CashFlowRE
Sign in Sign up
169 S 2nd St
C Composite 56.75
Why this score? — see what drove the C 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 +21.3/30.0
  • ARV discount +7.2/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.7/10.0
  • Appreciation +5.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$149,900

169 S 2nd St · Coaldale, PA 18218
4 bd · 1.0 ba · 2,692 sqft · Townhouse public records · 121 Days on market
Built 1905 2,613 sqft lot $56/sqft · 20% above area Est $149k · at est.

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

Listing remarks MLS

Welcome to 169 2nd Street in the heart of Coaldale—a spacious and character-filled home offering an incredible opportunity for those seeking room to spread out. Nestled in a quiet, historic former coal mining town, this property blends small-town charm with generous living space that’s hard to find. Boasting 6 well-sized bedrooms, this home offers exceptional flexibility for a variety of living arrangements, work-from-home setups, or creative spaces. Inside, you’ll find expansive living areas filled with natural light, creating a warm and inviting atmosphere throughout. The layout provides both comfort and versatility, with plenty of room for entertaining, relaxing, or customizing the space to fit your needs. Whether you're hosting guests or enjoying the peaceful surroundings, this home delivers on both size and function. Located in a serene setting with a rich local history, 169 2nd Street presents a unique opportunity to own a spacious property while enjoying the charm of town living for only 155k! Don’t miss your chance to make this distinctive home your own!

Key facts

  • Built 1905
  • Listed 121 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 4-bed/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $219 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#761 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.
  • 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: 12 active listings in the ZIP; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $763 appreciation (0.5% local appreciation)).
  • Schuylkill County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.5% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 15y 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 $110k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.07%
Cap rate
8.05%
Cash-on-cash
6.27%
DSCR
1.28
GRM
7.8

CMA / ARV

ARV (median comp)
$148,938
List price
$149,900
Delta
0.65%
Verdict
FAIR
Comps
3 within 2.0 mi

Projected returns pro-forma

0.51% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.4%
Equity multiple
1.32×
Total profit
$13,231
Equity at exit
$47,381
10-year hold
IRR
11.0%
Equity multiple
2.27×
Total profit
$53,472
Equity at exit
$60,129

Cash invested: $41,972 (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 18218

Home prices YoY
0.2%
Active inventory
12
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$196 /mo · $2,357/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$219

Break-even live

Break-even rent $1,323
Max offer price $149,900
Occupancy floor 81%

Sensitivity live

Price -10% $304 -5% $262 +0% $219 +5% $177 +10% $134
Rent -10% $93 -5% $156 +0% $219 +5% $282 +10% $346
Rate -1.0pp $295 -0.5pp $257 base $219 +0.5pp $180 +1.0pp $141

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
$37,475
Closing costs
$4,497
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 37 events

  1. 2026-06-18
    days on market $149,900 Active 121 DOM
  2. 2026-06-17
    days on market $149,900 Active 120 DOM
  3. 2026-06-16
    days on market $149,900 Active 119 DOM
  4. 2026-06-15
    days on market $149,900 Active 118 DOM
  5. 2026-06-14
    days on market $149,900 Active 116 DOM
  6. 2026-06-13
    days on market $149,900 Active 115 DOM
  7. 2026-06-10
    days on market $149,900 Active 113 DOM
  8. 2026-06-09
    days on market $149,900 Active 112 DOM
  9. 2026-06-08
    days on market $149,900 Active 111 DOM
  10. 2026-06-07
    days on market $149,900 Active 110 DOM
  11. 2026-06-05
    days on market $149,900 Active 107 DOM
  12. 2026-06-03
    days on market $149,900 Active 106 DOM
  13. 2026-06-02
    days on market $149,900 Active 105 DOM
  14. 2026-06-01
    days on market $149,900 Active 104 DOM
  15. 2026-05-31
    remarks 687-char remark
  16. 2026-05-31
    days on market $149,900 Active 103 DOM
  17. 2026-05-31
    days on market $149,900 Active 102 DOM
  18. 2026-02-17
    listed $155,000 Active 1103-char remark
    Show marketing remark (1103 chars)

    Welcome to 169 2nd Street in the heart of Coaldale—a spacious and character-filled home offering an incredible opportunity for those seeking room to spread out. Nestled in a quiet, historic former coal mining town, this property blends small-town charm with generous living space that’s hard to find. Boasting 6 well-sized bedrooms, this home offers exceptional flexibility for a variety of living arrangements, work-from-home setups, or creative spaces. Inside, you’ll find expansive living areas filled with natural light, creating a warm and inviting atmosphere throughout. The layout provides both comfort and versatility, with plenty of room for entertaining, relaxing, or customizing the space to fit your needs. Whether you're hosting guests or enjoying the peaceful surroundings, this home delivers on both size and function. Located in a serene setting with a rich local history, 169 2nd Street presents a unique opportunity to own a spacious property while enjoying the charm of town living for only 155k! Don’t miss your chance to make this distinctive home your own!

