CashFlowRE
Sign in Sign up
514 W Race St
D- Composite 37.2
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 +15.6/30.0
  • DSCR +4.8/10.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$159,900

514 W Race St · Pottsville, PA 17901
3 bd · 1.0 ba · 1,824 sqft · Townhouse public records · 13 Days on market
Built 1900 2,178 sqft lot Est $115k · 39% over

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

Listing remarks MLS

Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

Key facts

  • 2 garage spots
  • Built 1900
  • Listed 13 days

Property features AI

Exterior

  • Parking: Detached garage (rear entry) with 2 spaces; On-street parking available
  • Utilities: 200+ amp electric service; Natural gas available; Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Aluminum siding; Concrete perimeter and stone foundation; Rubber roof; Garage(s) on property; Partial unfinished basement with dirt floor
  • Exterior features: Chain link fencing (fully fenced)

Interior

  • Kitchen: Electric oven/range
  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Flooring: Luxury vinyl plank flooring
  • Bathrooms: One full bathroom on upper levels; One half bathroom on main level
  • Heating & cooling: Electric baseboard heat; Electric hot water
  • Interior features: Attic; Dining area; Traditional floor plan; Tub with shower

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 townhouse listed at $160k.

Deal economics

  • At list price, monthly cash flow is $68 ($811/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (15.2% below list).
  • Recommended offer: $136k (15.2% below list) — sets the bar for 1% rule.

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; 8 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y 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.
  • Current owner paid $80k; list at $160k implies a 100% 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 $135,562 (15.2% below list)

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 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?
  4. 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?
  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
0.85%
Cap rate
6.80%
Cash-on-cash
1.81%
DSCR
1.08
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$114,912
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
621 Laurel Blvd 0.08mi 3/1.0 1,889 (+4%) 7mo $95,000 $50 84
809 W Norwegian St 0.22mi 4/1.0 (+1) 1,920 (+5%) 1mo $120,000 $63 75
222 Fairview St 0.29mi 4/1.0 (+1) 1,884 (+3%) 4mo $50,000 $27 72
1017 Laurel Blvd 0.25mi 3/1.0 1,596 (-12%) 6mo $50,000 $31 62
516 Jefferson St 0.68mi 3/1.0 1,800 (-1%) 7mo $112,500 $63 60
417 E Arch St 0.47mi 3/1.0 1,976 (+8%) 10mo $130,000 $66 56
519 Greenwood Ave 0.66mi 3/1.0 1,678 (-8%) 1mo $133,000 $79 55
713 N 3rd St 0.29mi 4/1.0 (+1) 1,559 (-14%) 6mo $136,000 $87 52
449 Adams St 0.55mi 2/1.0 (-1) 1,680 (-8%) 7mo $32,875 $20 50
417 E Market St 0.49mi 3/2.0 1,678 (-8%) 12mo $123,000 $73 50
532 E Norwegian St 0.62mi 3/1.0 1,650 (-10%) 10mo $36,000 $22 47
540 E Market St 0.64mi 4/2.0 (+1) 1,933 (+6%) 12mo $90,000 $47 42

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

5-year hold
IRR
-10.7%
Equity multiple
0.60×
Total profit
$-17,865
Equity at exit
$23,842
10-year hold
IRR
1.8%
Equity multiple
1.14×
Total profit
$6,221
Equity at exit
$13,825

Cash invested: $44,772 (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 17901

Home prices YoY
-21.2%
Rents YoY
5.7%
Active inventory
177
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,356 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$98 /mo · $1,178/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$68

Break-even live

Break-even rent $1,270
Max offer price $159,900
Occupancy floor 90%

Sensitivity live

Price -10% $158 -5% $113 +0% $68 +5% $22 +10% $-23
Rent -10% $-39 -5% $14 +0% $68 +5% $121 +10% $175
Rate -1.0pp $148 -0.5pp $108 base $68 +0.5pp $26 +1.0pp $-16

