219 Peacock St · Pottsville, 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 3/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 8.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
- Rent growth +3.9/5.0
- Livability +3.8/5.0
- Schools +3.1/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$69,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
2 family 4 Bedrooms 2 Bathroom 1468 Sqft. 2.5 Stories Fully Rehabbed 2-Family Turnkey Unit + Value-Add & amp; Strong Cash Flow Potential A rare opportunity to acquire a well-positioned 2-family property combining modern upgrades with immediate upside. Ideal for investors, house hackers, or buyers seeking both lifestyle and long-term equity growth. The upstairs unit has been fully rehabbed with a clean, elevated finish; featuring all new flooring throughout, ceramic tile in the kitchen and bathroom, and a 200-amp electrical upgrade to support today & acirc; & euro; & trade; s living standards. The space is move-in ready and well-suited for premium rental income or comfortab
Key facts
- Move-in ready
- Fully rehabbed
- Modern upgrades
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $69k.
Deal economics
- At list price, monthly cash flow is $733 ($9k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $69k).
- Recommended offer: $67k (3.0% below list) — sets the bar for market timing.
- Cap rate 19.0% vs local median 7.5% in Pottsville — 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 75/100 on livability (#442 in PA, #4,025 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F, employment F.
- Pottsville Area SD (town): math 29% / reading 46% proficiency, ranked #395 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising fast (+5.7%/yr); 177 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Schuylkill County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (-3.0% appreciation + 5.7% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 40 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
- Current owner paid $776; list at $69k implies a 8792% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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
- 2.22% ✓
- Cap rate
- 19.03%
- Cash-on-cash
- 45.50%
- DSCR
- 3.02
- GRM
- 3.8
CMA / ARV
- ARV (on-the-fly)
- $140,928
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 665 N 2nd St | 0.21mi | 5/1.0 (+1) | 1,496 (+2%) | 9mo | $85,000 | $57 | 71 |
| 607 N 8th St | 0.41mi | 3/2.0 (-1) | 1,400 (-5%) | 10mo | $196,000 | $140 | 60 |
| 901 Fairview St | 0.40mi | 3/1.0 (-1) | 1,388 (-5%) | 5mo | $145,000 | $104 | 59 |
| 326 E Race St | 0.50mi | 3/1.5 (-1) | 1,530 (+4%) | 7mo | $90,000 | $59 | 57 |
| 800 Mine St | 0.51mi | 3/1.0 (-1) | 1,392 (-5%) | 3mo | $35,000 | $25 | 56 |
| 412 Wheeler St | 0.48mi | 4/1.0 | 1,526 (+4%) | 15mo | $150,000 | $98 | 55 |
| 939 S Seneca St | 0.41mi | 3/2.0 (-1) | 1,322 (-10%) | 13mo | $205,000 | $155 | 48 |
| 315 N George St | 0.49mi | 4/1.0 | 1,600 (+9%) | 16mo | $45,000 | $28 | 45 |
| 436 Wheeler St | 0.50mi | 3/1.5 (-1) | 1,678 (+14%) | 4mo | $300,000 | $179 | 43 |
| 401 W Race St | 0.50mi | 4/2.5 | 1,636 (+11%) | 16mo | $127,000 | $78 | 42 |
| 1342 Mount Hope Ave | 0.63mi | 3/1.0 (-1) | 1,412 (-4%) | 17mo | $135,000 | $96 | 41 |
| 331 E Arch St | 0.56mi | 3/1.0 (-1) | 1,300 (-11%) | 11mo | $80,000 | $62 | 36 |
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 · 5.7% rent growth · sell at horizon
- IRR
- 45.7%
- Equity multiple
- 3.06×
- Total profit
- $39,768
- Equity at exit
- $10,288
- IRR
- 52.7%
- Equity multiple
- 6.87×
- Total profit
- $113,322
- Equity at exit
- $5,966
Cash invested: $19,320 (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 17901
- Home prices YoY
- -21.2%
- Rents YoY
- 5.7%
- Active inventory
- 177
- Price-to-rent
- 3.8×
Monthly cashflow live
- Estimated rent
- $1,531 high interval (Pro) →
- Mortgage (P&I)
- −$362
- Tax est. 1.5%
- −$86 /mo · $1,035/yr
- Insurance
- −$29
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$321
- Net cashflow
- $733
Break-even live
Sensitivity live
| Price | -10% $780 | -5% $756 | +0% $733 | +5% $709 | +10% $685 |
|---|---|---|---|---|---|
| Rent | -10% $612 | -5% $672 | +0% $733 | +5% $793 | +10% $853 |
| Rate | -1.0pp $767 | -0.5pp $750 | base $733 | +0.5pp $715 | +1.0pp $696 |
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
