CashFlowRE
Sign in Sign up
130 E Bacon St
D Composite 44.69
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.7/30.0
  • 1% rule +5.3/10.0
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$138,900

130 E Bacon St · Palo Alto, PA 17901
3 bd · 1.0 ba · 2,340 sqft · SingleFamily public records · 39 Days on market
Built 1900 3,920 sqft lot $59/sqft · 24% below area Est $195k · 29% under

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

Listing remarks MLS

VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

Key facts

  • 3,920 sq ft lot
  • Built 1900
  • Listed 38 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Municipal trash service
  • Home design: Detached structure; Fee simple ownership
  • Construction: Stone construction; Block and stone foundation; Above-grade and below-grade structures; Estimated year built
  • Exterior features: Chain link fencing; Lot approximately 40 x 100

Interior

  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Bathrooms: Two full bathrooms total; One full bathroom on the main level; One full bathroom on the first upper level
  • Heating & cooling: Radiator heating; Oil-fired heating and hot water
  • Interior features: Estimated living area; Basement (combination)

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 $139k.

Deal economics

  • At list price, monthly cash flow is $-117 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $118k (14.8% below list).
  • Meets the 1% rule at list price ($1k rent vs $139k).
  • Recommended offer: $118k (14.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 74/100 on livability (#522 in PA, #4,813 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D+, commute D.
  • 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.
  • Zoned schools: Clarke El Ctr (math 26% / reading 49%, grade F, #997 of 1,518 statewide, top 66%, 805 students, 70% FRL); Lengel Ms (math 22% / reading 43%, grade F, #355 of 512 statewide, top 70%, 699 students, 66% FRL); Pottsville Area Hs (math 52% / reading 74%, grade B-, #69 of 437 statewide, top 16%, 898 students, 57% FRL).
  • Market conditions: Rents rising fast (+5.7%/yr); 177 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $960 of loan paydown is wiped out by about $4k 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

  • It's been on market 39 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $11k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $58k; list at $139k implies a 139% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,299 (14.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.03%
Cap rate
5.29%
Cash-on-cash
-3.60%
DSCR
0.84
GRM
8.1

CMA / ARV

ARV (median comp)
$194,733
List price
$138,900
Delta
-28.67%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
334 E Savory St 0.32mi 3/1.5 2,214 (-5%) 11mo $236,000 $107 65
235 Pike St 0.53mi 4/2.5 (+1) 2,426 (+4%) 18mo $175,000 $72 43
332 W Savory St 0.62mi 4/1.5 (+1) 2,047 (-12%) 6mo $170,000 $83 39
18 Pike St 0.64mi 3/1.5 1,990 (-15%) 9mo $100,000 $50 36
152 Anderson St 0.73mi 4/2.0 (+1) 2,100 (-10%) 12mo $222,500 $106 30

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
-18.2%
Equity multiple
0.34×
Total profit
$-25,735
Equity at exit
$20,710
10-year hold
IRR
-4.7%
Equity multiple
0.64×
Total profit
$-13,814
Equity at exit
$12,010

Cash invested: $38,892 (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
8.1×

Monthly cashflow live

Estimated rent
$1,434 medium interval (Pro) →
Mortgage (P&I)
$728
Tax from tax record
$463 /mo · $5,557/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$-117

Break-even live

Break-even rent $1,581
Max offer price $118,299
Occupancy floor

Sensitivity live

Price -10% $-38 -5% $-77 +0% $-117 +5% $-156 +10% $-195
Rent -10% $-230 -5% $-173 +0% $-117 +5% $-60 +10% $-3
Rate -1.0pp $-47 -0.5pp $-81 base $-117 +0.5pp $-153 +1.0pp $-189

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
$34,725
Closing costs
$4,167
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
72 E Bacon St Pottsville, PA 3.0 1.0 1640 $1,300 $0.79 46d 1 0.06mi
612 N 2nd St Pottsville, PA 2.0 1.0 1742 $1,295 $0.74 46d 1 1.40mi