  19. 2024-05-29
    soldstatus $110,000
  20. 2024-05-24
    soldstatus $110,000 Closed 327-char remark
    Show marketing remark (327 chars)

    Large Twin home in Coaldale with 3 floors that has over 2000 sqft of living space. Enjoy high ceilings, large living space, newer furnace and updated electrical. Spread out with 5 full bedrooms on the 2nd and 3rd floors, yet has full baths on the 1st and 2nd floor. Outside there is a wrap around porch and fenced in rear yard.

  21. 2024-05-16
    status Pending 327-char remark
    Show marketing remark (327 chars)

    Large Twin home in Coaldale with 3 floors that has over 2000 sqft of living space. Enjoy high ceilings, large living space, newer furnace and updated electrical. Spread out with 5 full bedrooms on the 2nd and 3rd floors, yet has full baths on the 1st and 2nd floor. Outside there is a wrap around porch and fenced in rear yard.

  22. 2024-04-22
    historical 327-char remark
    Show marketing remark (327 chars)

    Large Twin home in Coaldale with 3 floors that has over 2000 sqft of living space. Enjoy high ceilings, large living space, newer furnace and updated electrical. Spread out with 5 full bedrooms on the 2nd and 3rd floors, yet has full baths on the 1st and 2nd floor. Outside there is a wrap around porch and fenced in rear yard.

  23. 2024-04-01
    listed $120,000 Active 327-char remark
    Show marketing remark (327 chars)

    Large Twin home in Coaldale with 3 floors that has over 2000 sqft of living space. Enjoy high ceilings, large living space, newer furnace and updated electrical. Spread out with 5 full bedrooms on the 2nd and 3rd floors, yet has full baths on the 1st and 2nd floor. Outside there is a wrap around porch and fenced in rear yard.

  24. 2020-10-29
    soldstatus $18,000
  25. 2020-10-27
    soldstatus $18,000 Sold
  26. 2020-10-27
    soldstatus $18,000 Closed
  27. 2020-10-27
    soldstatus $18,000
  28. 2020-10-06
    status Pending
  29. 2020-09-29
    status Pending
  30. 2020-07-08
    price $28,900
  31. 2020-07-08
    listed $28,900 Active
  32. 2020-03-27
    listed $28,900
  33. 2020-03-17
    listed $29,900 Active
  34. 2011-09-20
    soldstatus $60,420
  35. 2011-09-20
    soldstatus $60,420
  36. 2011-07-28
    historical
  37. 2011-05-26
    listed $60,420

ⓘ 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
$2,357 · $196/mo
Projected year-2 tax
$2,363 · $197/mo
Expected delta
+$6/yr ($0/mo · 0.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 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 · 3 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
$19,203
− Mortgage interest
−$8,397
− Property taxes
−$2,357
− Insurance
−$750
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$4,361
Taxable income
$267
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$64
After-tax cash flow
$2,567/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 — Coaldale

Score
70/100
State rank
#761
US rank
#7599

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coaldale, PA
Population (ZIP)
2,353

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 (89%)
Race & ethnicity
White 89% Hispanic / Latino 6% Black 4% Two or more races 3%
Hispanic origin (detail)
Puerto Rican 2% Dominican 2%
Common ancestry
Romanian 9% Polish 4% Iranian 3%
Foreign-born
1% · Canada
Languages at home
94% English-only · Spanish 6%

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
▲ 0.51%
Current HPI
288.42
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

+156.5% since first listed
20 events — show timeline
  • 2026-02-17 Listed $155,000 BRIGHT MLS
  • 2024-05-29 Sold (Public Records) $110,000 Public Records
  • 2024-05-24 Sold (MLS) $110,000 BRIGHT MLS
  • 2024-05-16 Pending BRIGHT MLS
  • 2024-04-22 Listing Removed BRIGHT MLS
  • 2024-04-01 Listed $120,000 BRIGHT MLS
  • 2020-10-29 Sold (Public Records) $18,000 Public Records
  • 2020-10-27 Sold (MLS) $18,000 PMAR
  • 2020-10-27 Sold (MLS) $18,000 BRIGHT MLS
  • 2020-10-27 Sold (MLS) $18,000 GLVRMLS
  • 2020-10-06 Pending GLVRMLS
  • 2020-09-29 Pending BRIGHT MLS
  • 2020-07-08 Price Changed $28,900 GLVRMLS
  • 2020-07-08 Listed $28,900 BRIGHT MLS
  • 2020-03-27 Listed $28,900 PMAR
  • 2020-03-17 Listed $29,900 GLVRMLS
  • 2011-09-20 Sold (Public Records) $60,420 Public Records
  • 2011-09-20 Sold (MLS) $60,420 BRIGHT MLS
  • 2011-07-28 Listing Removed BRIGHT MLS
  • 2011-05-26 Listed $60,420 BRIGHT MLS

Property tax history

+2.3%/yr

Latest (2025): $2,357 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…