CashFlowRE
Sign in Sign up
908 Franklin St
B- Composite 67.39
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 +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$79,900

908 Franklin St · McKeesport, PA 15132
3 bd · 1.0 ba · 1,702 sqft · SingleFamily public records · 7 Days on market
Built 1919 4,800 sqft lot

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

Listing remarks

Investment opportunity in McKeesport, bordering Whitehall! This spacious 3-bedroom, 1-bath home offers over 1,700 square feet of living space and strong upside potential. Features include a two-car detached garage and a solid layout ready for updates. Primarily in need of cosmetic improvements—ideal for investors looking to add value through renovation. Great potential for flip or rental!

Key facts

  • Solid layout
  • Detached garage
  • 4,800 sq ft lot

Tags

DETACHED GARAGESOLID LAYOUTCOSMETIC IMPROVEMENTS

Property features AI

Exterior

  • Parking: Detached garage; 2 parking spaces (total)
  • Utilities: Public water; Public sewer
  • Home design: 3-story property; Resale
  • Construction: Frame construction; Asphalt roof
  • Exterior features: Public transportation access

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Gas heating
  • Interior features: Basement

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 single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 13.3% vs local median 10.3% in McKeesport — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 115 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
  • At $1,376/mo this rent would consume 47% 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 $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.72%
Cap rate
13.32%
Cash-on-cash
25.09%
DSCR
2.12
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$195,730
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
908 Franklin St 0.00mi 3/1.0 1,702 (0%) 1mo $70,000 $41 99
915 Summit St 0.09mi 4/2.0 (+1) 1,803 (+6%) 9mo $225,000 $125 69
1121 Monongahela Blvd 0.42mi 4/3.0 (+1) 1,708 (+0%) 3mo $333,000 $195 64
1002 Summit St 0.16mi 3/2.0 1,462 (-14%) 2mo $157,000 $107 63
537 Mccully St 0.35mi 3/1.5 1,548 (-9%) 9mo $30,000 $19 59
1140 Franklin St 0.31mi 3/2.0 1,525 (-10%) 8mo $140,000 $92 57
2220 Cronemeyer St 0.51mi 2/1.0 (-1) 1,568 (-8%) 8mo $40,000 $26 51
1217 Monongahela Blvd 0.52mi 3/2.0 1,900 (+12%) 1mo $245,000 $129 51
1409 Lincoln Way 0.58mi 3/1.5 1,578 (-7%) 9mo $218,000 $138 51
2927 State St 0.44mi 2/2.0 (-1) 1,476 (-13%) 1mo $200,000 $136 47
1414 Lincoln Way #1 0.57mi 3/1.5 1,456 (-14%) 4mo $152,000 $104 44
3032 Highland 0.46mi 4/3.0 (+1) 1,900 (+12%) 7mo $219,000 $115 40

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
18.6%
Equity multiple
1.76×
Total profit
$16,907
Equity at exit
$11,913
10-year hold
IRR
27.0%
Equity multiple
3.38×
Total profit
$53,336
Equity at exit
$6,908

Cash invested: $22,372 (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
115
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,376 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$167 /mo · $2,007/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$468

Break-even live

Break-even rent $784
Max offer price $79,900
Occupancy floor 61%

Sensitivity live

Price -10% $513 -5% $490 +0% $468 +5% $445 +10% $423
Rent -10% $359 -5% $413 +0% $468 +5% $522 +10% $576
Rate -1.0pp $508 -0.5pp $488 base $468 +0.5pp $447 +1.0pp $426

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
$19,975
Closing costs
$2,397
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2212 Cronemeyer St McKeesport, PA 3.0 1.0 1720 $1,375 $0.80 44d 1 0.50mi
3710 Mayfair St McKeesport, PA 3.0 1.5 1314 $1,095 $0.83 4d 1 1.05mi
1506 Freemont St McKeesport, PA 3.0 2.0 1250 $1,295 $1.04 24d 1 1.11mi
1217 Scott St McKeesport, PA 3.0 1.0 1500 $1,165 $0.78 44d 1 1.17mi
2710 Henderson Rd White Oak, PA 3.0 1.5 1676 $1,675 $1.00 2d 1 1.20mi
2807 Beaver St McKeesport, PA 4.0 2.0 1700 $1,200 $0.71 44d 1 1.30mi
827 Hinnerman St Duquesne, PA 3.0 1.0 1136 $1,250 $1.10 24d 1 1.35mi
201 S 4th St Duquesne, PA 3.0 1.0 1200 $1,385 $1.15 44d 1 1.43mi
2618 Poinsettia Dr White Oak, PA 4.0 1.0 1225 $1,599 $1.31 24d 1 1.44mi
2408 McCarrell St McKeesport, PA 4.0 1.0 1430 $1,195 $0.84 24d 1 1.44mi
1318 Maryland Ave West Mifflin, PA 3.0 1.0 1408 $1,695 $1.20 44d 1 1.45mi

Listing history 2 events

  1. 2026-04-16
    status Pending
  2. 2026-04-09
    listed $79,900 Active

ⓘ 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
$2,007 · $167/mo
Projected year-2 tax
$2,007 · $167/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 · 7 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
$16,515
− Mortgage interest
−$4,476
− Property taxes
−$2,007
− Insurance
−$400
− Repairs & maintenance
−$1,321
− Management
−$1,321
− Depreciation
−$2,324
Taxable income
$4,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,120
After-tax cash flow
$4,493/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

2 events — show timeline
  • 2026-04-16 Pending West Penn MLS
  • 2026-04-09 Listed $79,900 West Penn MLS

Property tax history

+5.2%/yr

Latest (2026): $2,007 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…