CashFlowRE
Sign in Sign up
106 E Catawissa St
D- Composite 35.54
Why this score? — see what drove the D- 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).

  • ARV discount +10.3/15.0
  • Cash flow +6.4/30.0
  • Appreciation +4.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • DSCR +0.7/10.0

$149,900

106 E Catawissa St · Nesquehoning, PA 18240
2 bd · 1.0 ba · 1,212 sqft · Townhouse public records · 2 Days on market
Built 1916 Est $160k · 6% under ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There is more than an opportunity in this incredible 2-unit investment, which was recently the well-known “In The Mix Pub” right in the heart of Nesquehoning. This unique property offers the new owners all kinds of options. The upper-level 2-bedroom apartment is ready for lease, so get started immediately with income potential. Now, you can build on by possibly opening your own diner or storefront business. If that's not your thing, how about selling off all the equipment that comes with the sale to help fund a 2nd residential unit conversion, offering you even more income potential? With a location like this, only minutes away from Jim Thorpe and tons of seasonal outdoor activities and fun, this could be an amazing short-term rental as well. Don’t wait, book your viewing today and start or add to your investment empire.

Key facts

  • Built 1916
  • Listed 2 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 2-bed/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-261 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $108k (27.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (12.4% below list).
  • Recommended offer: $108k (27.9% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 68/100 on livability (#872 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, schools D-, amenities F.
  • Panther Valley SD (rural): math 14% / reading 35% proficiency, ranked #477 of 539 in PA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 26 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $109k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,016 (27.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
4.20%
Cash-on-cash
-7.48%
DSCR
0.67
GRM
9.5

CMA / ARV

ARV (median comp)
$160,027
List price
$149,900
Delta
-6.33%
Verdict
FAIR
Comps
10 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
142 E Center St 0.07mi 3/1.5 (+1) 1,184 (-2%) 7mo $160,000 $135 80
64 W Catawissa St 0.23mi 3/1.0 (+1) 1,216 (+0%) 16mo $88,000 $72 70
25 E Railroad 0.15mi 3/1.0 (+1) 1,128 (-7%) 8mo $125,000 $111 70
72 Rhume St 0.31mi 3/2.0 (+1) 1,200 (-1%) 14mo $136,500 $114 63
204 W Coal St 0.39mi 2/1.0 1,176 (-3%) 20mo $77,250 $66 60
194 Coal St 0.38mi 3/1.0 (+1) 1,388 (+14%) 1mo $161,900 $117 52

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

Projected returns pro-forma

-2.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.0%
Equity multiple
0.17×
Total profit
$-34,924
Equity at exit
$28,562
10-year hold
IRR
-15.7%
Equity multiple
-0.09×
Total profit
$-45,933
Equity at exit
$23,885

Cash invested: $41,972 (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 18240

Home prices YoY
-1.1%
Active inventory
26
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,313 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$450 /mo · $5,401/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$-261

Break-even live

Break-even rent $1,644
Max offer price $108,016
Occupancy floor

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
$37,475
Closing costs
$4,497
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2 W Center St Nesquehoning, PA 3.0 1.5 1000 $1,200 $1.20 44d 1 0.11mi
68 W Center St Nesquehoning, PA 3.0 1.0 1152 $1,200 $1.04 21d 1 0.20mi
13 School St Unit 70 Nesquehoning, PA 2.0 1.0 950 $1,300 $1.37 19d 1 0.23mi
69 W Ridge St Nesquehoning, PA 3.0 1.0 900 $975 $1.08 14d 1 0.27mi
243 W High St Nesquehoning, PA 3.0 2.0 1107 $1,100 $0.99 43d 1 0.40mi
59 E Garibaldi Ave Nesquehoning, PA 3.0 2.0 1200 $2,500 $2.08 2d 1 0.42mi

