CashFlowRE
Sign in Sign up
537 W Mahanoy St
C+ Composite 60.78
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 +27.4/30.0
  • DSCR +9.6/10.0
  • Appreciation +7.0/10.0
  • 1% rule +6.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0

$109,900

537 W Mahanoy St · Mahanoy City, PA 17948
3 bd · 1.0 ba · 1,708 sqft · Townhouse public records · 31 Days on market
Built 1900 871 sqft lot Est $73k · 50% over

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

Listing remarks MLS

Spacious home with new flooring, fresh paint and upgraded updated electric. 4 bedrooms with 1.5 baths and main floor laundry. Move right in! Seller is Pa Licencee.

Key facts

  • Built 1900
  • Listed 30 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Effective year of major renovation: 2026
  • Construction: Aluminum siding; Concrete perimeter foundation; Estimated year built (source listed as estimated)
  • Exterior features: Full basement; Lot dimensions approximately 16 x 63

Interior

  • Kitchen: Refrigerator; Range hood; Stove
  • Bedrooms: Four bedrooms (all on the upper level)
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Hot water heating; Oil-fired heating
  • Interior features: Tub/shower

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 $267 ($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: $107k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#1,129 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools F, crime F, commute F.
  • Mahanoy Area SD (town): math 11% / reading 30% proficiency, ranked #494 of 539 in PA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 43 active listings in the ZIP; 1 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 $5k of equity ($760 loan paydown + $4k appreciation (3.9% 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 (3.9% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 $65k; list at $110k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.18%
Cap rate
9.82%
Cash-on-cash
12.58%
DSCR
1.56
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$73,444
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
219 W Maple St 0.22mi 4/1.5 (+1) 1,678 (-2%) 12mo $120,000 $72 70
521 Mahanoy St 0.02mi 3/1.0 1,586 (-7%) 22mo $68,000 $43 69
639 W Centre 0.12mi 3/1.0 1,456 (-15%) 2mo $40,777 $28 68
101 S Catawissa St 0.19mi 4/1.5 (+1) 1,536 (-10%) 1mo $104,000 $68 67
532 W Mahanoy St 0.02mi 3/1.5 1,456 (-15%) 8mo $88,000 $60 66
217 W Mahanoy 0.19mi 4/1.0 (+1) 1,536 (-10%) 5mo $109,000 $71 65
614 W Market St 0.05mi 4/1.0 (+1) 1,958 (+15%) 5mo $63,000 $32 64
309 W Mahanoy St W 0.14mi 3/1.0 1,500 (-12%) 13mo $65,000 $43 62
217 W Pine St 0.20mi 4/1.0 (+1) 1,534 (-10%) 9mo $45,000 $29 61
131 W South St W 0.24mi 3/1.5 1,544 (-10%) 21mo $62,000 $40 54
221 E Mahanoy St 0.47mi 3/1.5 1,508 (-12%) 10mo $30,000 $20 48
516 E Mahanoy St 0.63mi 4/1.0 (+1) 1,480 (-13%) 14mo $110,000 $74 32

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

Projected returns pro-forma

3.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
2.16×
Total profit
$35,837
Equity at exit
$55,341
10-year hold
IRR
20.0%
Equity multiple
4.16×
Total profit
$97,170
Equity at exit
$90,213

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 17948

Home prices YoY
1.7%
Active inventory
43
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$82 /mo · $988/yr
Insurance
$46
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$267

Break-even live

Break-even rent $962
Max offer price $109,900
Occupancy floor 74%

Sensitivity live

Price -10% $329 -5% $298 +0% $267 +5% $236 +10% $205
Rent -10% $164 -5% $216 +0% $267 +5% $318 +10% $370
Rate -1.0pp $322 -0.5pp $295 base $267 +0.5pp $239 +1.0pp $210

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
324 E Market St Mahanoy City, PA 3.0 1.5 1314 $1,300 $0.99 45d 1 0.52mi

