CashFlowRE
Sign in Sign up
233-235 Minersville St
C+ Composite 60.16
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 +17.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.7/10.0
  • Condition / age +3.8/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0

$165,000

233-235 Minersville St · Seltzer, PA 17974
3 bd · 1.0 ba · 2,400 sqft · SingleFamily · 83 Days on market
Built 1900 Good condition 4,356 sqft lot $69/sqft · 45% below area Est $302k · 45% under ↓ 20% since listing

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

Listing remarks MLS

Nestled in the charming Seltzer neighborhood, this beautifully renovated double home offers a perfect blend of modern with investment. With a major renovation of 235 completed in 2026, every corner of this residence has been thoughtfully contractor designed to create a warm and inviting atmosphere. New electric throughout, new laundry hook-up, new electric water heater, new flooring, replacement windows and more. .. . Step inside to discover an open floor plan that seamlessly connects the living spaces, ideal for both relaxation and entertaining. The spacious new kitchen features an island, perfect for casual dining or a center point for entertaining. This home boasts three bedrooms, providing ample space for rest and rejuvenation. The full bathroom has been tastefully updated. The attic offers additional storage or the potential for a creative retreat. Outside, the property is complemented by a detached garage with rear entry, providing convenience and additional storage options. The low-maintenance vinyl siding enhances the home's curb appeal while allowing you to spend more time enjoying your surroundings. With a lot size of 0.1 acres, this residence offers a manageable outdoor space. 233 has been gutted and waiting for your vision as an expanded living space or as an investment property - the canvas is yours! Live in one and use the other to pay your bills. Embrace the opportunity to make this property your own.

Key facts

  • New laundry hook-up
  • Major renovation
  • New flooring

Tags

MAJOR RENOVATIONNEW ELECTRICNEW LAUNDRY HOOK-UPNEW ELECTRIC WATER HEATERNEW FLOORINGREPLACEMENT WINDOWS

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 single-family listed at $165k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/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 $160k (3.0% below list).
  • Recommended offer: $155k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#1,108 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools F, amenities F.
  • Pottsville Area SD (town): math 29% / reading 46% proficiency, ranked #395 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 1 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 $6k of equity ($1k loan paydown + $5k appreciation (3.0% 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 (3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 6, 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 83 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
7.19%
Cash-on-cash
3.21%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (median comp)
$301,978
List price
$165,000
Delta
-45.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
548 Willow 0.39mi 3/2.5 2,185 (-9%) 3mo $260,000 $119 58
506 Willow St 0.22mi 3/3.5 2,257 (-6%) 18mo $349,900 $155 54
559 Maple St 0.46mi 4/1.5 (+1) 2,288 (-5%) 11mo $275,001 $120 54
500 Seltzer Rd 0.18mi 3/2.5 2,704 (+13%) 13mo $500,000 $185 54
160 Bulls Head Rd 0.66mi 4/2.5 (+1) 2,511 (+5%) 2mo $414,250 $165 49
595 S Seltzer Rd 0.33mi 4/2.5 (+1) 2,672 (+11%) 8mo $330,000 $124 48

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

Projected returns pro-forma

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

5-year hold
IRR
10.5%
Equity multiple
1.60×
Total profit
$27,781
Equity at exit
$74,191
10-year hold
IRR
12.8%
Equity multiple
2.90×
Total profit
$87,912
Equity at exit
$114,337

Cash invested: $46,200 (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 17974

Active inventory
1
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$124

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 87%

Sensitivity live

Price -10% $238 -5% $181 +0% $124 +5% $67 +10% $10
Rent -10% $-3 -5% $61 +0% $124 +5% $187 +10% $250
Rate -1.0pp $207 -0.5pp $166 base $124 +0.5pp $81 +1.0pp $37

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
$41,250
Closing costs
$4,950
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
2063 King Ave Pottsville, PA 3.0 2.5 1656 $1,600 $0.97 44d 1 1.40mi

Listing history 20 events

  1. 2026-06-19
    days on market $165,000 Active 83 DOM
  2. 2026-06-18
    days on market $165,000 Active 82 DOM
  3. 2026-06-17
    days on market $165,000 Active 81 DOM
  4. 2026-06-16
    days on market $165,000 Active 80 DOM
  5. 2026-06-15
    days on market $165,000 Active 79 DOM
  6. 2026-06-14
    days on market $165,000 Active 77 DOM
  7. 2026-06-12
    days on market $165,000 Active 76 DOM
  8. 2026-06-09
    days on market $165,000 Active 73 DOM
  9. 2026-06-08
    days on market $165,000 Active 72 DOM
  10. 2026-06-07
    days on market $165,000 Active 71 DOM
  11. 2026-06-07
    days on market $165,000 Active 70 DOM
  12. 2026-06-04
    days on market $165,000 Active 67 DOM
  13. 2026-06-02
    pricedays on market $165,000 Active 66 DOM
  14. 2026-06-01
    days on market $175,000 Active 65 DOM
  15. 2026-05-31
    days on market $175,000 Active 64 DOM
  16. 2026-05-31
    days on market $175,000 Active 63 DOM
  17. 2026-05-09
    price $175,000 1440-char remark
    Show marketing remark (1440 chars)

    Nestled in the charming Seltzer neighborhood, this beautifully renovated double home offers a perfect blend of modern with investment. With a major renovation of 235 completed in 2026, every corner of this residence has been thoughtfully contractor designed to create a warm and inviting atmosphere. New electric throughout, new laundry hook-up, new electric water heater, new flooring, replacement windows and more. .. . Step inside to discover an open floor plan that seamlessly connects the living spaces, ideal for both relaxation and entertaining. The spacious new kitchen features an island, perfect for casual dining or a center point for entertaining. This home boasts three bedrooms, providing ample space for rest and rejuvenation. The full bathroom has been tastefully updated. The attic offers additional storage or the potential for a creative retreat. Outside, the property is complemented by a detached garage with rear entry, providing convenience and additional storage options. The low-maintenance vinyl siding enhances the home's curb appeal while allowing you to spend more time enjoying your surroundings. With a lot size of 0.1 acres, this residence offers a manageable outdoor space. 233 has been gutted and waiting for your vision as an expanded living space or as an investment property - the canvas is yours! Live in one and use the other to pay your bills. Embrace the opportunity to make this property your own.

