CashFlowRE
Sign in Sign up
1 S Jackson St Multi-family
D Composite 42.55
Why this score? — see what drove the D 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 +10.3/30.0
  • ARV discount +8.9/15.0
  • Appreciation +5.9/10.0
  • Schools +4.1/10.0
  • Livability +3.2/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0

$189,000

1 S Jackson St · McClure, PA 17841
4 bd · 2.0 ba · 2,220 sqft · MultiFamily · 70 Days on market
Built 1900 7,405 sqft lot $85/sqft · at area comps Est $195k · at est. ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Welcome to this beautifully updated two-story home offering the perfect blend of comfort, character, and space. With 4 bedrooms and 2 full bathrooms, this residence provides ample room for families, guests, or a home office setup. Step inside to discover a spacious interior filled with natural light, enhanced by charming wood accents that add warmth and timeless appeal throughout the home. The inviting living areas are perfect for relaxing or entertaining, featuring a cozy pellet stove that serves as both a functional heat source and a rustic focal point. The kitchen and dining spaces flow seamlessly, creating a welcoming and practical layout for everyday living. Upstairs, you'll find well-appointed bedrooms with plenty of closet space! Outside, the backyard offers possibilities. A shed sits on the property and could easily be converted into a garage, workshop, or additional storage space. Additionally, there is a trailer on-site that is currently occupied by a renter, providing a potential income-producing opportunity. This property combines updates with rustic charm, offering flexibility, warmth, and added value--making it a truly unique place to call home. 24 Hour Notice Please

Key facts

  • Two story home
  • Spacious interior
  • Shed on property

Tags

TWO STORY HOMESPACIOUS INTERIORKITCHEN AND DINING SPACESBACKYARD OFFERS POSSIBILITIESSHED ON PROPERTY

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 multifamily listed at $189k.

Deal economics

  • At list price, monthly cash flow is $-103 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (9.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (27.7% below list).
  • Recommended offer: $137k (27.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#1,244 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Midd-West SD (rural): math 41% / reading 55% proficiency, ranked #225 of 539 in PA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 9 active listings in the ZIP; 48 units permitted in Snyder County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (1.9% local appreciation)).
  • Snyder County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($178k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,608 (27.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.72%
Cap rate
5.64%
Cash-on-cash
-2.33%
DSCR
0.90
GRM
11.5

CMA / ARV

ARV (median comp)
$195,000
List price
$189,000
Delta
-3.08%
Verdict
FAIR
Comps
7 within 1.0 mi

Projected returns pro-forma

1.85% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.8%
Equity multiple
1.09×
Total profit
$4,957
Equity at exit
$73,054
10-year hold
IRR
5.8%
Equity multiple
1.78×
Total profit
$41,394
Equity at exit
$104,064

Cash invested: $52,920 (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 17841

Home prices YoY
1.6%
Active inventory
9
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,366 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$112 /mo · $1,344/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$-103

Break-even live

Break-even rent $1,496
Max offer price $170,854
Occupancy floor

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
$47,250
Closing costs
$5,670
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.

