CashFlowRE
Sign in Sign up
716 - 718 W Market St 5-Plex
B Composite 70.81
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$324,900

716 - 718 W Market St · Pottsville, PA 17901
3 bd · 2.0 ba · 3,120 sqft · MultiFamily public records · 630 Days on market
Built 1900 1,307 sqft lot $104/sqft · 129% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 5 units. estimate disagrees with records

Listing remarks MLS

5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

Key facts

  • 1,307 sq ft lot
  • Built 1900
  • Listed 629 days

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 5 × 2-bed/1-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $3k ($31k/yr) — positive. Per door: $517/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $325k).
  • Recommended offer: $286k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.8% 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; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).
  • At $5,716/mo this rent would consume 110% of the median local household income ($62k/yr) (locally 622% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 $91k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 630 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $150k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $325k implies a 442% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $285,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 630 days. Have you received any prior offers? Is the seller open to a 12% 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. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.76%
Cap rate
15.85%
Cash-on-cash
34.12%
DSCR
2.52
GRM
4.7

CMA / ARV

ARV (median comp)
$202,748
List price
$324,900
Delta
60.25%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 N George St 0.53mi 3/— 3,204 (+3%) 12mo $185,000 $58 61
1614 W Market St 0.69mi 4/— (+1) 2,697 (-14%) 3mo $170,000 $63 38

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
32.3%
Equity multiple
2.41×
Total profit
$127,955
Equity at exit
$48,444
10-year hold
IRR
40.7%
Equity multiple
5.31×
Total profit
$392,307
Equity at exit
$28,091

Cash invested: $90,972 (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
23.7×

Monthly cashflow live

Estimated rent
$5,716 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$90 /mo · $1,074/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$1,200
Net cashflow
$2,587

Break-even live

Break-even rent $2,441
Max offer price $324,900
Occupancy floor 50%

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

UnitsBedsBathsEst. rent
Total (5 units) $5,716

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
$81,225
Closing costs
$9,747
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 33 events

  1. 2026-06-19
    days on market $324,900 Active 630 DOM
  2. 2026-06-18
    days on market $324,900 Active 629 DOM
  3. 2026-06-17
    days on market $324,900 Active 628 DOM
  4. 2026-06-16
    days on market $324,900 Active 627 DOM
  5. 2026-06-15
    days on market $324,900 Active 626 DOM
  6. 2026-06-14
    days on market $324,900 Active 624 DOM
  7. 2026-06-12
    days on market $324,900 Active 623 DOM
  8. 2026-06-09
    days on market $324,900 Active 620 DOM
  9. 2026-06-08
    days on market $324,900 Active 619 DOM
  10. 2026-06-07
    days on market $324,900 Active 618 DOM
  11. 2026-06-07
    days on market $324,900 Active 617 DOM
  12. 2026-06-01
    days on market $324,900 Active 615 DOM
  13. 2026-05-31
    days on market $324,900 Active 614 DOM
  14. 2026-05-31
    days on market $324,900 Active 613 DOM
  15. 2026-01-12
    price $324,900 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  16. 2025-12-09
    price $359,900 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  17. 2025-12-08
    status Active 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  18. 2025-12-01
    historical 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  19. 2025-05-22
    price $380,000 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  20. 2025-02-24
    price $425,000 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  21. 2024-09-17
    listed $475,000 Active 178-char remark
    Show marketing remark (178 chars)

    5 Unit Apartment Building w/ Private Parking Lot. Sale includes 3 parcels: 2 buildings & a parking lot. Strong rental income. Sold as-is. Cash sales only. Call for details!

  22. 2024-09-01
    historical
  23. 2024-02-23
    status Active
  24. 2023-09-26
    status Pending
  25. 2023-09-26
    price $475,000
  26. 2023-09-26
    historical
  27. 2023-09-25
    historical Active Under Contract
  28. 2023-08-25
    listed $339,900 Active
  29. 2023-08-01
    historical
  30. 2023-01-09
    listed $339,900 Active
  31. 2018-12-19
    soldstatus $60,000
  32. 2008-10-31
    soldstatus $70,000
  33. 2005-10-31
    soldstatus $57,552

ⓘ 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
$1,074 · $90/mo
Projected year-2 tax
$3,104 · $259/mo
Expected delta
+$2,030/yr (+$169/mo · 189.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$68,592
− Mortgage interest
−$18,199
− Property taxes
−$1,074
− Insurance
−$1,624
− Repairs & maintenance
−$5,487
− Management
−$5,487
− Depreciation
−$9,452
Taxable income
$27,268
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,544
After-tax cash flow
$24,499/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
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

+464.5% since first listed
19 events — show timeline
  • 2026-01-12 Price Changed $324,900 BRIGHT MLS
  • 2025-12-09 Price Changed $359,900 BRIGHT MLS
  • 2025-12-08 Relisted BRIGHT MLS
  • 2025-12-01 Listing Removed BRIGHT MLS
  • 2025-05-22 Price Changed $380,000 BRIGHT MLS
  • 2025-02-24 Price Changed $425,000 BRIGHT MLS
  • 2024-09-17 Listed $475,000 BRIGHT MLS
  • 2024-09-01 Listing Removed BRIGHT MLS
  • 2024-02-23 Relisted BRIGHT MLS
  • 2023-09-26 Pending BRIGHT MLS
  • 2023-09-26 Listing Removed BRIGHT MLS
  • 2023-09-26 Price Changed $475,000 BRIGHT MLS
  • 2023-09-25 Contingent BRIGHT MLS
  • 2023-08-25 Listed $339,900 BRIGHT MLS
  • 2023-08-01 Listing Removed BRIGHT MLS
  • 2023-01-09 Listed $339,900 BRIGHT MLS
  • 2018-12-19 Sold (Public Records) $60,000 Public Records
  • 2008-10-31 Sold (Public Records) $70,000 Public Records
  • 2005-10-31 Sold (Public Records) $57,552 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,074 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…