CashFlowRE
Sign in Sign up
200 Church St
C+ Composite 61.8
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 +20.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.7/10.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$178,000

200 Church St · Catawissa, PA 17820
3 bd · 1.5 ba · 1,888 sqft · Other public records · 27 Days on market
Built 1900 6,098 sqft lot

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

Listing remarks MLS

Spacious 3-bedroom, 1.5-bath home offering approx. 1,800 sq ft with a level, fenced yard and large off-street parking area in the rear. Main floor features a living room, dining room, kitchen with pantry, convenient first-floor laundry closet, half bath, and a flexible room that can serve as a bedroom or additional living space. Enjoy the enclosed 3-season rear porch. Upstairs includes the main bedroom, full bath, and a pass-through room off the primary that works well as a home office or potential bedroom (not counted). Walk-up attic provides great storage, plus a storage shed for added space.

Key facts

  • Fenced yard
  • Storage shed
  • Enclosed rear porch

Tags

FENCED YARDOFF-STREET PARKINGFIRST-FLOOR LAUNDRYENCLOSED REAR PORCHWALK-UP ATTICSTORAGE SHED

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/1.5-bath other listed at $178k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/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 $172k (3.3% below list).
  • Recommended offer: $172k (3.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#456 in PA, #4,170 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D, amenities F.
  • Southern Columbia Area SD (rural): math 45% / reading 62% proficiency, ranked #134 of 539 in PA (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 18 active listings in the ZIP; 82 units permitted in Columbia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Columbia County population projected at -12% 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 $50k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 14y ago 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 $115k; list at $178k implies a 55% 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 $172,110 (3.3% below list)

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
0.97%
Cap rate
7.76%
Cash-on-cash
5.23%
DSCR
1.23
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
28.1%
Equity multiple
3.22×
Total profit
$110,758
Equity at exit
$160,357
10-year hold
IRR
24.4%
Equity multiple
7.32×
Total profit
$315,223
Equity at exit
$345,815

Cash invested: $49,840 (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 17820

Home prices YoY
5.7%
Active inventory
18
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,721 medium interval (Pro) →
Mortgage (P&I)
$933
Tax from tax record
$135 /mo · $1,616/yr
Insurance
$74
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$217

Break-even live

Break-even rent $1,446
Max offer price $178,000
Occupancy floor 82%

Sensitivity live

Price -10% $318 -5% $268 +0% $217 +5% $167 +10% $117
Rent -10% $81 -5% $149 +0% $217 +5% $285 +10% $353
Rate -1.0pp $307 -0.5pp $263 base $217 +0.5pp $171 +1.0pp $124

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
$44,500
Closing costs
$5,340
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 28 events

  1. 2026-06-17
    status $178,000 Pending 27 DOM
  2. 2026-06-16
    days on market $178,000 Active 27 DOM
  3. 2026-06-15
    days on market $178,000 Active 26 DOM
  4. 2026-06-14
    days on market $178,000 Active 24 DOM
  5. 2026-06-12
    days on market $178,000 Active 23 DOM
  6. 2026-06-09
    days on market $178,000 Active 20 DOM
  7. 2026-06-08
    days on market $178,000 Active 19 DOM
  8. 2026-06-07
    days on market $178,000 Active 18 DOM
  9. 2026-06-03
    days on market $178,000 Active 14 DOM
  10. 2026-06-02
    days on market $178,000 Active 13 DOM
  11. 2026-06-01
    days on market $178,000 Active 12 DOM
  12. 2026-05-31
    days on market $178,000 Active 11 DOM
  13. 2026-05-30
    days on market $178,000 Active 10 DOM
  14. 2026-04-27
    historical Active Under Contract 601-char remark
    Show marketing remark (601 chars)

    Spacious 3-bedroom, 1.5-bath home offering approx. 1,800 sq ft with a level, fenced yard and large off-street parking area in the rear. Main floor features a living room, dining room, kitchen with pantry, convenient first-floor laundry closet, half bath, and a flexible room that can serve as a bedroom or additional living space. Enjoy the enclosed 3-season rear porch. Upstairs includes the main bedroom, full bath, and a pass-through room off the primary that works well as a home office or potential bedroom (not counted). Walk-up attic provides great storage, plus a storage shed for added space.

  15. 2026-04-27
    status Pending
    Show marketing remark (601 chars)

    Spacious 3-bedroom, 1.5-bath home offering approx. 1,800 sq ft with a level, fenced yard and large off-street parking area in the rear. Main floor features a living room, dining room, kitchen with pantry, convenient first-floor laundry closet, half bath, and a flexible room that can serve as a bedroom or additional living space. Enjoy the enclosed 3-season rear porch. Upstairs includes the main bedroom, full bath, and a pass-through room off the primary that works well as a home office or potential bedroom (not counted). Walk-up attic provides great storage, plus a storage shed for added space.

  16. 2026-04-21
    listed $178,000 Active 601-char remark
    Show marketing remark (601 chars)

    Spacious 3-bedroom, 1.5-bath home offering approx. 1,800 sq ft with a level, fenced yard and large off-street parking area in the rear. Main floor features a living room, dining room, kitchen with pantry, convenient first-floor laundry closet, half bath, and a flexible room that can serve as a bedroom or additional living space. Enjoy the enclosed 3-season rear porch. Upstairs includes the main bedroom, full bath, and a pass-through room off the primary that works well as a home office or potential bedroom (not counted). Walk-up attic provides great storage, plus a storage shed for added space.