Listing history 14 events

  1. 2026-06-18
    days on market $149,900 Active 2 DOM
  2. 2026-06-16
    remarks 699-char remark
  3. 2026-06-16
    days on marketlisting id $149,900 Active 1 DOM
  4. 2026-06-02
    days on market $149,900 Active 111 DOM
  5. 2026-06-01
    days on market $149,900 Active 110 DOM
  6. 2026-05-31
    days on market $149,900 Active 109 DOM
  7. 2026-05-31
    days on market $149,900 Active 108 DOM
  8. 2026-04-29
    price $149,900 850-char remark
    Show marketing remark (850 chars)

    There is more than an opportunity in this incredible 2-unit investment, which was recently the well-known “In The Mix Pub” right in the heart of Nesquehoning. This unique property offers the new owners all kinds of options. The upper-level 2-bedroom apartment is ready for lease, so get started immediately with income potential. Now, you can build on by possibly opening your own diner or storefront business. If that's not your thing, how about selling off all the equipment that comes with the sale to help fund a 2nd residential unit conversion, offering you even more income potential? With a location like this, only minutes away from Jim Thorpe and tons of seasonal outdoor activities and fun, this could be an amazing short-term rental as well. Don’t wait, book your viewing today and start or add to your investment empire.

  9. 2026-04-01
    price $157,500 850-char remark
    Show marketing remark (850 chars)

    There is more than an opportunity in this incredible 2-unit investment, which was recently the well-known “In The Mix Pub” right in the heart of Nesquehoning. This unique property offers the new owners all kinds of options. The upper-level 2-bedroom apartment is ready for lease, so get started immediately with income potential. Now, you can build on by possibly opening your own diner or storefront business. If that's not your thing, how about selling off all the equipment that comes with the sale to help fund a 2nd residential unit conversion, offering you even more income potential? With a location like this, only minutes away from Jim Thorpe and tons of seasonal outdoor activities and fun, this could be an amazing short-term rental as well. Don’t wait, book your viewing today and start or add to your investment empire.

  10. 2026-02-11
    listed $159,900 Active 850-char remark
    Show marketing remark (850 chars)

    There is more than an opportunity in this incredible 2-unit investment, which was recently the well-known “In The Mix Pub” right in the heart of Nesquehoning. This unique property offers the new owners all kinds of options. The upper-level 2-bedroom apartment is ready for lease, so get started immediately with income potential. Now, you can build on by possibly opening your own diner or storefront business. If that's not your thing, how about selling off all the equipment that comes with the sale to help fund a 2nd residential unit conversion, offering you even more income potential? With a location like this, only minutes away from Jim Thorpe and tons of seasonal outdoor activities and fun, this could be an amazing short-term rental as well. Don’t wait, book your viewing today and start or add to your investment empire.

  11. 2025-05-31
    historical
  12. 2024-12-22
    listed $160,000 Active
  13. 2014-01-02
    soldstatus $108,800
  14. 2008-05-27
    soldstatus $200,000

ⓘ 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
$5,401 · $450/mo
Projected year-2 tax
$5,401 · $450/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°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
$15,754
− Mortgage interest
−$8,397
− Property taxes
−$5,401
− Insurance
−$750
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$4,361
Taxable loss
−$5,674
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,362
After-tax cash flow
$-1,776/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
Panther Valley SD
NCES district ID
4218450
Math proficiency
14% ▼ -7.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$36,914
Composite
20.31/100
National rank
#8613
State rank
#477 of 539 in PA

Livability — Nesquehoning

Score
68/100
State rank
#872
US rank
#9211

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nesquehoning, PA
City population
3,909
Population (ZIP)
3,909

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 7% Black 4%
Hispanic origin (detail)
Puerto Rican 11%
Common ancestry
Romanian 7% Subsaharan African 4% Polish 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.08%
Current HPI
190.5896
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

-25.1% since first listed
7 events — show timeline
  • 2026-04-29 Price Changed $149,900 GLVRMLS
  • 2026-04-01 Price Changed $157,500 GLVRMLS
  • 2026-02-11 Listed $159,900 GLVRMLS
  • 2025-05-31 Listing Removed GLVRMLS
  • 2024-12-22 Listed $160,000 GLVRMLS
  • 2014-01-02 Sold (Public Records) $108,800 Public Records
  • 2008-05-27 Sold (Public Records) $200,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $5,401 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…