- $17,250
- Closing costs
- $2,070
- 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 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 210 Harrison St Pottsville, PA | 3.0 | 1.0 | 1078 | $1,200 | $1.11 | 45d | 1 | 0.31mi |
| 321 N 3rd St Pottsville, PA | 4.0 | 1.5 | 1260 | $1,400 | $1.11 | 45d | 1 | 0.47mi |
| 631 W Race St Pottsville, PA | 3.0 | 1.0 | 1340 | $1,200 | $0.90 | 45d | 1 | 0.56mi |
| 517 E Arch St Pottsville, PA | 4.0 | 1.0 | 1000 | $1,350 | $1.35 | 45d | 1 | 0.63mi |
| 525 E Market St Pottsville, PA | 4.0 | 1.0 | 1120 | $1,250 | $1.12 | 45d | 1 | 0.68mi |
| 426 Adams St Pottsville, PA | 3.0 | 1.0 | 1104 | $1,350 | $1.22 | 45d | 1 | 0.72mi |
| 8 N Wolfe St Pottsville, PA | 3.0 | 1.0 | 1260 | $1,795 | $1.42 | 45d | 1 | 0.72mi |
| 1132 Mahantongo St Pottsville, PA | 5.0 | 1.5 | 1569 | $1,800 | $1.15 | 45d | 1 | 0.88mi |
| 119 S 11th St Pottsville, PA | 3.0 | 1.5 | 1140 | $1,450 | $1.27 | 45d | 1 | 0.89mi |
Listing history 20 events
-
2026-06-21days on market $69,000 Active 40 DOM
-
2026-06-19days on market $69,000 Active 38 DOM
-
2026-06-18days on market $69,000 Active 37 DOM
-
2026-06-17days on market $69,000 Active 36 DOM
-
2026-06-16days on market $69,000 Active 35 DOM
-
2026-06-15days on market $69,000 Active 34 DOM
-
2026-06-14days on market $69,000 Active 32 DOM
-
2026-06-12days on market $69,000 Active 31 DOM
-
2026-06-09days on market $69,000 Active 28 DOM
-
2026-06-08days on market $69,000 Active 27 DOM
-
2026-06-07days on market $69,000 Active 26 DOM
-
2026-06-07days on market $69,000 Active 25 DOM
-
2026-06-04days on market $69,000 Active 22 DOM
-
2026-06-02days on market $69,000 Active 21 DOM
-
2026-06-01days on market $69,000 Active 20 DOM
-
2026-05-31days on market $69,000 Active 19 DOM
-
2026-05-31days on market $69,000 Active 18 DOM
-
2026-05-12$69,000 Active 975-char remark
-
2003-04-25soldstatus $776
-
2000-12-15soldstatus $28,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 4/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
- Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 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
- $18,370
- − Mortgage interest
- −$3,865
- − Property taxes
- −$1,035
- − Insurance
- −$345
- − Repairs & maintenance
- −$1,470
- − Management
- −$1,470
- − Depreciation
- −$2,007
- Taxable income
- $8,179
- Est. tax owed @ 24.0%
- −$1,963
- After-tax cash flow
- $6,827/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
- Pottsville Area SD
- NCES district ID
- 4219710
- Math proficiency
- 29% ▼ -14.00%
- Reading proficiency
- 46% ▼ -12.00%
- Median HH income
- $39,157
- Composite
- 31.32/100
- National rank
- #6002
- State rank
- #395 of 539 in PA
Livability — Pottsville
- Score
- 75/100
- State rank
- #442
- US rank
- #4025
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Pottsville, PA
- County
- Schuylkill County · 22,371 people
- City population
- 22,371
- Metro
- Pottsville, PA
- Population (ZIP)
- 22,371
- Household income
- $62,484
- Rent vs Own
- Severe rent burden
- 622.0
Population outlook (Schuylkill County) Hauer SSP2
- Today (2025)
- 137,447 people
- By 2030
- 133,121 · -3.1%
- By 2040
- 124,172 · -9.7%
- By 2050
- 115,611 · -15.9%
- By 2075
- 100,796 · -26.7%
- By 2100
- 86,667 · -36.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (90%)
- Race & ethnicity
- White 90% Hispanic / Latino 5% Two or more races 3% Black 2%
- Common ancestry
- Romanian 9% Iranian 5% Subsaharan African 3%
- Foreign-born
- 1% · Canada
- Languages at home
- 96% English-only · Spanish 2% German/W. Germanic 1% French/Haitian/Cajun 1%
Political lean MEDSL · Schuylkill
- 2024 margin
- Solid R (+42.1) · D 28.5% · R 70.6%
- 2008→2024 swing
- -33.4pp toward R · 2008: -8.7pp · 2024: -42.1pp
- All cycles
- 2024: R+42.1 2020: R+39.9 2016: R+43.4 2012: R+13.4 2008: R+8.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -54.14%
- Current HPI
- 200.6516
- Rent YoY
- ▲ 5.70%
- Metro
- Pottsville, 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
+146.4% since first listed3 events — show timeline
- 2026-05-12 Listed $69,000 FSBO.com
- 2003-04-25 Sold (Public Records) $776 Public Records
- 2000-12-15 Sold (Public Records) $28,000 Public Records
Property tax history
+27.5%/yrLatest (2026): $3,894 · +966.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…