582 Fairview St · Hometown, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 3/10 · Minor
- Hot days now (above 93°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 8.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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
- 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
- IRR
- -13.1%
- Equity multiple
- 0.53×
- Total profit
- $-23,826
- Equity at exit
- $26,824
- 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
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
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
-
2026-05-08status 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!
-
2026-05-08status 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!
-
2026-05-01status 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!
-
2026-05-01status 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!
-
2026-04-13status 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!
-
2026-04-13status 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!
-
2026-04-09price $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!
-
2026-04-09$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!
-
2026-04-08$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!
-
1995-02-01soldstatus $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
- 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
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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+799.5% since first listed10 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%/yrLatest (2025): $2,947 · +11.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…