CashFlowRE
Sign in Sign up
582 Fairview St
C- Composite 52.74
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 +15.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.5/10.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

582 Fairview St · Hometown, PA 18252
3 bd · 1.0 ba · 1,723 sqft · SingleFamily public records · 11 Days on market
Built 1930 2.00 ac lot $104/sqft · 36% below area Est $340k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

Key facts

  • 2 acre lot
  • 2 garage spots
  • Built 1930

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 single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $83 ($996/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (5.2% below list).
  • Recommended offer: $171k (5.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#215 in PA, #1,890 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D, amenities F, commute F.
  • Tamaqua Area SD (rural): math 31% / reading 53% proficiency, ranked #331 of 539 in PA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 75 active listings in the ZIP; 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 $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.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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.
  • Current owner paid $20k; list at $180k implies a 800% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $170,505 (5.2% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
0.95%
Cap rate
6.85%
Cash-on-cash
1.98%
DSCR
1.09
GRM
8.8

CMA / ARV

ARV (median comp)
$340,203
List price
$179,900
Delta
-47.12%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-13.1%
Equity multiple
0.53×
Total profit
$-23,826
Equity at exit
$26,824
10-year hold
IRR
-4.1%
Equity multiple
0.73×
Total profit
$-13,783
Equity at exit
$15,554

Cash invested: $50,372 (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 18252

Home prices YoY
-15.4%
Active inventory
75
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,705 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$246 /mo · $2,947/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$83

Break-even live

Break-even rent $1,600
Max offer price $179,900
Occupancy floor 90%

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
$44,975
Closing costs
$5,397
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.

Listing history 10 events

  1. 2026-05-08
    status Pending 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  2. 2026-05-08
    status Pending 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  3. 2026-05-01
    status Active 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  4. 2026-05-01
    status Active 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  5. 2026-04-13
    status Pending 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  6. 2026-04-13
    status Pending 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  7. 2026-04-09
    price $179,900 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  8. 2026-04-09
    listed $179,900 Active 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  9. 2026-04-08
    listed $245,000 Active 240-char remark
    Show marketing remark (240 chars)

    Rush Township Cape Cod- Enjoy country living in this single home set on a 2 acre parcel. Features three or four bedrooms, one bathroom and family room with fireplace. Also include a detached two garage. .. needs ''TLC'', but priced to sell!

  10. 1995-02-01
    soldstatus $20,000

ⓘ 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
$2,947 · $246/mo
Projected year-2 tax
$2,947 · $246/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 3/10 Moderate 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$20,461
− Mortgage interest
−$10,077
− Property taxes
−$2,947
− Insurance
−$900
− Repairs & maintenance
−$1,637
− Management
−$1,637
− Depreciation
−$5,233
Taxable loss
−$1,970
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$473
After-tax cash flow
$1,469/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
Tamaqua Area SD
NCES district ID
4223220
Math proficiency
31% ▼ -9.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$45,184
Composite
35.61/100
National rank
#4893
State rank
#331 of 539 in PA

Livability — Hometown

Score
80/100
State rank
#215
US rank
#1890

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,065

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Salvadoran 2%
Common ancestry
Romanian 11% Iranian 3% Polish 2%
Foreign-born
2% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 2%

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
▼ -35.53%
Current HPI
194.8976
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

+799.5% since first listed
10 events — show timeline
  • 2026-05-08 Pending BRIGHT MLS
  • 2026-05-08 Pending LCAR
  • 2026-05-01 Relisted BRIGHT MLS
  • 2026-05-01 Relisted LCAR
  • 2026-04-13 Pending BRIGHT MLS
  • 2026-04-13 Pending LCAR
  • 2026-04-09 Price Changed $179,900 LCAR
  • 2026-04-09 Listed $179,900 BRIGHT MLS
  • 2026-04-08 Listed $245,000 LCAR
  • 1995-02-01 Sold (Public Records) $20,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $2,947 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…