CashFlowRE
Sign in Sign up
413 E Union St
C- Composite 52.01
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 +25.1/30.0
  • DSCR +8.2/10.0
  • 1% rule +6.1/10.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

413 E Union St · Tamaqua, PA 18252
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 295 Days on market
Built 1915 1,742 sqft lot $109/sqft · 40% above area Est $78k · 41% over

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

Listing remarks MLS

Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

Key facts

  • Built 1915
  • Listed 295 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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 6.3% in Tamaqua — 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 80/100 on livability (#209 in PA, #1,844 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute D+, employment 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $761 of loan paydown is wiped out by about $3k 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

  • It's been on market 295 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 11y ago; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $110k implies a 633% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 295 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.11%
Cap rate
8.94%
Cash-on-cash
9.46%
DSCR
1.42
GRM
7.5

CMA / ARV

ARV (median comp)
$78,034
List price
$110,000
Delta
40.96%
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
318 N Railroad St 0.41mi 2/1.0 (-1) 1,066 (+6%) 20mo $34,000 $32 50
702 Arlington St 0.49mi 2/1.0 (-1) 1,152 (+14%) 21mo $121,000 $105 31

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.0%
Equity multiple
0.92×
Total profit
$-2,358
Equity at exit
$16,401
10-year hold
IRR
7.7%
Equity multiple
1.58×
Total profit
$17,855
Equity at exit
$9,511

Cash invested: $30,800 (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
7.5×

Monthly cashflow live

Estimated rent
$1,226 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$103 /mo · $1,234/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$243

Break-even live

Break-even rent $918
Max offer price $110,000
Occupancy floor 75%

Sensitivity live

Price -10% $305 -5% $274 +0% $243 +5% $212 +10% $181
Rent -10% $146 -5% $194 +0% $243 +5% $291 +10% $340
Rate -1.0pp $298 -0.5pp $271 base $243 +0.5pp $214 +1.0pp $185

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
$27,500
Closing costs
$3,300
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
223 Schuylkill Ave Tamaqua, PA 3.0 1.0 1100 $1,050 $0.95 44d 1 0.27mi
234 Mauch Chunk St Unit 2 Tamaqua, PA 3.0 1.0 1100 $1,425 $1.30 24d 1 0.36mi
128 E Broad St Unit 128C Tamaqua, PA 2.0 1.0 1055 $1,200 $1.14 44d 1 0.49mi
132 E Broad St Unit 1 Tamaqua, PA 2.0 1.0 900 $1,300 $1.44 44d 1 0.49mi

Listing history 35 events

  1. 2026-06-21
    days on market $110,000 Active 295 DOM
  2. 2026-06-18
    days on market $110,000 Active 293 DOM
  3. 2026-06-17
    days on market $110,000 Active 292 DOM
  4. 2026-06-16
    days on market $110,000 Active 291 DOM
  5. 2026-06-15
    days on market $110,000 Active 290 DOM
  6. 2026-06-13
    days on market $110,000 Active 288 DOM
  7. 2026-06-12
    days on market $110,000 Active 287 DOM
  8. 2026-06-09
    days on market $110,000 Active 284 DOM
  9. 2026-06-08
    days on market $110,000 Active 283 DOM
  10. 2026-06-08
    days on market $110,000 Active 282 DOM
  11. 2026-06-07
    days on market $110,000 Active 281 DOM
  12. 2026-06-04
    days on market $110,000 Active 278 DOM
  13. 2026-06-02
    days on market $110,000 Active 277 DOM
  14. 2026-06-01
    days on market $110,000 Active 276 DOM
  15. 2026-05-31
    days on market $110,000 Active 275 DOM
  16. 2026-04-08
    price $110,000
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  17. 2026-04-08
    price $110,000 479-char remark
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  18. 2026-04-08
    price $110,000
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  19. 2026-03-25
    price $127,500
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  20. 2026-03-25
    price $127,500 479-char remark
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  21. 2026-03-25
    price $127,500
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  22. 2025-08-29
    listed $130,000 Active
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  23. 2025-08-29
    listed $130,000 Active 479-char remark
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  24. 2025-08-29
    listed $130,000 Active
    Show marketing remark (479 chars)

    Perfect for a first-time buyer or investor! This townhouse offers fresh paint, new carpet, and plenty of space. Enjoy a spacious living room, first-floor laundry hookup, and a new half bath. Upstairs, you'll find two bedrooms plus a heated attic that can serve as a cozy third bedroom or home office. The lower level adds even more flexibility with a full bath and space for a family room or extra bedroom. To top it off, there's a one-car garage for added convenience and value!

  25. 2022-04-18
    historical
  26. 2016-03-24
    soldstatus $15,000
  27. 2016-03-24
    soldstatus $15,000
  28. 2016-03-11
    historical
  29. 2016-02-29
    historical
  30. 2015-12-07
    listed $18,500
  31. 2015-11-14
    historical
  32. 2015-07-25
    listed $23,500
  33. 2015-05-13
    listed $28,000
  34. 2015-05-13
    listed $18,500
  35. 1991-06-20
    soldstatus $30,000

ⓘ 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
$1,234 · $103/mo
Projected year-2 tax
$1,486 · $124/mo
Expected delta
+$252/yr (+$21/mo · 20.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$14,710
− Mortgage interest
−$6,162
− Property taxes
−$1,234
− Insurance
−$550
− Repairs & maintenance
−$1,177
− Management
−$1,177
− Depreciation
−$3,200
Taxable income
$1,211
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$291
After-tax cash flow
$2,624/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 — Tamaqua

Score
80/100
State rank
#209
US rank
#1844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamaqua, PA
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

+266.7% since first listed
20 events — show timeline
  • 2026-04-08 Price Changed $110,000 BRIGHT MLS
  • 2026-04-08 Price Changed $110,000 PMAR
  • 2026-04-08 Price Changed $110,000 GLVRMLS
  • 2026-03-25 Price Changed $127,500 BRIGHT MLS
  • 2026-03-25 Price Changed $127,500 PMAR
  • 2026-03-25 Price Changed $127,500 GLVRMLS
  • 2025-08-29 Listed $130,000 GLVRMLS
  • 2025-08-29 Listed $130,000 PMAR
  • 2025-08-29 Listed $130,000 BRIGHT MLS
  • 2022-04-18 Listing Removed GLVRMLS
  • 2016-03-24 Sold (Public Records) $15,000 Public Records
  • 2016-03-24 Sold (MLS) $15,000 BRIGHT MLS
  • 2016-03-11 Listing Removed BRIGHT MLS
  • 2016-02-29 Listing Removed BRIGHT MLS
  • 2015-12-07 Listed $18,500 BRIGHT MLS
  • 2015-11-14 Listing Removed BRIGHT MLS
  • 2015-07-25 Listed $23,500 BRIGHT MLS
  • 2015-05-13 Listed $18,500 BRIGHT MLS
  • 2015-05-13 Listed $28,000 GLVRMLS
  • 1991-06-20 Sold (Public Records) $30,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $1,234 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…