%
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
17 Norwood St 0.20mi 1/1.0 (-1) 957 (-0%) 1mo $63,000 $66 83
1140 Taggart St 0.42mi 2/1.0 931 (-3%) 4mo $25,000 $27 70
1101 11th St 0.43mi 2/1.0 937 (-2%) 10mo $42,500 $45 65
807 6th St 0.48mi 3/1.0 (+1) 990 (+3%) 1mo $24,000 $24 64
1238 Church Ave 0.27mi 2/1.0 1,070 (+12%) 3mo $40,000 $37 64
1027 1st St 0.43mi 3/1.0 (+1) 875 (-9%) 3mo $36,100 $41 55
1126 Church Ave 0.42mi 3/1.0 (+1) 1,058 (+10%) 2mo $67,000 $63 55
45 Harlem Ave 0.70mi 2/2.0 1,004 (+5%) 7mo $148,000 $147 52
2 Willow St 0.21mi 3/1.0 (+1) 1,104 (+15%) 8mo $150,000 $136 52
214 Erwin Pl 0.62mi 3/1.0 (+1) 1,026 (+7%) 6mo $85,519 $83 48
1114 Ellopia St 0.66mi 3/1.0 (+1) 1,012 (+5%) 10mo $170,000 $168 45
817 Rose St 0.64mi 2/1.0 1,088 (+13%) 8mo $124,200 $114 39

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-4,536
Equity at exit
$17,147
10-year hold
IRR
11.0%
Equity multiple
2.05×
Total profit
$33,950
Equity at exit
$9,943

Cash invested: $32,200 (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.

ZIP-level market 15136

Home prices YoY
-30.4%
Rents YoY
13.1%
Active inventory
125
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,144 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$126 /mo · $1,514/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$126

Break-even live

Break-even rent $984
Max offer price $115,000
Occupancy floor 84%

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
$28,750
Closing costs
$3,450
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
114 Singer Ave McKees Rocks, PA 1.0 1.0 650 $800 $1.23 44d 1 0.13mi
214 Wright St Unit Na McKees Rocks, PA 2.0 1.0 954 $1,175 $1.23 15d 1 0.16mi
705 Russellwood Ave Apt 1 McKees Rocks, PA 2.0 1.0 800 $1,549 $1.94 24d 1 0.35mi
27 Rudolph St Mc Kees Rocks, PA 3.0 1.0 1084 $1,100 $1.01 2d 1 0.40mi
614 Woodward Ave McKees Rocks, PA 2.0 1.0 1000 $950 $0.95 8d 1 0.42mi
933 Woodward Ave Unit MC McKees Rocks, PA 2.0 1.0 1100 $1,400 $1.27 24d 1 0.52mi
933 Woodward Ave Unit NA McKees Rocks, PA 2.0 1.0 1100 $1,400 $1.27 20d 1 0.52mi
907 Chartiers Ave Unit 2 McKees Rocks, PA 2.0 1.0 900 $1,100 $1.22 24d 1 0.54mi
214 Erwin Pl Mc Kees Rocks, PA 3.0 1.0 1026 $1,685 $1.64 44d 1 0.59mi
802 13th St Unit 2 McKees Rocks, PA 2.0 1.0 1100 $920 $0.84 44d 1 0.65mi
178 W Prospect Ave Pittsburgh, PA 2.0 1.0 1035 $975 $0.94 44d 1 1.32mi
160 W Prospect Ave Pittsburgh, PA 1.0 1.0 600 $875 $1.46 44d 1 1.33mi
148 W Prospect Ave Pittsburgh, PA 1.0 1.0 720 $875 $1.22 44d 1 1.34mi

Listing history 25 events

  1. 2026-06-18
    days on market $115,000 Active 118 DOM
  2. 2026-06-17
    days on market $115,000 Active 117 DOM
  3. 2026-06-16
    days on market $115,000 Active 116 DOM
  4. 2026-06-15
    price $115,000 Active 115 DOM
  5. 2026-06-15
    days on market $125,000 Active 115 DOM
  6. 2026-06-13
    days on market $125,000 Active 113 DOM
  7. 2026-06-09
    days on market $125,000 Active 109 DOM
  8. 2026-06-08
    days on market $125,000 Active 108 DOM
  9. 2026-06-07
    days on market $125,000 Active 107 DOM
  10. 2026-06-05
    days on market $125,000 Active 104 DOM
  11. 2026-06-03
    days on market $125,000 Active 103 DOM
  12. 2026-06-02
    days on market $125,000 Active 102 DOM
  13. 2026-06-01
    days on market $125,000 Active 101 DOM
  14. 2026-05-31
    days on market $125,000 Active 100 DOM
  15. 2026-02-19
    listed $135,000 Active 558-char remark
    Show marketing remark (558 chars)

