CashFlowRE
Sign in Sign up
17 Holland St
B+ Composite 78.79
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Appreciation +4.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$79,900

17 Holland St · Nesquehoning, PA 18240
2 bd · 1.0 ba · 946 sqft · SingleFamily public records · 9 Days on market
Built 1900 2,788 sqft lot $84/sqft · 38% below area Est $129k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming and affordable single-family home offering comfort, versatility, and value! Featuring newer flooring throughout, this quaint residence is move-in ready and full of potential. The main living level includes a convenient first-floor bedroom, ideal for easy living, while the second floor offers an additional bedroom plus a bonus room perfect for a home office, nursery, walk-in closet, or hobby space. With its cozy layout, inviting character, and budget-friendly price, this home is a fantastic opportunity for first-time buyers, downsizers, or investors alike. Priced to sell, this property combines practicality and charm at an exceptional value. Don't miss your chance to own this delightful home at a great low price!

Key facts

  • First-floor bedroom
  • Newer flooring
  • Bonus room

Tags

FIRST-FLOOR BEDROOMBONUS ROOMNEWER FLOORING

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: 100 amp electric service with circuit breakers; Public water; Public sewer
  • Home design: Single-story property; 946 square feet above grade
  • Construction: Wood siding; Asphalt, fiberglass, and metal roof options
  • Exterior features: Residential zoning

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Total of 4 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric baseboard heating; Ceiling fan cooling
  • Interior features: Dining area; Dirt-floored basement with exterior entry
  • Laundry & utility: Electric water heater

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/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).

Location & tenants

  • Location reads 68/100 on livability (#872 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, schools D-, amenities F.
  • Panther Valley SD (rural): math 14% / reading 35% proficiency, ranked #477 of 539 in PA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 26 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-2.1% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.44%
Cap rate
11.19%
Cash-on-cash
17.49%
DSCR
1.78
GRM
5.8

CMA / ARV

ARV (median comp)
$128,776
List price
$79,900
Delta
-37.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17 Holland St 0.00mi 2/1.0 946 (0%) 1mo $79,900 $84 99
105 E Columbus Ave 0.48mi 2/1.0 964 (+2%) 5mo $65,000 $67 70
43 W Marconi Ave 0.36mi 3/1.0 (+1) 988 (+4%) 23mo $125,000 $127 52
1 W High St 0.38mi 3/2.0 (+1) 1,052 (+11%) 6mo $66,000 $63 50
11 Garabaldi Ave 0.41mi 2/1.0 830 (-12%) 14mo $80,000 $96 49
20 W Garibaldi Ave 0.39mi 3/2.5 (+1) 1,080 (+14%) 6mo $165,000 $153 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.6%
Equity multiple
1.49×
Total profit
$10,972
Equity at exit
$15,224
10-year hold
IRR
19.2%
Equity multiple
2.75×
Total profit
$39,211
Equity at exit
$12,731

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 18240

Home prices YoY
-1.1%
Active inventory
26
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,151 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$130 /mo · $1,566/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$326

Break-even live

Break-even rent $738
Max offer price $79,900
Occupancy floor 67%

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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
243 W High St Nesquehoning, PA 3.0 2.0 1107 $1,100 $0.99 43d 1 0.15mi
13 School St Unit 70 Nesquehoning, PA 2.0 1.0 950 $1,300 $1.37 18d 1 0.21mi
69 W Ridge St Nesquehoning, PA 3.0 1.0 900 $975 $1.08 14d 1 0.31mi
2 W Center St Nesquehoning, PA 3.0 1.5 1000 $1,200 $1.20 44d 1 0.33mi

Listing history 9 events

  1. 2026-05-14
    status Pending 747-char remark
    Show marketing remark (747 chars)

    Welcome to this charming and affordable single-family home offering comfort, versatility, and value! Featuring newer flooring throughout, this quaint residence is move-in ready and full of potential. The main living level includes a convenient first-floor bedroom, ideal for easy living, while the second floor offers an additional bedroom plus a bonus room perfect for a home office, nursery, walk-in closet, or hobby space. With its cozy layout, inviting character, and budget-friendly price, this home is a fantastic opportunity for first-time buyers, downsizers, or investors alike. Priced to sell, this property combines practicality and charm at an exceptional value. Don't miss your chance to own this delightful home at a great low price!