  18. 2026-04-24
    price $189,900 1440-char remark
    Show marketing remark (1440 chars)

    Nestled in the charming Seltzer neighborhood, this beautifully renovated double home offers a perfect blend of modern with investment. With a major renovation of 235 completed in 2026, every corner of this residence has been thoughtfully contractor designed to create a warm and inviting atmosphere. New electric throughout, new laundry hook-up, new electric water heater, new flooring, replacement windows and more. .. . Step inside to discover an open floor plan that seamlessly connects the living spaces, ideal for both relaxation and entertaining. The spacious new kitchen features an island, perfect for casual dining or a center point for entertaining. This home boasts three bedrooms, providing ample space for rest and rejuvenation. The full bathroom has been tastefully updated. The attic offers additional storage or the potential for a creative retreat. Outside, the property is complemented by a detached garage with rear entry, providing convenience and additional storage options. The low-maintenance vinyl siding enhances the home's curb appeal while allowing you to spend more time enjoying your surroundings. With a lot size of 0.1 acres, this residence offers a manageable outdoor space. 233 has been gutted and waiting for your vision as an expanded living space or as an investment property - the canvas is yours! Live in one and use the other to pay your bills. Embrace the opportunity to make this property your own.

  19. 2026-04-10
    price $199,900 1440-char remark
    Show marketing remark (1440 chars)

    Nestled in the charming Seltzer neighborhood, this beautifully renovated double home offers a perfect blend of modern with investment. With a major renovation of 235 completed in 2026, every corner of this residence has been thoughtfully contractor designed to create a warm and inviting atmosphere. New electric throughout, new laundry hook-up, new electric water heater, new flooring, replacement windows and more. .. . Step inside to discover an open floor plan that seamlessly connects the living spaces, ideal for both relaxation and entertaining. The spacious new kitchen features an island, perfect for casual dining or a center point for entertaining. This home boasts three bedrooms, providing ample space for rest and rejuvenation. The full bathroom has been tastefully updated. The attic offers additional storage or the potential for a creative retreat. Outside, the property is complemented by a detached garage with rear entry, providing convenience and additional storage options. The low-maintenance vinyl siding enhances the home's curb appeal while allowing you to spend more time enjoying your surroundings. With a lot size of 0.1 acres, this residence offers a manageable outdoor space. 233 has been gutted and waiting for your vision as an expanded living space or as an investment property - the canvas is yours! Live in one and use the other to pay your bills. Embrace the opportunity to make this property your own.

  20. 2026-03-28
    listed $219,900 Active 1440-char remark
    Show marketing remark (1440 chars)

    Nestled in the charming Seltzer neighborhood, this beautifully renovated double home offers a perfect blend of modern with investment. With a major renovation of 235 completed in 2026, every corner of this residence has been thoughtfully contractor designed to create a warm and inviting atmosphere. New electric throughout, new laundry hook-up, new electric water heater, new flooring, replacement windows and more. .. . Step inside to discover an open floor plan that seamlessly connects the living spaces, ideal for both relaxation and entertaining. The spacious new kitchen features an island, perfect for casual dining or a center point for entertaining. This home boasts three bedrooms, providing ample space for rest and rejuvenation. The full bathroom has been tastefully updated. The attic offers additional storage or the potential for a creative retreat. Outside, the property is complemented by a detached garage with rear entry, providing convenience and additional storage options. The low-maintenance vinyl siding enhances the home's curb appeal while allowing you to spend more time enjoying your surroundings. With a lot size of 0.1 acres, this residence offers a manageable outdoor space. 233 has been gutted and waiting for your vision as an expanded living space or as an investment property - the canvas is yours! Live in one and use the other to pay your bills. Embrace the opportunity to make this property your own.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,200
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$4,800
Taxable loss
−$1,215
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$291
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.

Condition & rehab AI · 6 photos

Good 75/100 Cosmetic rehab

This renovated double home in Seltzer offers a blend of modern and traditional charm with a fresh paint job and new kitchen and bathroom. It's move-in ready with minimal maintenance required.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and property value
  • Both Painting exterior — Maintains and enhances curb appeal
  • Both Landscaping and curb appeal — Improves first impression and property value

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and property value
  • Both Painting exterior — Maintains and enhances curb appeal
  • Both Landscaping and curb appeal — Improves first impression and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Pottsville Area SD
NCES district ID
4219710
Math proficiency
29% ▼ -14.00%
Reading proficiency
46% ▼ -12.00%
Median HH income
$39,157
Composite
31.32/100
National rank
#6002
State rank
#395 of 539 in PA

Livability — Seltzer

Score
65/100
State rank
#1108
US rank
#12616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seltzer, PA
City population
334
Population (ZIP)
334

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 (92%)
Race & ethnicity
White 92% Two or more races 8%
Common ancestry
Romanian 13% Iranian 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
Current HPI
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

-20.4% since first listed
4 events — show timeline
  • 2026-05-09 Price Changed $175,000 BRIGHT MLS
  • 2026-04-24 Price Changed $189,900 BRIGHT MLS
  • 2026-04-10 Price Changed $199,900 BRIGHT MLS
  • 2026-03-28 Listed $219,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…