    Deed Book 18724 Page 189 This property spans over 3 separate lots and is located on a quiet, dead-end street. When you walk into the home, you are greeted by a welcoming living room and a spacious eat-in kitchen. Upstairs you will find 2 bedrooms and a full bathroom. The basement contains a utility room with a convenient toilet and shower stall as well as a finished flex space with walkout access to the fenced in yard. One of the lots included in the sale allows for at least 3 off-street parking spots. 1 year AHS home warranty included by sellers!

  16. 2017-08-25
    status Under Contract 1025-char remark
    Show marketing remark (1025 chars)

    2 story 2 bedroom house with 1 full bath upstairs & a shower stall & toilet on the lower level. Large living room with a lighted paddle fan, decorative fireplace & durable bamboo wood flooring. Spacious country kitchen with plenty of space for a large table & chairs with plenty of cabinetry & counter space. The gas stove & refrigerator are included in the sale. Upstairs there is a large master bedroom with a full bath & ample closet space. The second bedroom is a generous size as well with a nice size closet. There is a large finished family room on the lower level with a walk out to the spacious rear/side yards. The mechanicals & the laundry area are in the front portion of the basement. The newer dimensional roof was installed in 2012 & newer multi-pane windows were installed several years ago. The lot next to the house conveys with the sale & has room for at least 3 off-street parking & the large shed on the lot is included with the sale too.

  17. 2017-08-25
    soldstatus $42,500 Sold 1025-char remark
    Show marketing remark (1025 chars)

    2 story 2 bedroom house with 1 full bath upstairs & a shower stall & toilet on the lower level. Large living room with a lighted paddle fan, decorative fireplace & durable bamboo wood flooring. Spacious country kitchen with plenty of space for a large table & chairs with plenty of cabinetry & counter space. The gas stove & refrigerator are included in the sale. Upstairs there is a large master bedroom with a full bath & ample closet space. The second bedroom is a generous size as well with a nice size closet. There is a large finished family room on the lower level with a walk out to the spacious rear/side yards. The mechanicals & the laundry area are in the front portion of the basement. The newer dimensional roof was installed in 2012 & newer multi-pane windows were installed several years ago. The lot next to the house conveys with the sale & has room for at least 3 off-street parking & the large shed on the lot is included with the sale too.

  18. 2017-07-14
    historical Contingent 1025-char remark
    Show marketing remark (1025 chars)

    2 story 2 bedroom house with 1 full bath upstairs & a shower stall & toilet on the lower level. Large living room with a lighted paddle fan, decorative fireplace & durable bamboo wood flooring. Spacious country kitchen with plenty of space for a large table & chairs with plenty of cabinetry & counter space. The gas stove & refrigerator are included in the sale. Upstairs there is a large master bedroom with a full bath & ample closet space. The second bedroom is a generous size as well with a nice size closet. There is a large finished family room on the lower level with a walk out to the spacious rear/side yards. The mechanicals & the laundry area are in the front portion of the basement. The newer dimensional roof was installed in 2012 & newer multi-pane windows were installed several years ago. The lot next to the house conveys with the sale & has room for at least 3 off-street parking & the large shed on the lot is included with the sale too.

  19. 2017-07-05
    status Active 1025-char remark
    Show marketing remark (1025 chars)

    2 story 2 bedroom house with 1 full bath upstairs & a shower stall & toilet on the lower level. Large living room with a lighted paddle fan, decorative fireplace & durable bamboo wood flooring. Spacious country kitchen with plenty of space for a large table & chairs with plenty of cabinetry & counter space. The gas stove & refrigerator are included in the sale. Upstairs there is a large master bedroom with a full bath & ample closet space. The second bedroom is a generous size as well with a nice size closet. There is a large finished family room on the lower level with a walk out to the spacious rear/side yards. The mechanicals & the laundry area are in the front portion of the basement. The newer dimensional roof was installed in 2012 & newer multi-pane windows were installed several years ago. The lot next to the house conveys with the sale & has room for at least 3 off-street parking & the large shed on the lot is included with the sale too.

