CashFlowRE
Sign in Sign up
144 Pottsville St
B Composite 74.08
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 +24.5/30.0
  • ARV discount +11.8/15.0
  • Appreciation +10.0/10.0
  • DSCR +7.9/10.0
  • 1% rule +6.3/10.0
  • Schools +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$109,900

144 Pottsville St · Cressona, PA 17929
3 bd · 1.0 ba · 1,215 sqft · Townhouse public records · 2 Days on market
Built 1900 6,534 sqft lot Est $122k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * PRICE REDUCTION * * * Motivated Seller!! NO SHOWINGS FRIDAY 8/15.

Key facts

  • Recently remodeled
  • New roof
  • Built 1900

Tags

RECENTLY REMODELEDNEW ROOFCLOSE PROXIMITY TO RESTAURANTSCLOSE PROXIMITY TO ROUTE 61

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric heating fuel
  • Home design: Semi-detached property; Estimated year built
  • Construction: Vinyl siding; Other foundation
  • Exterior features: Lot dimensions approximately 32 x 200; Not in a federal flood zone; Other above- and below-grade structures

Interior

  • Bedrooms: Two bedrooms on the upper level; One bedroom on the lower level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Baseboard electric heating; Bottled gas hot water
  • Interior features: Estimated living area; Daylight, partial basement

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 townhouse listed at $110k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).

Location & tenants

  • Location reads 77/100 on livability (#343 in PA, #3,022 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Blue Mountain SD (town): math 42% / reading 65% proficiency, ranked #126 of 539 in PA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 13 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 $12k of equity ($760 loan paydown + $11k appreciation (10.0% 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 (10.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $35k; list at $110k implies a 214% 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 $109,900

Questions for the listing agent

  1. Built in 1900 — 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 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?
  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
1.13%
Cap rate
8.76%
Cash-on-cash
8.81%
DSCR
1.39
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$121,500
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
144 Pottsville St 0.00mi 2/1.0 (-1) 1,292 (+6%) 10mo $35,000 $27 76
311 Centre Ave 0.59mi 3/1.0 1,224 (+1%) 13mo $115,000 $94 60
134 Pennsylvania Ave 0.74mi 2/1.0 (-1) 1,132 (-7%) 3mo $102,500 $91 46
52 N 4th St 0.69mi 3/1.0 1,352 (+11%) 14mo $135,000 $100 37
115 Center Ave 0.71mi 4/1.0 (+1) 1,361 (+12%) 13mo $160,000 $118 31
130 Pennsylvania Ave 0.75mi 2/2.0 (-1) 1,076 (-11%) 18mo $150,000 $139 22

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.7%
Equity multiple
3.41×
Total profit
$74,255
Equity at exit
$99,007
10-year hold
IRR
26.6%
Equity multiple
7.74×
Total profit
$207,396
Equity at exit
$213,512

Cash invested: $30,772 (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 17929

Home prices YoY
7.0%
Active inventory
13
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,247 medium interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,648/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$226

Break-even live

Break-even rent $961
Max offer price $109,900
Occupancy floor 77%

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
$27,475
Closing costs
$3,297
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
503 Dock St Apt B Schuylkill Haven, PA 2.0 1.0 850 $1,050 $1.24 43d 1 0.64mi
136 W Main St Schuylkill Haven, PA 3.0 2.0 1400 $1,500 $1.07 43d 1 1.02mi

Listing history 3 events

  1. 2026-06-19
    days on market $109,900 Active 2 DOM
  2. 2026-06-17
    remarks 205-char remark
  3. 2026-06-17
    listed $109,900 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$14,967
− Mortgage interest
−$6,156
− Property taxes
−$1,648
− Insurance
−$550
− Repairs & maintenance
−$1,197
− Management
−$1,197
− Depreciation
−$3,197
Taxable income
$1,021
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$245
After-tax cash flow
$2,465/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
Blue Mountain SD
NCES district ID
4203870
Math proficiency
42% ▼ -9.00%
Reading proficiency
65% ▼ -7.00%
Median HH income
$58,661
Composite
46.42/100
National rank
#2454
State rank
#126 of 539 in PA

Livability — Cressona

Score
77/100
State rank
#343
US rank
#3022

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cressona, PA
City population
1,369
Population (ZIP)
1,369

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 7% Polish 5% Iranian 4%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 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
▲ 13.90%
Current HPI
211.4846
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

+99.8% since first listed
5 events — show timeline
  • 2026-06-17 Listed $109,900 BRIGHT MLS
  • 2025-09-04 Sold (MLS) $35,000 BRIGHT MLS
  • 2025-08-14 Pending BRIGHT MLS
  • 2025-08-10 Price Changed $45,000 BRIGHT MLS
  • 2025-07-15 Listed $55,000 BRIGHT MLS

Property tax history

+16.6%/yr

Latest (2026): $5,843 · +341.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…