CashFlowRE
Sign in Sign up
2042 Mahantongo St Duplex
B Composite 70.11
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 +29.8/30.0
  • ARV discount +10.2/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$159,900

2042 Mahantongo St · Pottsville, PA 17901
2 bd · 3.0 ba · 2,200 sqft · MultiFamily · 94 Days on market
Built 1940 Poor condition 0.27 ac lot $73/sqft · 6% below area Est $170k · 6% under

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

Multi-family units

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

Listing remarks MLS

2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

Key facts

  • Garage
  • 2 unit building
  • Large basement

Tags

2 UNIT BUILDINGGARAGELARGE BASEMENTPLENTY OF STORAGE AREAS

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 × 1-bed/1.5-bath units multifamily listed at $160k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $585 ($7k/yr) — positive. Per door: $292/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 6.1% 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.
  • 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).
  • This rent runs 41% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 $45k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,509 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.34%
Cap rate
10.68%
Cash-on-cash
15.67%
DSCR
1.70
GRM
6.2

CMA / ARV

ARV (median comp)
$170,000
List price
$159,900
Delta
-5.94%
Verdict
FAIR
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1588 W Market St 0.55mi 2/— 2,376 (+8%) 0mo $100,000 $42 61

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
9.5%
Equity multiple
1.39×
Total profit
$17,334
Equity at exit
$23,842
10-year hold
IRR
20.8%
Equity multiple
2.99×
Total profit
$89,067
Equity at exit
$13,825

Cash invested: $44,772 (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
12.5×

Monthly cashflow live

Estimated rent
$2,139 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$585

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 68%

Sensitivity live

Price -10% $695 -5% $640 +0% $585 +5% $530 +10% $474
Rent -10% $416 -5% $500 +0% $585 +5% $669 +10% $754
Rate -1.0pp $665 -0.5pp $625 base $585 +0.5pp $543 +1.0pp $501

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

UnitsBedsBathsEst. rent
Total (2 units) $2,139

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
$39,975
Closing costs
$4,797
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
2063 King Ave Pottsville, PA 3.0 2.5 1656 $1,600 $0.97 44d 1 0.29mi
1023 W Market St Pottsville, PA 3.0 1.0 1950 $1,100 $0.56 44d 1 1.02mi

Listing history 22 events

  1. 2026-06-19
    days on market $159,900 Active 94 DOM
  2. 2026-06-18
    days on market $159,900 Active 93 DOM
  3. 2026-06-17
    days on market $159,900 Active 92 DOM
  4. 2026-06-16
    days on market $159,900 Active 91 DOM
  5. 2026-06-15
    days on market $159,900 Active 90 DOM
  6. 2026-06-14
    days on market $159,900 Active 88 DOM
  7. 2026-06-12
    days on market $159,900 Active 87 DOM
  8. 2026-06-09
    days on market $159,900 Active 84 DOM
  9. 2026-06-08
    days on market $159,900 Active 83 DOM
  10. 2026-06-07
    days on market $159,900 Active 82 DOM
  11. 2026-06-07
    days on market $159,900 Active 81 DOM
  12. 2026-06-04
    days on market $159,900 Active 78 DOM
  13. 2026-06-02
    days on market $159,900 Active 77 DOM
  14. 2026-06-01
    days on market $159,900 Active 76 DOM
  15. 2026-05-31
    days on market $159,900 Active 75 DOM
  16. 2026-05-31
    days on market $159,900 Active 74 DOM
  17. 2026-03-26
    status Active 315-char remark
    Show marketing remark (315 chars)

    2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

  18. 2026-02-02
    status Pending 315-char remark
    Show marketing remark (315 chars)

    2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

  19. 2026-02-02
    historical 315-char remark
    Show marketing remark (315 chars)

    2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

  20. 2026-02-02
    price $159,900 315-char remark
    Show marketing remark (315 chars)

    2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

  21. 2026-01-31
    historical Active Under Contract 315-char remark
    Show marketing remark (315 chars)

    2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

  22. 2026-01-22
    listed $149,900 Active 315-char remark
    Show marketing remark (315 chars)

    2 Unit Building w/ Garage In Pottsville, PA. Over 2200 sq ft to work with. First floor was a former dentist office w/ many rooms. Second floor is a 1 bedroom apartment. Property includes a large garage, large basement & plenty of storage areas. Property has many possibilities. .. .. Call today for more info!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,668
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$2,053
− Management
−$2,053
− Depreciation
−$4,652
Taxable income
$4,755
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,141
After-tax cash flow
$5,876/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This two-unit property requires extensive renovations to bring it up to modern standards, significantly increasing its resale and rental value.

Repairs flagged

  • Major kitchen cabinets — severely dated and worn
  • Major bathroom fixtures — severely dated and worn
  • Major exterior siding — severely weathered
  • Major HVAC system — severely outdated and inefficient

Value-add opportunities

  • Both kitchen renovation — modernizing the kitchen would increase both resale and rental value
  • Both bathroom renovation — modernizing the bathroom would increase both resale and rental value
  • Both exterior siding replacement — replacing the siding would improve curb appeal and increase both resale and rental value
  • Both HVAC system upgrade — upgrading the HVAC system would improve comfort and energy efficiency, increasing both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · severely dated and worn Major $15,000–50,000
bathroom fixtures · severely dated and worn Major $15,000–50,000
exterior siding · severely weathered Major $15,000–50,000
HVAC system · severely outdated and inefficient Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both kitchen renovation — modernizing the kitchen would increase both resale and rental value
  • Both bathroom renovation — modernizing the bathroom would increase both resale and rental value
  • Both exterior siding replacement — replacing the siding would improve curb appeal and increase both resale and rental value
  • Both HVAC system upgrade — upgrading the HVAC system would improve comfort and energy efficiency, increasing both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+6.7% since first listed
6 events — show timeline
  • 2026-03-26 Relisted BRIGHT MLS
  • 2026-02-02 Pending BRIGHT MLS
  • 2026-02-02 Price Changed $159,900 BRIGHT MLS
  • 2026-02-02 Listing Removed BRIGHT MLS
  • 2026-01-31 Contingent BRIGHT MLS
  • 2026-01-22 Listed $149,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…