Listing history 28 events

  1. 2026-06-22
    days on market $138,900 Active 39 DOM
  2. 2026-06-21
    days on market $138,900 Active 38 DOM
  3. 2026-06-19
    days on market $138,900 Active 36 DOM
  4. 2026-06-18
    days on market $138,900 Active 35 DOM
  5. 2026-06-17
    days on market $138,900 Active 34 DOM
  6. 2026-06-16
    days on market $138,900 Active 33 DOM
  7. 2026-06-15
    days on market $138,900 Active 32 DOM
  8. 2026-06-14
    days on market $138,900 Active 30 DOM
  9. 2026-06-12
    days on market $138,900 Active 29 DOM
  10. 2026-06-09
    days on market $138,900 Active 26 DOM
  11. 2026-06-08
    days on market $138,900 Active 25 DOM
  12. 2026-06-07
    days on market $138,900 Active 24 DOM
  13. 2026-06-07
    days on market $138,900 Active 23 DOM
  14. 2026-06-04
    days on market $138,900 Active 20 DOM
  15. 2026-06-02
    days on market $138,900 Active 19 DOM
  16. 2026-06-01
    days on market $138,900 Active 18 DOM
  17. 2026-05-31
    days on market $138,900 Active 17 DOM
  18. 2026-05-31
    days on market $138,900 Active 16 DOM
  19. 2026-05-15
    listed $149,900 Active 688-char remark
  20. 2026-05-14
    historical $149,900 688-char remark
  21. 2021-04-23
    soldstatus $58,000
  22. 2021-04-22
    soldstatus $58,000 Closed 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

  23. 2021-03-16
    status Pending 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

  24. 2021-01-13
    status Active 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

  25. 2021-01-09
    historical 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

  26. 2021-01-04
    price $68,000 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

  27. 2020-08-18
    price $74,000 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

  28. 2020-07-14
    listed $75,000 Active 663-char remark
    Show marketing remark (663 chars)

    VERY MOTIVATED SELLER. MAKE AN OFFER. ALLREASONABLE OFFERS WILL BE CONSIDERED! This large Palo Alto home has so much potential & so much to offer. Bring your toolbox & your good ideas & make this home into what it was meant to be. First floor offers a convenient full bath, dining room, & large living room. Second floor offers 2 nice size bedrooms plus a room with laundry hook ups. What could be more convenient?! Go up to the third floor & you'll find 2 more large bedrooms which can serve whatever purpose you wish! Outside you'll find a nice size yard, patio area & off street parking. Home is being sold "as-is".

ⓘ 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
$5,557 · $463/mo
Projected year-2 tax
$5,557 · $463/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 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
$17,206
− Mortgage interest
−$7,781
− Property taxes
−$5,557
− Insurance
−$694
− Repairs & maintenance
−$1,376
− Management
−$1,376
− Depreciation
−$4,041
Taxable loss
−$3,620
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$869
After-tax cash flow
$-531/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 — Palo Alto

Score
74/100
State rank
#522
US rank
#4813

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palo Alto, 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

+85.2% since first listed
11 events — show timeline
  • 2026-05-28 Price Changed $138,900 BRIGHT MLS
  • 2026-05-15 Listed $149,900 BRIGHT MLS
  • 2026-05-14 Coming Soon $149,900 BRIGHT MLS
  • 2021-04-23 Sold (Public Records) $58,000 Public Records
  • 2021-04-22 Sold (MLS) $58,000 BRIGHT MLS
  • 2021-03-16 Pending BRIGHT MLS
  • 2021-01-13 Relisted BRIGHT MLS
  • 2021-01-09 Listing Removed BRIGHT MLS
  • 2021-01-04 Price Changed $68,000 BRIGHT MLS
  • 2020-08-18 Price Changed $74,000 BRIGHT MLS
  • 2020-07-14 Listed $75,000 BRIGHT MLS

Property tax history

+16.3%/yr

Latest (2026): $5,557 · +288.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…