CashFlowRE
Sign in Sign up
238 Slabtown Rd
B+ Composite 78.1
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +8.6/10.0
  • 1% rule +6.4/10.0
  • Schools +4.6/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,000

238 Slabtown Rd · Slabtown, PA 17820
3 bd · 1.0 ba · 2,101 sqft · Other public records · 40 Days on market
Built 1900 0.41 ac lot $71/sqft · 29% below area Est $209k · 29% under

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

Listing remarks MLS

Creekside getaway or full-time home. This sturdy church-to-home conversion has a lovely deep yard, borders a good fishing creek and is only 8 miles from Knoebel's Amusement Park, one of the great FREE parks in America. First floor living with the upper level inviting lots of possibilities: a huge luxurious master suite with the glorious wooden inverted hull ceiling, a game room, more bedrooms, storage and more storage.

Key facts

  • First floor living
  • Game room
  • Deep yard

Tags

DEEP YARDBORDERS FISHING CREEKFIRST FLOOR LIVINGLUXURIOUS MASTER SUITEWOODEN INVERTED HULL CEILINGGAME ROOM

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 other listed at $149k.

Deal economics

  • At list price, monthly cash flow is $306 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 54/100 on livability (#1,670 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, employment B+; Watch: amenities F, commute F, housing F.
  • Southern Columbia Area SD (rural): math 45% / reading 62% proficiency, ranked #134 of 539 in PA (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Hartman El Ctr (math 52% / reading 67%, grade B-, #377 of 1,518 statewide, top 28%, 456 students, 13% FRL); Southern Columbia Ms (math 31% / reading 61%, grade D+, #180 of 512 statewide, top 36%, 401 students, 24% FRL); Southern Columbia Hs (math 82% / reading 57%, grade B, #49 of 437 statewide, top 12%, 378 students, 15% FRL) — zoned schools at 17% FRL track the district average.
  • Market conditions: 18 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 82 units permitted in Columbia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Columbia County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.14%
Cap rate
9.20%
Cash-on-cash
10.39%
DSCR
1.46
GRM
7.3

CMA / ARV

ARV (median comp)
$208,716
List price
$149,000
Delta
-28.61%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.7%
Equity multiple
3.41×
Total profit
$100,641
Equity at exit
$134,231
10-year hold
IRR
26.6%
Equity multiple
7.74×
Total profit
$281,127
Equity at exit
$289,474

Cash invested: $41,720 (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 17820

Home prices YoY
5.7%
Active inventory
18
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,700 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$138 /mo · $1,661/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$306

Break-even live

Break-even rent $1,313
Max offer price $149,000
Occupancy floor 77%

Sensitivity live

Price -10% $390 -5% $348 +0% $306 +5% $263 +10% $221
Rent -10% $171 -5% $238 +0% $306 +5% $373 +10% $440
Rate -1.0pp $381 -0.5pp $343 base $306 +0.5pp $267 +1.0pp $228

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
$37,250
Closing costs
$4,470
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
2156 Hollow Rd Catawissa, PA 4.0 3.0 1456 $1,700 $1.17 46d 1 0.49mi

Listing history 4 events

  1. 2026-05-11
    status Pending 423-char remark
    Show marketing remark (423 chars)

    Creekside getaway or full-time home. This sturdy church-to-home conversion has a lovely deep yard, borders a good fishing creek and is only 8 miles from Knoebel's Amusement Park, one of the great FREE parks in America. First floor living with the upper level inviting lots of possibilities: a huge luxurious master suite with the glorious wooden inverted hull ceiling, a game room, more bedrooms, storage and more storage.

  2. 2026-05-06
    status Active 423-char remark
    Show marketing remark (423 chars)

    Creekside getaway or full-time home. This sturdy church-to-home conversion has a lovely deep yard, borders a good fishing creek and is only 8 miles from Knoebel's Amusement Park, one of the great FREE parks in America. First floor living with the upper level inviting lots of possibilities: a huge luxurious master suite with the glorious wooden inverted hull ceiling, a game room, more bedrooms, storage and more storage.

  3. 2026-05-01
    historical Active Under Contract 423-char remark
    Show marketing remark (423 chars)

    Creekside getaway or full-time home. This sturdy church-to-home conversion has a lovely deep yard, borders a good fishing creek and is only 8 miles from Knoebel's Amusement Park, one of the great FREE parks in America. First floor living with the upper level inviting lots of possibilities: a huge luxurious master suite with the glorious wooden inverted hull ceiling, a game room, more bedrooms, storage and more storage.

  4. 2026-03-28
    listed $149,000 Active 423-char remark
    Show marketing remark (423 chars)

    Creekside getaway or full-time home. This sturdy church-to-home conversion has a lovely deep yard, borders a good fishing creek and is only 8 miles from Knoebel's Amusement Park, one of the great FREE parks in America. First floor living with the upper level inviting lots of possibilities: a huge luxurious master suite with the glorious wooden inverted hull ceiling, a game room, more bedrooms, storage and more storage.

ⓘ 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
$1,661 · $138/mo
Projected year-2 tax
$2,008 · $167/mo
Expected delta
+$346/yr (+$29/mo · 20.9%)

ⓘ 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 (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$20,400
− Mortgage interest
−$8,346
− Property taxes
−$1,661
− Insurance
−$1,412
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$4,335
Taxable income
$1,382
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$332
After-tax cash flow
$3,335/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
Southern Columbia Area SD
NCES district ID
4222260
Math proficiency
45% ▼ -14.00%
Reading proficiency
62% ▼ -11.00%
Median HH income
$52,296
Composite
45.84/100
National rank
#2554
State rank
#134 of 539 in PA

Livability — Slabtown

Score
54/100
State rank
#1670
US rank
#23744

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Slabtown, PA
Population (ZIP)
5,528

Population outlook (Columbia County) Hauer SSP2

Today (2025)
65,170 people
By 2030
64,054 · -1.7%
By 2040
61,131 · -6.2%
By 2050
57,526 · -11.7%
By 2075
50,259 · -22.9%
By 2100
44,756 · -31.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 9% Polish 3% Iranian 3%
Foreign-born
3% · Canada, Jamaica
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Columbia

2024 margin
Solid R (+31.0) · D 34.0% · R 65.0%
2008→2024 swing
-26.6pp toward R · 2008: -4.5pp · 2024: -31.0pp
All cycles
2024: R+31.0 2020: R+30.7 2016: R+32.8 2012: R+12.4 2008: R+4.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.86%
Current HPI
239.3791
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

4 events — show timeline
  • 2026-05-11 Pending CSVBR
  • 2026-05-06 Relisted CSVBR
  • 2026-05-01 Contingent CSVBR
  • 2026-03-28 Listed $149,000 CSVBR

Property tax history

+3.6%/yr

Latest (2026): $1,661 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…