CashFlowRE
Sign in Sign up
108 N George St Triplex
C Composite 58.43
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.0/10.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$255,000

108 N George St · Pottsville, PA 17901
4 bd · 3.0 ba · 3,204 sqft · MultiFamily public records · 19 Days on market
Built 1883 2,614 sqft lot Est $186k · 37% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

This fully occupied triplex is a strong addition to any investor’s portfolio. Located near Pottsville Hospital/Lehigh Valley Health Network and within 2–3 hours of NJ and NY, it offers excellent accessibility for commuters or long-term renters. All three units are spacious 1-bedrooms. Tenants cover electric and gas cooking; landlord pays water/sewer/trash and gas heat. With long-term tenants in place and consistent rental income, this is a solid, low-maintenance investment with upside potential. * Showings will be limited to tenants availability *

Key facts

  • Modern updates
  • Tenant demand
  • Completely renovated

Tags

3 UNIT MULTIFAMILY PROPERTYIMMEDIATE RENTAL INCOMECOMPLETELY RENOVATEDMODERN UPDATESTENANT DEMANDMINIMIZE OWNER EXPENSES

Property features AI

Finance

  • Financial info: Total of 3 rental units with 2 currently leased and 1 vacant; Existing leases are yearly

Exterior

  • Utilities: Public water; Public sewer; Natural gas service
  • Home design: Semi-detached multi-unit building; Fee simple ownership; Estimated year built with major remodel/effective year 2025
  • Construction: Vinyl siding; Concrete perimeter foundation
  • Exterior features: Above-grade additional structure

Interior

  • Bedrooms: Three units total: one 1-bedroom unit and two 2-bedroom units (multi-unit property)
  • Heating & cooling: Baseboard hot water heating; Natural gas fuel for heating and hot water
  • Interior features: Full basement

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 × 1-bed/1-bath units multifamily listed at $255k.

Deal economics

  • At list price, monthly cash flow is $749 ($9k/yr) — positive. Per door: $250/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $251k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 7.5% in Pottsville — 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 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.
  • 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; 1 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 $2k of loan paydown is wiped out by about $8k 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 + 5.7% rent growth), your $71k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y 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 $185k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1883 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,175 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1883 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.20%
Cap rate
10.08%
Cash-on-cash
13.52%
DSCR
1.60
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$185,832
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 N George St 0.00mi 3/— (-1) 3,204 (0%) 12mo $185,000 $58 85

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
5.2%
Equity multiple
1.21×
Total profit
$14,903
Equity at exit
$38,021
10-year hold
IRR
16.9%
Equity multiple
2.56×
Total profit
$111,327
Equity at exit
$22,048

Cash invested: $71,400 (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
20.9×

Monthly cashflow live

Estimated rent
$3,055 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$165 /mo · $1,983/yr
Insurance
$106
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$642
Net cashflow
$749

Break-even live

Break-even rent $2,107
Max offer price $255,000
Occupancy floor 70%

Sensitivity live

Price -10% $894 -5% $821 +0% $749 +5% $677 +10% $605
Rent -10% $508 -5% $628 +0% $749 +5% $870 +10% $991
Rate -1.0pp $878 -0.5pp $814 base $749 +0.5pp $683 +1.0pp $616

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,055

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
$63,750
Closing costs
$7,650
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1344 W Norwegian St Unit NA Pottsville, PA 5.0 2.0 2500 $1,600 $0.64 45d 1 0.95mi

Listing history 14 events

  1. 2026-06-21
    days on market $255,000 Active 19 DOM
  2. 2026-06-19
    days on market $255,000 Active 17 DOM
  3. 2026-06-18
    days on market $255,000 Active 16 DOM
  4. 2026-06-17
    days on market $255,000 Active 15 DOM
  5. 2026-06-16
    days on market $255,000 Active 14 DOM
  6. 2026-06-15
    days on market $255,000 Active 13 DOM
  7. 2026-06-14
    days on market $255,000 Active 11 DOM
  8. 2026-06-12
    days on market $255,000 Active 10 DOM
  9. 2026-06-09
    days on market $255,000 Active 7 DOM
  10. 2026-06-08
    days on market $255,000 Active 6 DOM
  11. 2026-06-07
    days on market $255,000 Active 5 DOM
  12. 2026-06-07
    days on market $255,000 Active 4 DOM
  13. 2026-06-03
    remarks 693-char remark
  14. 2026-06-03
    listed $255,000 Active 1 DOM

ⓘ 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
$1,983 · $165/mo
Projected year-2 tax
$3,006 · $250/mo
Expected delta
+$1,023/yr (+$85/mo · 51.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°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
$36,660
− Mortgage interest
−$14,284
− Property taxes
−$1,983
− Insurance
−$1,942
− Repairs & maintenance
−$2,933
− Management
−$2,933
− Depreciation
−$7,418
Taxable income
$5,168
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,240
After-tax cash flow
$7,750/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
City population
22,371
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

+479.5% since first listed
12 events — show timeline
  • 2026-06-02 Listed $255,000 BRIGHT MLS
  • 2025-07-01 Sold (Public Records) $185,000 Public Records
  • 2025-06-27 Sold (MLS) $185,000 BRIGHT MLS
  • 2025-06-11 Pending BRIGHT MLS
  • 2025-05-20 Contingent BRIGHT MLS
  • 2025-05-13 Listed $179,900 BRIGHT MLS
  • 2025-05-12 Coming Soon $179,900 BRIGHT MLS
  • 2009-09-23 Sold (MLS) $22,500 BRIGHT MLS
  • 2009-09-22 Sold (Public Records) $22,500 Public Records
  • 2009-09-11 Listing Removed BRIGHT MLS
  • 2009-06-15 Listed $22,500 BRIGHT MLS
  • 1993-07-15 Sold (Public Records) $44,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,983 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…