Listing history 27 events

  1. 2026-06-21
    days on market $109,900 Active 31 DOM
  2. 2026-06-21
    days on market $109,900 Active 30 DOM
  3. 2026-06-18
    days on market $109,900 Active 28 DOM
  4. 2026-06-17
    days on market $109,900 Active 27 DOM
  5. 2026-06-16
    days on market $109,900 Active 26 DOM
  6. 2026-06-15
    days on market $109,900 Active 25 DOM
  7. 2026-06-13
    days on market $109,900 Active 23 DOM
  8. 2026-06-12
    days on market $109,900 Active 22 DOM
  9. 2026-06-09
    days on market $109,900 Active 19 DOM
  10. 2026-06-08
    days on market $109,900 Active 18 DOM
  11. 2026-06-08
    days on market $109,900 Active 17 DOM
  12. 2026-06-07
    days on market $109,900 Active 16 DOM
  13. 2026-06-04
    days on market $109,900 Active 13 DOM
  14. 2026-06-02
    days on market $109,900 Active 12 DOM
  15. 2026-06-01
    days on market $109,900 Active 11 DOM
  16. 2026-05-31
    days on market $109,900 Active 10 DOM
  17. 2026-05-22
    listed $109,900 Active
  18. 2026-05-19
    historical $109,900
  19. 2025-02-28
    soldstatus $65,000
  20. 2023-11-13
    historical
  21. 2023-04-04
    price $76,500
  22. 2023-02-25
    listed $80,000 Active
  23. 2022-09-16
    soldstatus $50,000 Closed 163-char remark
    Show marketing remark (163 chars)

    Spacious home with new flooring, fresh paint and upgraded updated electric. 4 bedrooms with 1.5 baths and main floor laundry. Move right in! Seller is Pa Licencee.

  24. 2022-09-16
    soldstatus $50,000
    Show marketing remark (163 chars)

    Spacious home with new flooring, fresh paint and upgraded updated electric. 4 bedrooms with 1.5 baths and main floor laundry. Move right in! Seller is Pa Licencee.

  25. 2022-09-04
    status Pending 163-char remark
    Show marketing remark (163 chars)

    Spacious home with new flooring, fresh paint and upgraded updated electric. 4 bedrooms with 1.5 baths and main floor laundry. Move right in! Seller is Pa Licencee.

  26. 2022-08-30
    price $53,000 163-char remark
    Show marketing remark (163 chars)

    Spacious home with new flooring, fresh paint and upgraded updated electric. 4 bedrooms with 1.5 baths and main floor laundry. Move right in! Seller is Pa Licencee.

  27. 2022-08-19
    listed $60,000 Active 163-char remark
    Show marketing remark (163 chars)

    Spacious home with new flooring, fresh paint and upgraded updated electric. 4 bedrooms with 1.5 baths and main floor laundry. Move right in! Seller is Pa Licencee.

ⓘ 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
$988 · $82/mo
Projected year-2 tax
$1,362 · $114/mo
Expected delta
+$374/yr (+$31/mo · 37.9%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 7% 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
$15,600
− Mortgage interest
−$6,156
− Property taxes
−$988
− Insurance
−$1,216
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$3,197
Taxable income
$1,547
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$371
After-tax cash flow
$2,833/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
Mahanoy Area SD
NCES district ID
4214430
Math proficiency
11% ▼ -9.00%
Reading proficiency
30% ▼ -13.00%
Median HH income
$36,347
Composite
16.95/100
National rank
#9136
State rank
#494 of 539 in PA

Livability — Mahanoy City

Score
65/100
State rank
#1129
US rank
#12973

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mahanoy City, PA
Population (ZIP)
4,124

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 15% Two or more races 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Dominican 8%
Common ancestry
Romanian 9% Iranian 3% Hungarian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 11% Arabic 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
▲ 3.94%
Current HPI
234.7484
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

+83.2% since first listed
11 events — show timeline
  • 2026-05-22 Listed $109,900 BRIGHT MLS
  • 2026-05-19 Coming Soon $109,900 BRIGHT MLS
  • 2025-02-28 Sold (Public Records) $65,000 Public Records
  • 2023-11-13 Listing Removed BRIGHT MLS
  • 2023-04-04 Price Changed $76,500 BRIGHT MLS
  • 2023-02-25 Listed $80,000 BRIGHT MLS
  • 2022-09-16 Sold (Public Records) $50,000 Public Records
  • 2022-09-16 Sold (MLS) $50,000 BRIGHT MLS
  • 2022-09-04 Pending BRIGHT MLS
  • 2022-08-30 Price Changed $53,000 BRIGHT MLS
  • 2022-08-19 Listed $60,000 BRIGHT MLS

Property tax history

+1.8%/yr

Latest (2025): $988 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…