  2. 2026-05-14
    status Pending 758-char remark
    Show marketing remark (747 chars)

    Welcome to this charming and affordable single-family home offering comfort, versatility, and value! Featuring newer flooring throughout, this quaint residence is move-in ready and full of potential. The main living level includes a convenient first-floor bedroom, ideal for easy living, while the second floor offers an additional bedroom plus a bonus room perfect for a home office, nursery, walk-in closet, or hobby space. With its cozy layout, inviting character, and budget-friendly price, this home is a fantastic opportunity for first-time buyers, downsizers, or investors alike. Priced to sell, this property combines practicality and charm at an exceptional value. Don't miss your chance to own this delightful home at a great low price!

  3. 2026-05-04
    listed $79,900 Active 747-char remark
    Show marketing remark (747 chars)

    Welcome to this charming and affordable single-family home offering comfort, versatility, and value! Featuring newer flooring throughout, this quaint residence is move-in ready and full of potential. The main living level includes a convenient first-floor bedroom, ideal for easy living, while the second floor offers an additional bedroom plus a bonus room perfect for a home office, nursery, walk-in closet, or hobby space. With its cozy layout, inviting character, and budget-friendly price, this home is a fantastic opportunity for first-time buyers, downsizers, or investors alike. Priced to sell, this property combines practicality and charm at an exceptional value. Don't miss your chance to own this delightful home at a great low price!

  4. 2026-04-30
    listed $79,900 Active 758-char remark
  5. 2006-12-08
    soldstatus $38,000
    Show marketing remark (111 chars)

    Adorable Nesquehoning Single. Modern kitchen with breakfast bar, first floor laundry area. All appliances stay.

  6. 2006-12-08
    soldstatus $38,000
    Show marketing remark (111 chars)

    Adorable Nesquehoning Single. Modern kitchen with breakfast bar, first floor laundry area. All appliances stay.

  7. 2006-12-08
    soldstatus $38,000
    Show marketing remark (111 chars)

    Adorable Nesquehoning Single. Modern kitchen with breakfast bar, first floor laundry area. All appliances stay.

  8. 2006-09-04
    listed $45,000
    Show marketing remark (111 chars)

    Adorable Nesquehoning Single. Modern kitchen with breakfast bar, first floor laundry area. All appliances stay.

  9. 2006-09-04
    listed $38,000
    Show marketing remark (111 chars)

    Adorable Nesquehoning Single. Modern kitchen with breakfast bar, first floor laundry area. All appliances stay.

ⓘ 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
$1,566 · $130/mo
Projected year-2 tax
$1,566 · $130/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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,806
− Mortgage interest
−$4,476
− Property taxes
−$1,566
− Insurance
−$400
− Repairs & maintenance
−$1,104
− Management
−$1,104
− Depreciation
−$2,324
Taxable income
$2,832
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$680
After-tax cash flow
$3,234/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
Panther Valley SD
NCES district ID
4218450
Math proficiency
14% ▼ -7.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$36,914
Composite
20.31/100
National rank
#8613
State rank
#477 of 539 in PA

Livability — Nesquehoning

Score
68/100
State rank
#872
US rank
#9211

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nesquehoning, PA
City population
3,909
Population (ZIP)
3,909

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 7% Black 4%
Hispanic origin (detail)
Puerto Rican 11%
Common ancestry
Romanian 7% Subsaharan African 4% Polish 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.08%
Current HPI
190.5896
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

+77.6% since first listed
12 events — show timeline
  • 2026-06-01 Sold (Public Records) $79,900 Public Records
  • 2026-05-29 Sold (MLS) $79,900 PMAR
  • 2026-05-29 Sold (MLS) $79,900 GLVRMLS
  • 2026-05-14 Pending PMAR
  • 2026-05-14 Pending GLVRMLS
  • 2026-05-04 Listed $79,900 PMAR
  • 2026-04-30 Listed $79,900 GLVRMLS
  • 2006-12-08 Sold (Public Records) $38,000 Public Records
  • 2006-12-08 Sold (MLS) $38,000 BRIGHT MLS
  • 2006-12-08 Sold (MLS) $38,000 GLVRMLS
  • 2006-09-04 Listed $38,000 BRIGHT MLS
  • 2006-09-04 Listed $45,000 GLVRMLS

Property tax history

+1.8%/yr

Latest (2026): $1,566 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…