  20. 2017-07-04
    listed $44,900 Active 1025-char remark
    Show marketing remark (1025 chars)

    2 story 2 bedroom house with 1 full bath upstairs & a shower stall & toilet on the lower level. Large living room with a lighted paddle fan, decorative fireplace & durable bamboo wood flooring. Spacious country kitchen with plenty of space for a large table & chairs with plenty of cabinetry & counter space. The gas stove & refrigerator are included in the sale. Upstairs there is a large master bedroom with a full bath & ample closet space. The second bedroom is a generous size as well with a nice size closet. There is a large finished family room on the lower level with a walk out to the spacious rear/side yards. The mechanicals & the laundry area are in the front portion of the basement. The newer dimensional roof was installed in 2012 & newer multi-pane windows were installed several years ago. The lot next to the house conveys with the sale & has room for at least 3 off-street parking & the large shed on the lot is included with the sale too.

  21. 2017-07-03
    historical Expired 1025-char remark
    Show marketing remark (1025 chars)

    2 story 2 bedroom house with 1 full bath upstairs & a shower stall & toilet on the lower level. Large living room with a lighted paddle fan, decorative fireplace & durable bamboo wood flooring. Spacious country kitchen with plenty of space for a large table & chairs with plenty of cabinetry & counter space. The gas stove & refrigerator are included in the sale. Upstairs there is a large master bedroom with a full bath & ample closet space. The second bedroom is a generous size as well with a nice size closet. There is a large finished family room on the lower level with a walk out to the spacious rear/side yards. The mechanicals & the laundry area are in the front portion of the basement. The newer dimensional roof was installed in 2012 & newer multi-pane windows were installed several years ago. The lot next to the house conveys with the sale & has room for at least 3 off-street parking & the large shed on the lot is included with the sale too.

  22. 2014-05-24
    price $38,500
  23. 2014-05-23
    price $44,000
  24. 2014-05-23
    soldstatus $38,500
  25. 2014-01-24
    listed $44,000

ⓘ 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
$1,514 · $126/mo
Projected year-2 tax
$1,666 · $139/mo
Expected delta
+$151/yr (+$13/mo · 10.0%)

ⓘ 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 ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$13,725
− Mortgage interest
−$6,442
− Property taxes
−$1,514
− Insurance
−$575
− Repairs & maintenance
−$1,098
− Management
−$1,098
− Depreciation
−$3,345
Taxable loss
−$348
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$83
After-tax cash flow
$1,600/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
Sto-Rox SD
NCES district ID
4222830
Math proficiency
4% ▼ -5.00%
Reading proficiency
18% ▼ -4.00%
Median HH income
$30,268
Composite
8.51/100
National rank
#9904
State rank
#532 of 539 in PA

Livability — McKees Rocks

Score
82/100
State rank
#143
US rank
#1154

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McKees Rocks, PA
County
Allegheny County · 1,022,028 people
City population
22,623
Metro
Pittsburgh, PA
Population (ZIP)
22,623
Household income
$69,099
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
768.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Black 18% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 10% Subsaharan African 3% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1%

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
▼ -107.07%
Current HPI
244.6934
Rent YoY
▲ 13.12%
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

+206.8% since first listed
11 events — show timeline
  • 2026-02-19 Listed $135,000 West Penn MLS
  • 2017-08-25 Pending West Penn MLS
  • 2017-08-25 Sold (MLS) $42,500 West Penn MLS
  • 2017-07-14 Contingent West Penn MLS
  • 2017-07-05 Relisted West Penn MLS
  • 2017-07-04 Listed $44,900 West Penn MLS
  • 2017-07-03 Delisted West Penn MLS
  • 2014-05-24 Price Changed $38,500 West Penn MLS
  • 2014-05-23 Sold (MLS) $38,500 West Penn MLS
  • 2014-05-23 Price Changed $44,000 West Penn MLS
  • 2014-01-24 Listed $44,000 West Penn MLS

Property tax history

+14.1%/yr

Latest (2026): $1,514 · +139.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…