537 W Mahanoy St · Mahanoy City, PA
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.76%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 92°F)
- 8 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 7.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 19.5%
- Equity multiple
- 2.16×
- Total profit
- $35,837
- Equity at exit
- $55,341
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $109,900 Active 31 DOM
-
2026-06-21days on market $109,900 Active 30 DOM
-
2026-06-18days on market $109,900 Active 28 DOM
-
2026-06-17days on market $109,900 Active 27 DOM
-
2026-06-16days on market $109,900 Active 26 DOM
-
2026-06-15days on market $109,900 Active 25 DOM
-
2026-06-13days on market $109,900 Active 23 DOM
-
2026-06-12days on market $109,900 Active 22 DOM
-
2026-06-09days on market $109,900 Active 19 DOM
-
2026-06-08days on market $109,900 Active 18 DOM
-
2026-06-08days on market $109,900 Active 17 DOM
-
2026-06-07days on market $109,900 Active 16 DOM
-
2026-06-04days on market $109,900 Active 13 DOM
-
2026-06-02days on market $109,900 Active 12 DOM
-
2026-06-01days on market $109,900 Active 11 DOM
-
2026-05-31days on market $109,900 Active 10 DOM
-
2026-05-22$109,900 Active
-
2026-05-19historical $109,900
-
2025-02-28soldstatus $65,000
-
2023-11-13historical
-
2023-04-04price $76,500
-
2023-02-25$80,000 Active
-
2022-09-16soldstatus $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.
-
2022-09-16soldstatus $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.
-
2022-09-04status 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.
-
2022-08-30price $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.
-
2022-08-19$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
- 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
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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+83.2% since first listed11 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%/yrLatest (2025): $988 · +5.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…