CashFlowRE
Sign in Sign up
1800 W Wiconisco St Multi-family
C+ Composite 60.46
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$248,000

1800 W Wiconisco St · Reinerton, PA 17980
5 bd · 2.0 ba · 2,232 sqft · MultiFamily public records · 23 Days on market
Built 1900 4,356 sqft lot $111/sqft · 18% above area Est $204k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Welcome to this spacious and beautifully updated home in Reinerton—offering room to grow, flexibility, and modern upgrades throughout! This impressive property features 4 bedrooms with the potential for a 5th, along with 2.5 bathrooms to comfortably accommodate your needs. The main level is thoughtfully designed with both functionality and style in mind. Enjoy a formal dining room perfect for gatherings, and a cozy living room complete with built-in shelving and an entertainment area. A convenient half bath is located on this level, along with a versatile all-purpose room that could serve as a home office, playroom, or even a main-level bedroom. The heart of the home is the gorgeous,

Key facts

  • 4,356 sq ft lot
  • 2 parking spots
  • Built 1900

Property features AI

Exterior

  • Parking: Two total garage and parking spaces; Driveway with two spaces; Street parking and alley access
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Detached property; Estimated year built; Major remodel or effective year 2025
  • Construction: Combination construction materials; Stone foundation; Architectural shingle roof; Above-grade and below-grade structures
  • Exterior features: Lot dimensions approximately 30 x 150; Not in a federal flood zone

Interior

  • Kitchen: Built-in microwave; Stainless steel appliances; Stove; Refrigerator; Dishwasher
  • Bedrooms: Four bedrooms on the upper level; One bedroom on the main level
  • Bathrooms: Two full bathrooms (upper level); One half bathroom (main level); Two full bathrooms total; One half bathroom total
  • Heating & cooling: Baseboard electric heating; Electric hot water with 60+ gallon tank
  • Interior features: Attic; Breakfast area; Entry-level bedroom; Family room open to the kitchen; Formal separate dining room; Kitchen island; Master bathroom(s); Recessed lighting; Upgraded countertops
  • Laundry & utility: Main floor laundry with hookups

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-bed/2.0-bath multifamily listed at $248k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $248k).
  • Recommended offer: $244k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#1,014 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Williams Valley SD (rural): math 16% / reading 44% proficiency, ranked #442 of 539 in PA (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Williams Valley El Sch (math 17% / reading 45%, grade F, #1,116 of 1,518 statewide, top 74%, 521 students, 100% FRL); Williams Valley Jshs (math 17% / reading 42%, grade F, #349 of 437 statewide, top 81%, 440 students, 98% FRL) — zoned schools average 99% FRL vs 40% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 20 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 $2k of loan paydown is wiped out by about $7k 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 + 3.0% rent growth), your $69k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($244k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $22k; list at $248k implies a 1027% 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 $244,280 (1.5% 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 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?
  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 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
1.45%
Cap rate
11.90%
Cash-on-cash
20.01%
DSCR
1.89
GRM
5.7

CMA / ARV

ARV (median comp)
$203,570
List price
$248,000
Delta
21.83%
Verdict
OVERPRICED
Comps
16 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
12.2%
Equity multiple
1.48×
Total profit
$33,610
Equity at exit
$36,978
10-year hold
IRR
21.1%
Equity multiple
2.79×
Total profit
$124,398
Equity at exit
$21,443

Cash invested: $69,440 (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 17980

Home prices YoY
-11.1%
Active inventory
20
Price-to-rent
21.4×

Monthly cashflow live

Estimated rent
$3,602 medium interval (Pro) →
Mortgage (P&I)
$1,301
Tax from tax record
$284 /mo · $3,404/yr
Insurance
$103
HOA
$0
Vacancy / Maint / Mgmt
$756
Net cashflow
$1,158

Break-even live

Break-even rent $2,136
Max offer price $248,000
Occupancy floor 63%

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

UnitsBedsBathsEst. rent
Total (4 units) $3,602

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
$62,000
Closing costs
$7,440
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 3 events

  1. 2026-05-02
    listed $259,900 Active 1495-char remark
  2. 2026-04-29
    historical $259,900 1495-char remark
  3. 2025-10-07
    soldstatus $22,000

ⓘ 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
$3,404 · $284/mo
Projected year-2 tax
$3,661 · $305/mo
Expected delta
+$257/yr (+$21/mo · 7.6%)

ⓘ 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 3/10 Moderate 6% 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
$43,224
− Mortgage interest
−$13,892
− Property taxes
−$3,404
− Insurance
−$1,240
− Repairs & maintenance
−$3,458
− Management
−$3,458
− Depreciation
−$7,215
Taxable income
$10,558
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,534
After-tax cash flow
$11,363/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
Williams Valley SD
NCES district ID
4226400
Math proficiency
16% ▼ -11.00%
Reading proficiency
44% ▼ -7.00%
Median HH income
$47,317
Composite
25.84/100
National rank
#7354
State rank
#442 of 539 in PA

Livability — Reinerton

Score
67/100
State rank
#1014
US rank
#11197

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Reinerton, PA
Population (ZIP)
3,222

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 (95%)
Race & ethnicity
White 95% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Iranian 4% Romanian 4% Polish 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · German/W. Germanic 2% 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
▼ -23.90%
Current HPI
191.5183
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

+1027.3% since first listed
5 events — show timeline
  • 2026-05-24 Pending BRIGHT MLS
  • 2026-05-22 Price Changed $248,000 BRIGHT MLS
  • 2026-05-02 Listed $259,900 BRIGHT MLS
  • 2026-04-29 Coming Soon $259,900 BRIGHT MLS
  • 2025-10-07 Sold (Public Records) $22,000 Public Records

Property tax history

+14.6%/yr

Latest (2026): $3,404 · +251.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…