CashFlowRE
Sign in Sign up
208 Bowe St
B- Composite 67.57
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
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,999

208 Bowe St · Tamaqua, PA 18252
3 bd · 1.0 ba · 1,044 sqft · SingleFamily public records · 64 Days on market
Built 1900 871 sqft lot $96/sqft · 52% above area

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

Listing remarks MLS

Welcome to this well-maintained 3-bedroom home featuring a bright and freshly painted living space for everday living and entertaining. Updated kitchen floors, New Carpet -Move -in ready comfort. This home is a must see.

Key facts

  • Built 1900
  • Listed 64 days

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 $100k.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 6.6% in Tamaqua — 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 80/100 on livability (#209 in PA, #1,844 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute D+, employment F.
  • Tamaqua Area SD (rural): math 31% / reading 53% proficiency, ranked #331 of 539 in PA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 75 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% 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 $691 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $25k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $33k; list at $100k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,999 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.25%
Cap rate
10.84%
Cash-on-cash
16.24%
DSCR
1.72
GRM
6.7

CMA / ARV

ARV (median comp)
$65,614
List price
$99,999
Delta
52.40%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
110 Gay St 0.43mi 3/2.0 1,062 (+2%) 19mo $145,900 $137 58
318 N Railroad St 0.53mi 2/1.0 (-1) 1,066 (+2%) 20mo $34,000 $32 50
300 Pitt St 0.49mi 3/1.5 1,200 (+15%) 2mo $144,000 $120 48
305 N Lehigh St 0.53mi 2/1.0 (-1) 960 (-8%) 15mo $89,000 $93 45
308 Gay St 0.52mi 3/1.5 1,184 (+13%) 19mo $102,000 $86 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.2%
Equity multiple
1.28×
Total profit
$7,894
Equity at exit
$14,910
10-year hold
IRR
16.5%
Equity multiple
2.35×
Total profit
$37,816
Equity at exit
$8,646

Cash invested: $28,000 (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 18252

Home prices YoY
-15.4%
Active inventory
75
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,251 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$43 /mo · $520/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$379

Break-even live

Break-even rent $771
Max offer price $99,999
Occupancy floor 65%

Sensitivity live

Price -10% $435 -5% $407 +0% $379 +5% $351 +10% $322
Rent -10% $280 -5% $329 +0% $379 +5% $428 +10% $478
Rate -1.0pp $429 -0.5pp $404 base $379 +0.5pp $353 +1.0pp $327

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
$25,000
Closing costs
$3,000
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
132 E Broad St Unit 1 Tamaqua, PA 2.0 1.0 900 $1,300 $1.44 44d 1 0.34mi
128 E Broad St Unit 128C Tamaqua, PA 2.0 1.0 1055 $1,200 $1.14 44d 1 0.35mi
234 Mauch Chunk St Unit 2 Tamaqua, PA 3.0 1.0 1100 $1,425 $1.30 24d 1 0.48mi
223 Schuylkill Ave Tamaqua, PA 3.0 1.0 1100 $1,050 $0.95 44d 1 0.59mi

Listing history 23 events

  1. 2026-06-21
    days on market $99,999 Active 64 DOM
  2. 2026-06-18
    price $99,999 Active 62 DOM
  3. 2026-06-18
    days on market $112,000 Active 62 DOM
  4. 2026-06-17
    days on market $112,000 Active 61 DOM
  5. 2026-06-16
    days on market $112,000 Active 60 DOM
  6. 2026-06-15
    days on market $112,000 Active 59 DOM
  7. 2026-06-13
    days on market $112,000 Active 57 DOM
  8. 2026-06-12
    days on market $112,000 Active 56 DOM
  9. 2026-06-09
    days on market $112,000 Active 53 DOM
  10. 2026-06-08
    days on market $112,000 Active 52 DOM
  11. 2026-06-08
    days on market $112,000 Active 51 DOM
  12. 2026-06-07
    days on market $112,000 Active 50 DOM
  13. 2026-06-04
    days on market $112,000 Active 47 DOM
  14. 2026-06-02
    days on market $112,000 Active 46 DOM
  15. 2026-06-01
    days on market $112,000 Active 45 DOM
  16. 2026-05-31
    days on market $112,000 Active 44 DOM
  17. 2026-05-08
    price $120,000 220-char remark
    Show marketing remark (220 chars)

    Welcome to this well-maintained 3-bedroom home featuring a bright and freshly painted living space for everday living and entertaining. Updated kitchen floors, New Carpet -Move -in ready comfort. This home is a must see.

  18. 2026-03-27
    listed $125,000 Active 220-char remark
    Show marketing remark (220 chars)

    Welcome to this well-maintained 3-bedroom home featuring a bright and freshly painted living space for everday living and entertaining. Updated kitchen floors, New Carpet -Move -in ready comfort. This home is a must see.

  19. 2007-12-18
    soldstatus $33,375
  20. 2006-06-30
    soldstatus $26,000
  21. 2006-06-30
    soldstatus $26,000
  22. 2006-04-04
    listed $26,000
  23. 2005-10-06
    listed $29,900

ⓘ 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
$520 · $43/mo
Projected year-2 tax
$1,050 · $88/mo
Expected delta
+$530/yr (+$44/mo · 101.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥95°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
$15,012
− Mortgage interest
−$5,601
− Property taxes
−$520
− Insurance
−$500
− Repairs & maintenance
−$1,201
− Management
−$1,201
− Depreciation
−$2,909
Taxable income
$3,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$739
After-tax cash flow
$3,807/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
Tamaqua Area SD
NCES district ID
4223220
Math proficiency
31% ▼ -9.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$45,184
Composite
35.61/100
National rank
#4893
State rank
#331 of 539 in PA

Livability — Tamaqua

Score
80/100
State rank
#209
US rank
#1844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamaqua, PA
Population (ZIP)
11,065

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Salvadoran 2%
Common ancestry
Romanian 11% Iranian 3% Polish 2%
Foreign-born
2% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 2%

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
▼ -35.53%
Current HPI
194.8976
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

+301.3% since first listed
7 events — show timeline
  • 2026-05-08 Price Changed $120,000 GLVRMLS
  • 2026-03-27 Listed $125,000 GLVRMLS
  • 2007-12-18 Sold (Public Records) $33,375 Public Records
  • 2006-06-30 Sold (Public Records) $26,000 Public Records
  • 2006-06-30 Sold (MLS) $26,000 BRIGHT MLS
  • 2006-04-04 Listed $26,000 BRIGHT MLS
  • 2005-10-06 Listed $29,900 PMAR

Property tax history

+2.7%/yr

Latest (2025): $520 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…