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
$39,975
Closing costs
$4,797
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
631 W Race St Pottsville, PA 3.0 1.0 1340 $1,200 $0.90 44d 1 0.05mi
321 N 3rd St Pottsville, PA 4.0 1.5 1260 $1,400 $1.11 44d 1 0.16mi
1023 W Market St Pottsville, PA 3.0 1.0 1950 $1,100 $0.56 44d 1 0.25mi
612 N 2nd St Pottsville, PA 2.0 1.0 1742 $1,295 $0.74 44d 1 0.33mi
536 E Arch St Pottsville, PA 2.0 1.0 1360 $975 $0.72 44d 1 0.64mi
8 N Wolfe St Pottsville, PA 3.0 1.0 1260 $1,795 $1.42 44d 1 0.73mi
2063 King Ave Pottsville, PA 3.0 2.5 1656 $1,600 $0.97 44d 1 1.30mi
72 E Bacon St Pottsville, PA 3.0 1.0 1640 $1,300 $0.79 44d 1 1.50mi

Listing history 20 events

  1. 2026-06-12
    statusdays on market $159,900 Pending 13 DOM
  2. 2026-06-09
    days on market $159,900 Active 11 DOM
  3. 2026-06-08
    days on market $159,900 Active 10 DOM
  4. 2026-06-07
    days on market $159,900 Active 9 DOM
  5. 2026-06-07
    days on market $159,900 Active 8 DOM
  6. 2026-06-04
    days on market $159,900 Active 5 DOM
  7. 2026-06-02
    days on market $159,900 Active 4 DOM
  8. 2026-06-01
    days on market $159,900 Active 3 DOM
  9. 2026-05-31
    days on market $159,900 Active 2 DOM
  10. 2026-05-29
    listed $159,900 Active
  11. 2022-05-18
    soldstatus $79,900
  12. 2022-05-16
    soldstatus $79,900 Closed 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  13. 2022-05-16
    soldstatus $79,900 Sold 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  14. 2022-04-02
    status Pending 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  15. 2022-04-02
    status Pending 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  16. 2022-03-25
    price $79,900 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  17. 2022-03-25
    price $79,900 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  18. 2022-03-17
    listed $89,900 Active 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  19. 2022-03-17
    listed $89,900 Active 649-char remark
    Show marketing remark (649 chars)

    Here's your chance to stop renting and start owning! Check out this affordable 5 bedroom 1.5 bath home in Pottsville. This home offers ample space with all three finished levels. The main floor features a traditional style layout living room, dining room, kitchen with half bath and first floor laundry. Second level includes a full bath and three bedrooms. Upper level offers even more living space with two additional bedrooms. OVERSIZE DETACHED GARAGE and NO WALK-THROUGH BEDROOMS. Close proximity to downtown shopping. ZERO DOWN USDA Loan Eligible area. Why pay costly rent when you can finance this home for less, call today for a private tour!

  20. 1994-12-16
    soldstatus $26,500

ⓘ 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
$1,178 · $98/mo
Projected year-2 tax
$1,852 · $154/mo
Expected delta
+$674/yr (+$56/mo · 57.2%)

ⓘ 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 2/10 Low
  • 🌡 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
$16,267
− Mortgage interest
−$8,957
− Property taxes
−$1,178
− Insurance
−$800
− Repairs & maintenance
−$1,301
− Management
−$1,301
− Depreciation
−$4,652
Taxable loss
−$1,921
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$461
After-tax cash flow
$1,272/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

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pottsville, PA
County
Schuylkill County · 22,371 people
Metro
Pottsville, PA
Population (ZIP)
22,371
Household income
$62,484
Rent vs Own
29.9% rent · 70.1% 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

Price history

+503.4% since first listed
11 events — show timeline
  • 2026-05-29 Listed $159,900 BRIGHT MLS
  • 2022-05-18 Sold (Public Records) $79,900 Public Records
  • 2022-05-16 Sold (MLS) $79,900 GLVRMLS
  • 2022-05-16 Sold (MLS) $79,900 BRIGHT MLS
  • 2022-04-02 Pending GLVRMLS
  • 2022-04-02 Pending BRIGHT MLS
  • 2022-03-25 Price Changed $79,900 BRIGHT MLS
  • 2022-03-25 Price Changed $79,900 GLVRMLS
  • 2022-03-17 Listed $89,900 GLVRMLS
  • 2022-03-17 Listed $89,900 BRIGHT MLS
  • 1994-12-16 Sold (Public Records) $26,500 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,178 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…