1360 Center St · McKees Rocks, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -3.6%
- Equity multiple
- 0.86×
- Total profit
- $-4,536
- Equity at exit
- $17,147
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $115,000 Active 118 DOM
-
2026-06-17days on market $115,000 Active 117 DOM
-
2026-06-16days on market $115,000 Active 116 DOM
-
2026-06-15price $115,000 Active 115 DOM
-
2026-06-15days on market $125,000 Active 115 DOM
-
2026-06-13days on market $125,000 Active 113 DOM
-
2026-06-09days on market $125,000 Active 109 DOM
-
2026-06-08days on market $125,000 Active 108 DOM
-
2026-06-07days on market $125,000 Active 107 DOM
-
2026-06-05days on market $125,000 Active 104 DOM
-
2026-06-03days on market $125,000 Active 103 DOM
-
2026-06-02days on market $125,000 Active 102 DOM
-
2026-06-01days on market $125,000 Active 101 DOM
-
2026-05-31days on market $125,000 Active 100 DOM
-
2026-02-19$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!
-
2017-08-25status 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.
-
2017-08-25soldstatus $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.
-
2017-07-14historical 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.
-
2017-07-05status 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.
-
2017-07-04$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.
-
2017-07-03historical 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.
-
2014-05-24price $38,500
-
2014-05-23price $44,000
-
2014-05-23soldstatus $38,500
-
2014-01-24$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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+206.8% since first listed11 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%/yrLatest (2026): $1,514 · +139.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…