CashFlowRE
Sign in Sign up
517 Broad St Multi-family
B- Composite 68.73
Why this score? — see what drove the B- 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 +8.7/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

517 Broad St · Tamaqua, PA 18252
6 bd · 2.0 ba · 3,306 sqft · MultiFamily · 15 Days on market
Built 1900 6,000 sqft lot

🖨 Deal sheet (PDF) 📄 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

Looking for a first floor living space while collecting income? Do you need office space? Check out this property. Located on E. Broad St in Tamaqua, this property is zoned R-4 (Residential Commercial to High Density Suburban). First floor has an ADA ramp and there is also a detached two-stall garage with loft storage. Loads of possibilities!! Schedule your tour today!

Key facts

  • Office space
  • Zoned r-4
  • Ada ramp

Tags

FIRST FLOOR LIVING SPACEOFFICE SPACEZONED R-4ADA RAMPDETACHED TWO-STALL GARAGELOFT STORAGE

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Residential income property; Multi-family
  • Construction: Brick and vinyl siding exterior
  • Exterior features: Deck; Porch; Fenced yard

Interior

  • Heating & cooling: Electric heating; Oil heating; Baseboard heating; Hot water heating; Radiant heating
  • Interior features: Electric water heater; Full unfinished basement

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 6-bed/2.0-bath multifamily listed at $275k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $275k).
  • Recommended offer: $271k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 5.9% in Tamaqua — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#209 in PA, #1,844 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute D+, employment F.
  • Tamaqua Area SD (rural): math 31% / reading 53% proficiency, ranked #331 of 539 in PA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 76 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 $8k 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 $77k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 12y 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 $67k; list at $275k implies a 310% 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 $270,875 (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. 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.
  4. 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.
  5. 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
1.37%
Cap rate
10.95%
Cash-on-cash
16.65%
DSCR
1.74
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
7.8%
Equity multiple
1.31×
Total profit
$23,539
Equity at exit
$41,003
10-year hold
IRR
17.1%
Equity multiple
2.41×
Total profit
$108,346
Equity at exit
$23,777

Cash invested: $77,000 (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 18252

Home prices YoY
-15.4%
Active inventory
76
Price-to-rent
18.3×

Monthly cashflow live

Estimated rent
$3,758 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax est. 1.5%
$344 /mo · $4,125/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$789
Net cashflow
$1,068

Break-even live

Break-even rent $2,406
Max offer price $275,000
Occupancy floor 67%

Sensitivity live

Price -10% $1,258 -5% $1,163 +0% $1,068 +5% $973 +10% $878
Rent -10% $771 -5% $920 +0% $1,068 +5% $1,217 +10% $1,365
Rate -1.0pp $1,207 -0.5pp $1,138 base $1,068 +0.5pp $997 +1.0pp $925

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

UnitsBedsBathsEst. rent
Total (3 units) $3,758

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
$68,750
Closing costs
$8,250
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 23 events

  1. 2026-04-30
    status Pending
  2. 2026-04-15
    listed $275,000 Active
  3. 2025-07-18
    historical $1,100
  4. 2025-05-01
    historical $1,100
  5. 2025-04-15
    listed $1,100
  6. 2025-04-15
    listed $1,500
  7. 2024-04-04
    price $254,900
  8. 2023-10-12
    price $249,900
  9. 2022-02-22
    soldstatus $67,000
  10. 2021-09-02
    listed $84,900
  11. 2016-01-22
    historical
  12. 2016-01-22
    historical
  13. 2015-01-09
    soldstatus $17,000
  14. 2015-01-09
    soldstatus $17,000
  15. 2015-01-09
    soldstatus $17,000
  16. 2015-01-09
    soldstatus $17,000
  17. 2015-01-09
    soldstatus $17,000
  18. 2014-11-21
    listed $22,900
  19. 2014-11-21
    listed $22,900
  20. 2014-11-21
    listed $22,900
  21. 2014-07-17
    listed $17,000
  22. 2014-07-17
    listed
  23. 2014-01-17
    listed $63,500

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$45,096
− Mortgage interest
−$15,404
− Property taxes
−$4,125
− Insurance
−$1,375
− Repairs & maintenance
−$3,608
− Management
−$3,608
− Depreciation
−$8,000
Taxable income
$8,976
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,154
After-tax cash flow
$10,666/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
Tamaqua Area SD
NCES district ID
4223220
Math proficiency
31% ▼ -9.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$45,184
Composite
35.61/100
National rank
#4893
State rank
#331 of 539 in PA

Livability — Tamaqua

Score
80/100
State rank
#209
US rank
#1844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamaqua, PA
Population (ZIP)
11,065

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Salvadoran 2%
Common ancestry
Romanian 11% Iranian 3% Polish 2%
Foreign-born
2% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 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
▼ -35.53%
Current HPI
194.8976
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

+333.1% since first listed
23 events — show timeline
  • 2026-04-30 Pending LCAR
  • 2026-04-15 Listed $275,000 LCAR
  • 2025-07-18 Rental Removed $1,100 LCAR
  • 2025-05-01 Rental Removed $1,100 LCAR
  • 2025-04-15 Listed for Rent $1,100 LCAR
  • 2025-04-15 Listed for Rent $1,500 LCAR
  • 2024-04-04 Price Changed $254,900 LCAR
  • 2023-10-12 Price Changed $249,900 LCAR
  • 2022-02-22 Sold (MLS) $67,000 LCAR
  • 2021-09-02 Listed $84,900 LCAR
  • 2016-01-22 Listing Removed BRIGHT MLS
  • 2016-01-22 Listing Removed BRIGHT MLS
  • 2015-01-09 Sold (MLS) $17,000 GLVRMLS
  • 2015-01-09 Sold (MLS) $17,000 PMAR
  • 2015-01-09 Sold (MLS) $17,000 GLVRMLS
  • 2015-01-09 Sold (MLS) $17,000 TREND
  • 2015-01-09 Sold (MLS) $17,000 BRIGHT MLS
  • 2014-11-21 Listed $22,900 GLVRMLS
  • 2014-11-21 Listed $22,900 PMAR
  • 2014-11-21 Listed $22,900 GLVRMLS
  • 2014-07-17 Listed TREND
  • 2014-07-17 Listed $17,000 BRIGHT MLS
  • 2014-01-17 Listed $63,500 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…