  17. 2026-04-21
    listed $178,000 Active
    Show marketing remark (601 chars)

    Spacious 3-bedroom, 1.5-bath home offering approx. 1,800 sq ft with a level, fenced yard and large off-street parking area in the rear. Main floor features a living room, dining room, kitchen with pantry, convenient first-floor laundry closet, half bath, and a flexible room that can serve as a bedroom or additional living space. Enjoy the enclosed 3-season rear porch. Upstairs includes the main bedroom, full bath, and a pass-through room off the primary that works well as a home office or potential bedroom (not counted). Walk-up attic provides great storage, plus a storage shed for added space.

  18. 2023-01-12
    soldstatus $114,900 Closed 414-char remark
    Show marketing remark (414 chars)

    Great Location On The Edge Of Catawissa With Beautiful Hill Top Views. Spacious Flowing Kitchen And Dining Rooms Rear Enclosed Sun Porch. 1st Fl Family Room Could Be Converted To Master Bedroom And Bath. 2nd Fl Has Oversized Bath 2 Bedrooms And Bonus Room. Newer Hot Water Oil Furnace. Take A Look! Call Listing Agent For Additional Information The Source Of Sq Ft Calculations Is The County Tax Assessment Office

  19. 2023-01-12
    soldstatus $114,900
    Show marketing remark (414 chars)

    Great Location On The Edge Of Catawissa With Beautiful Hill Top Views. Spacious Flowing Kitchen And Dining Rooms Rear Enclosed Sun Porch. 1st Fl Family Room Could Be Converted To Master Bedroom And Bath. 2nd Fl Has Oversized Bath 2 Bedrooms And Bonus Room. Newer Hot Water Oil Furnace. Take A Look! Call Listing Agent For Additional Information The Source Of Sq Ft Calculations Is The County Tax Assessment Office

  20. 2022-11-12
    status Pending 414-char remark
    Show marketing remark (414 chars)

    Great Location On The Edge Of Catawissa With Beautiful Hill Top Views. Spacious Flowing Kitchen And Dining Rooms Rear Enclosed Sun Porch. 1st Fl Family Room Could Be Converted To Master Bedroom And Bath. 2nd Fl Has Oversized Bath 2 Bedrooms And Bonus Room. Newer Hot Water Oil Furnace. Take A Look! Call Listing Agent For Additional Information The Source Of Sq Ft Calculations Is The County Tax Assessment Office

  21. 2022-11-08
    listed $114,900 Active 414-char remark
    Show marketing remark (414 chars)

    Great Location On The Edge Of Catawissa With Beautiful Hill Top Views. Spacious Flowing Kitchen And Dining Rooms Rear Enclosed Sun Porch. 1st Fl Family Room Could Be Converted To Master Bedroom And Bath. 2nd Fl Has Oversized Bath 2 Bedrooms And Bonus Room. Newer Hot Water Oil Furnace. Take A Look! Call Listing Agent For Additional Information The Source Of Sq Ft Calculations Is The County Tax Assessment Office

  22. 2016-06-22
    soldstatus $103,000
  23. 2016-06-22
    soldstatus $103,000
  24. 2016-04-22
    listed $109,900
  25. 2012-08-02
    soldstatus $52,000
  26. 2012-07-26
    soldstatus $52,000
  27. 2012-03-20
    listed $62,500
  28. 1992-07-02
    soldstatus $18,000

ⓘ 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
$1,616 · $135/mo
Projected year-2 tax
$2,214 · $185/mo
Expected delta
+$598/yr (+$50/mo · 37.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$20,653
− Mortgage interest
−$9,971
− Property taxes
−$1,616
− Insurance
−$890
− Repairs & maintenance
−$1,652
− Management
−$1,652
− Depreciation
−$5,178
Taxable loss
−$307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$74
After-tax cash flow
$2,682/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
Southern Columbia Area SD
NCES district ID
4222260
Math proficiency
45% ▼ -14.00%
Reading proficiency
62% ▼ -11.00%
Median HH income
$52,296
Composite
45.84/100
National rank
#2554
State rank
#134 of 539 in PA

Livability — Catawissa

Score
75/100
State rank
#456
US rank
#4170

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Catawissa, PA
Population (ZIP)
5,528

Population outlook (Columbia County) Hauer SSP2

Today (2025)
65,170 people
By 2030
64,054 · -1.7%
By 2040
61,131 · -6.2%
By 2050
57,526 · -11.7%
By 2075
50,259 · -22.9%
By 2100
44,756 · -31.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 9% Polish 3% Iranian 3%
Foreign-born
3% · Canada, Jamaica
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Columbia

2024 margin
Solid R (+31.0) · D 34.0% · R 65.0%
2008→2024 swing
-26.6pp toward R · 2008: -4.5pp · 2024: -31.0pp
All cycles
2024: R+31.0 2020: R+30.7 2016: R+32.8 2012: R+12.4 2008: R+4.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.86%
Current HPI
239.3791
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

+888.9% since first listed
15 events — show timeline
  • 2026-04-27 Contingent CSVBR
  • 2026-04-27 Pending BRIGHT MLS
  • 2026-04-21 Listed $178,000 BRIGHT MLS
  • 2026-04-21 Listed $178,000 CSVBR
  • 2023-01-12 Sold (Public Records) $114,900 Public Records
  • 2023-01-12 Sold (MLS) $114,900 CSVBR
  • 2022-11-12 Pending CSVBR
  • 2022-11-08 Listed $114,900 CSVBR
  • 2016-06-22 Sold (Public Records) $103,000 Public Records
  • 2016-06-22 Sold (MLS) $103,000 CSVBR
  • 2016-04-22 Listed $109,900 CSVBR
  • 2012-08-02 Sold (Public Records) $52,000 Public Records
  • 2012-07-26 Sold (MLS) $52,000 CSVBR
  • 2012-03-20 Listed $62,500 CSVBR
  • 1992-07-02 Sold (Public Records) $18,000 Public Records

Property tax history

+3.4%/yr

Latest (2026): $1,616 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…