238 Slabtown Rd · Slabtown, PA
Flood risk 9/10 · Severe
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 3/10 · Minor
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 3/10 · Minor
- Chance of severe wind over 30 yrs
- 5.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 30.7%
- Equity multiple
- 3.41×
- Total profit
- $100,641
- Equity at exit
- $134,231
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-11status 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.
-
2026-05-06status 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.
-
2026-05-01historical 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.
-
2026-03-28$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
- 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
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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
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%/yrLatest (2026): $1,661 · +4.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…