Listing history 16 events

  1. 2026-06-18
    days on market $189,000 Active 70 DOM
  2. 2026-06-17
    days on market $189,000 Active 69 DOM
  3. 2026-06-16
    days on market $189,000 Active 68 DOM
  4. 2026-06-15
    days on market $189,000 Active 67 DOM
  5. 2026-06-13
    days on market $189,000 Active 65 DOM
  6. 2026-06-12
    days on market $189,000 Active 64 DOM
  7. 2026-06-09
    days on market $189,000 Active 61 DOM
  8. 2026-06-08
    days on market $189,000 Active 60 DOM
  9. 2026-06-08
    days on market $189,000 Active 59 DOM
  10. 2026-06-07
    days on market $189,000 Active 58 DOM
  11. 2026-06-04
    days on market $189,000 Active 55 DOM
  12. 2026-06-02
    days on market $189,000 Active 54 DOM
  13. 2026-06-01
    days on market $189,000 Active 53 DOM
  14. 2026-05-31
    days on market $189,000 Active 52 DOM
  15. 2026-05-16
    price $189,000 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this beautifully updated two-story home offering the perfect blend of comfort, character, and space. With 4 bedrooms and 2 full bathrooms, this residence provides ample room for families, guests, or a home office setup. Step inside to discover a spacious interior filled with natural light, enhanced by charming wood accents that add warmth and timeless appeal throughout the home. The inviting living areas are perfect for relaxing or entertaining, featuring a cozy pellet stove that serves as both a functional heat source and a rustic focal point. The kitchen and dining spaces flow seamlessly, creating a welcoming and practical layout for everyday living. Upstairs, you'll find well-appointed bedrooms with plenty of closet space! Outside, the backyard offers possibilities. A shed sits on the property and could easily be converted into a garage, workshop, or additional storage space. Additionally, there is a trailer on-site that is currently occupied by a renter, providing a potential income-producing opportunity. This property combines updates with rustic charm, offering flexibility, warmth, and added value--making it a truly unique place to call home. 24 Hour Notice Please

  16. 2026-04-10
    listed $199,900 Active 1200-char remark
    Show marketing remark (1200 chars)

    Welcome to this beautifully updated two-story home offering the perfect blend of comfort, character, and space. With 4 bedrooms and 2 full bathrooms, this residence provides ample room for families, guests, or a home office setup. Step inside to discover a spacious interior filled with natural light, enhanced by charming wood accents that add warmth and timeless appeal throughout the home. The inviting living areas are perfect for relaxing or entertaining, featuring a cozy pellet stove that serves as both a functional heat source and a rustic focal point. The kitchen and dining spaces flow seamlessly, creating a welcoming and practical layout for everyday living. Upstairs, you'll find well-appointed bedrooms with plenty of closet space! Outside, the backyard offers possibilities. A shed sits on the property and could easily be converted into a garage, workshop, or additional storage space. Additionally, there is a trailer on-site that is currently occupied by a renter, providing a potential income-producing opportunity. This property combines updates with rustic charm, offering flexibility, warmth, and added value--making it a truly unique place to call home. 24 Hour Notice Please

ⓘ 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
$1,344 · $112/mo
Projected year-2 tax
$2,165 · $180/mo
Expected delta
+$821/yr (+$68/mo · 61.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$16,393
− Mortgage interest
−$10,587
− Property taxes
−$1,344
− Insurance
−$945
− Repairs & maintenance
−$1,311
− Management
−$1,311
− Depreciation
−$5,498
Taxable loss
−$4,605
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,105
After-tax cash flow
$-128/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
Midd-West SD
NCES district ID
4215210
Math proficiency
41% ▼ -9.00%
Reading proficiency
55% ▼ -8.00%
Median HH income
$45,875
Composite
40.68/100
National rank
#3675
State rank
#225 of 539 in PA

Livability — McClure

Score
63/100
State rank
#1244
US rank
#14957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McClure, PA
Population (ZIP)
4,918

Population outlook (Snyder County) Hauer SSP2

Today (2025)
41,720 people
By 2030
42,207 · +1.2%
By 2040
42,918 · +2.9%
By 2050
43,125 · +3.4%
By 2075
42,498 · +1.9%
By 2100
39,544 · -5.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98%
Common ancestry
Polish 4% Serbian 2% Lithuanian 2%
Foreign-born
0%
Languages at home
96% English-only · German/W. Germanic 4%

Political lean MEDSL · Snyder

2024 margin
Solid R (+47.0) · D 26.1% · R 73.2%
2008→2024 swing
-17.8pp toward R · 2008: -29.2pp · 2024: -47.0pp
All cycles
2024: R+47.0 2020: R+47.4 2016: R+47.3 2012: R+35.9 2008: R+29.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.85%
Current HPI
121.5295
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-5.5% since first listed
2 events — show timeline
  • 2026-05-16 Price Changed $189,000 CSVBR
  • 2026-04-10 Listed $199,900 CSVBR

Property tax history

+1.3%/yr

Latest (2026): $1,344 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…