CashFlowRE
Sign in Sign up
128 Preston Ave
C Composite 57.57
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.5/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$19,900

128 Preston Ave · Girardville, PA 17935
2 bd · 1.0 ba · 754 sqft · Townhouse public records · 274 Days on market
Built 1900 871 sqft lot $26/sqft · 22% below area Est $34k · 41% under ↓ 50% since listing

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

Listing remarks MLS

This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

Key facts

  • On-street parking
  • Dirt floor basement
  • Built 1900

Tags

INVESTMENT OPPORTUNITYDIRT FLOOR BASEMENTON-STREET PARKING

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 2-bed/1.0-bath townhouse listed at $20k.

Deal economics

  • At list price, monthly cash flow is $597 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($947 rent vs $20k).
  • Recommended offer: $18k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#1,185 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • North Schuylkill SD (rural): math 19% / reading 48% proficiency, ranked #429 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Schuylkill Elem Sch (math 17% / reading 48%, grade F, #1,089 of 1,518 statewide, top 72%, 1,089 students, 56% FRL); North Schuylkill Jshs (math 21% / reading 47%, grade F, #318 of 437 statewide, top 73%, 1,008 students, 51% FRL) — zoned schools average 54% FRL vs 35% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 8 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

  • In year one you build about $746 of equity ($138 loan paydown + $608 appreciation (3.1% 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 (3.1% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 274 days — a 12% lower offer ($18k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $20k (50%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $17,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 274 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 1900 — 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
4.76%
Cap rate
42.28%
Cash-on-cash
128.53%
DSCR
6.72
GRM
1.8

CMA / ARV

ARV (median comp)
$33,853
List price
$19,900
Delta
-41.22%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

3.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.27×
Total profit
$40,490
Equity at exit
$9,011
10-year hold
IRR
Equity multiple
17.30×
Total profit
$90,832
Equity at exit
$13,937

Cash invested: $5,572 (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 17935

Home prices YoY
1.5%
Active inventory
8
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$947 medium interval (Pro) →
Mortgage (P&I)
$104
Tax from tax record
$39 /mo · $468/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$597

Break-even live

Break-even rent $192
Max offer price $19,900
Occupancy floor 32%

Sensitivity live

Price -10% $608 -5% $602 +0% $597 +5% $591 +10% $586
Rent -10% $522 -5% $559 +0% $597 +5% $634 +10% $672
Rate -1.0pp $607 -0.5pp $602 base $597 +0.5pp $592 +1.0pp $586

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
$4,975
Closing costs
$597
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
132 E Main St Unit 3A Girardville, PA 1.0 1.0 700 $900 $1.29 45d 1 0.24mi
132 E Main St Unit 1B Girardville, PA 2.0 1.0 900 $1,000 $1.11 45d 1 0.24mi

Listing history 26 events

  1. 2026-06-21
    days on market $19,900 Active 274 DOM
  2. 2026-06-19
    days on market $19,900 Active 272 DOM
  3. 2026-06-18
    days on market $19,900 Active 271 DOM
  4. 2026-06-17
    days on market $19,900 Active 270 DOM
  5. 2026-06-16
    days on market $19,900 Active 269 DOM
  6. 2026-06-15
    days on market $19,900 Active 268 DOM
  7. 2026-06-14
    days on market $19,900 Active 266 DOM
  8. 2026-06-12
    days on market $19,900 Active 265 DOM
  9. 2026-06-09
    days on market $19,900 Active 262 DOM
  10. 2026-06-08
    days on market $19,900 Active 261 DOM
  11. 2026-06-07
    days on market $19,900 Active 260 DOM
  12. 2026-06-07
    days on market $19,900 Active 259 DOM
  13. 2026-06-04
    days on market $19,900 Active 256 DOM
  14. 2026-06-02
    days on market $19,900 Active 255 DOM
  15. 2026-06-01
    days on market $19,900 Active 254 DOM
  16. 2026-05-31
    days on market $19,900 Active 253 DOM
  17. 2026-05-31
    days on market $19,900 Active 252 DOM
  18. 2026-04-20
    status Active 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  19. 2026-04-07
    status Pending 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  20. 2026-03-27
    status Active 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  21. 2026-03-19
    status Pending 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  22. 2026-02-27
    status Active 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  23. 2026-02-05
    status Pending 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  24. 2026-01-18
    price $19,900 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  25. 2025-08-17
    price $29,900 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

  26. 2025-08-08
    listed $39,900 Active 1201-char remark
    Show marketing remark (1201 chars)

    This traditional end-of-row townhouse, built in 1900, presents a compelling investment opportunity in the Girardville area. With two bedrooms and one full bathroom, this property offers a solid foundation for rental income or renovation potential. The below-average condition provides an advantageous entry point for investors seeking to add value through strategic upgrades. The property features a dirt floor basement, which can be transformed into additional living space or storage, enhancing overall property value. On-street parking ensures convenience for tenants, while the absence of a pool reduces maintenance costs, appealing to budget-conscious renters. Located in a community with growth potential, this townhouse is poised for appreciation. Investors can capitalize on the demand for affordable housing in the area, making this property an attractive addition to any portfolio. With the right vision and investment, this property can yield significant returns in both rental income and long-term value appreciation. Property is currently occupied by squatters Owner is motivated and working to get them out!! Property sold AS-IS unable to get title insurance. Seller Financing Available!

ⓘ 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
$468 · $39/mo
Projected year-2 tax
$468 · $39/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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$11,369
− Mortgage interest
−$1,115
− Property taxes
−$468
− Insurance
−$100
− Repairs & maintenance
−$910
− Management
−$910
− Depreciation
−$579
Taxable income
$7,289
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,749
After-tax cash flow
$5,412/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
North Schuylkill SD
NCES district ID
4210110
Math proficiency
19% ▼ -14.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$43,529
Composite
28.37/100
National rank
#6770
State rank
#429 of 539 in PA

Livability — Girardville

Score
64/100
State rank
#1185
US rank
#13883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Girardville, PA
City population
1,359
Population (ZIP)
1,359

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 (98%)
Race & ethnicity
White 98% Two or more races 1%
Common ancestry
Romanian 10% Iranian 5% Polish 4%
Foreign-born
0%
Languages at home
98% English-only · Other Indo-European 1% Spanish 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
▲ 3.06%
Current HPI
213.0332
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

-50.1% since first listed
9 events — show timeline
  • 2026-04-20 Relisted BRIGHT MLS
  • 2026-04-07 Pending BRIGHT MLS
  • 2026-03-27 Relisted BRIGHT MLS
  • 2026-03-19 Pending BRIGHT MLS
  • 2026-02-27 Relisted BRIGHT MLS
  • 2026-02-05 Pending BRIGHT MLS
  • 2026-01-18 Price Changed $19,900 BRIGHT MLS
  • 2025-08-17 Price Changed $29,900 BRIGHT MLS
  • 2025-08-08 Listed $39,900 BRIGHT MLS

Property tax history

+2.8%/yr

Latest (2025): $468 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…