CashFlowRE
Sign in Sign up
705 W Race St
C- Composite 50.25
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 +23.7/30.0
  • DSCR +7.6/10.0
  • 1% rule +5.6/10.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$124,900

705 W Race St · Pottsville, PA 17901
3 bd · 1.0 ba · 1,520 sqft · SingleFamily public records · 155 Days on market
Built 1894 1,742 sqft lot $82/sqft · 26% above area Est $99k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this four-bedroom, one-and-a-half bath home in a convenient Pottsville location. The property offers a straightforward layout and a solid foundation for any buyer looking to bring their own ideas to life. It’s a practical option for first-time homebuyers, experienced buyers, or investors seeking their next project or rental opportunity. You'll find nearby access to local amenities, schools, and major routes, making day-to-day living easy. With some updates and personal touches, this home can become a comfortable residence or a dependable addition to your portfolio. A good opportunity at an affordable price—schedule your showing today. Property qualifies for a lender credit of up to 1% of the purchase price toward buyer’s closing costs or interest rate buydowns when using the AMG Team of CrossCountry Mortgage. Buyer is not required to use the AMG Team to submit or have an offer accepted; however, use of the AMG Team is required to qualify for the lender credit. Restrictions apply.

Key facts

  • Access to schools
  • Pottsville location
  • Built 1894

Tags

POTTSVILLE LOCATIONACCESS TO SCHOOLSACCESS TO MAJOR ROUTES

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 $125k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 6.1% in Pottsville — 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 75/100 on livability (#442 in PA, #4,025 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F, employment 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: Rents rising fast (+5.7%/yr); 177 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $864 of loan paydown is wiped out by about $4k 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 + 5.7% rent growth), your $35k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y 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 $85k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1894 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.06%
Cap rate
8.57%
Cash-on-cash
8.14%
DSCR
1.36
GRM
7.8

CMA / ARV

ARV (median comp)
$98,813
List price
$124,900
Delta
26.40%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
800 Mine St 0.07mi 3/1.0 1,392 (-8%) 3mo $35,000 $25 80
326 E Race St 0.48mi 3/1.5 1,530 (+1%) 7mo $90,000 $59 69
901 Fairview St 0.28mi 3/1.0 1,388 (-9%) 5mo $145,000 $104 68
607 N 8th St 0.24mi 3/2.0 1,400 (-8%) 10mo $196,000 $140 63
412 Wheeler St 0.53mi 4/1.0 (+1) 1,526 (+0%) 15mo $150,000 $98 57
1401 Mount Hope Ave 0.56mi 2/1.0 (-1) 1,478 (-3%) 9mo $175,000 $118 57
315 N George St 0.49mi 4/1.0 (+1) 1,600 (+5%) 16mo $45,000 $28 50
436 Wheeler St 0.60mi 3/1.5 1,678 (+10%) 4mo $300,000 $179 50
239 Pierce St 0.42mi 3/2.0 1,380 (-9%) 14mo $130,000 $94 49
Railroad St W #220 0.49mi 3/2.0 1,684 (+11%) 11mo $174,000 $103 46
939 S Seneca St 0.39mi 3/2.0 1,322 (-13%) 13mo $205,000 $155 45
331 E Arch St 0.50mi 3/1.0 1,300 (-14%) 11mo $80,000 $62 44

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 · 5.7% rent growth · sell at horizon

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,428
Equity at exit
$18,623
10-year hold
IRR
11.2%
Equity multiple
1.98×
Total profit
$34,249
Equity at exit
$10,799

Cash invested: $34,972 (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 17901

Home prices YoY
-21.2%
Rents YoY
5.7%
Active inventory
177
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$105 /mo · $1,261/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$237

Break-even live

Break-even rent $1,028
Max offer price $124,900
Occupancy floor 77%

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
$31,225
Closing costs
$3,747
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
631 W Race St Pottsville, PA 3.0 1.0 1340 $1,200 $0.90 43d 1 0.01mi
321 N 3rd St Pottsville, PA 4.0 1.5 1260 $1,400 $1.11 43d 1 0.21mi
1023 W Market St Pottsville, PA 3.0 1.0 1950 $1,100 $0.56 43d 1 0.23mi
909 Mahantongo St Unit 1 Pottsville, PA 2.0 1.0 1100 $1,200 $1.09 43d 1 0.28mi
210 Harrison St Pottsville, PA 3.0 1.0 1078 $1,200 $1.11 43d 1 0.32mi
119 S 11th St Pottsville, PA 3.0 1.5 1140 $1,450 $1.27 43d 1 0.34mi
612 N 2nd St Pottsville, PA 2.0 1.0 1742 $1,295 $0.74 43d 1 0.35mi
426 Adams St Pottsville, PA 3.0 1.0 1104 $1,350 $1.22 43d 1 0.59mi
525 E Market St Pottsville, PA 4.0 1.0 1120 $1,250 $1.12 43d 1 0.66mi
536 E Arch St Pottsville, PA 2.0 1.0 1360 $975 $0.72 43d 1 0.69mi
8 N Wolfe St Pottsville, PA 3.0 1.0 1260 $1,795 $1.42 43d 1 0.77mi
2063 King Ave Pottsville, PA 3.0 2.5 1656 $1,600 $0.97 43d 1 1.25mi

Listing history 32 events

  1. 2026-06-19
    days on market $124,900 Active 155 DOM
  2. 2026-06-18
    days on market $124,900 Active 154 DOM
  3. 2026-06-17
    days on market $124,900 Active 153 DOM
  4. 2026-06-16
    days on market $124,900 Active 152 DOM
  5. 2026-06-15
    days on market $124,900 Active 151 DOM
  6. 2026-06-14
    days on market $124,900 Active 149 DOM
  7. 2026-06-12
    days on market $124,900 Active 148 DOM
  8. 2026-06-09
    days on market $124,900 Active 145 DOM
  9. 2026-06-08
    days on market $124,900 Active 144 DOM
  10. 2026-06-07
    days on market $124,900 Active 143 DOM
  11. 2026-06-07
    days on market $124,900 Active 142 DOM
  12. 2026-06-04
    days on market $124,900 Active 139 DOM
  13. 2026-06-02
    days on market $124,900 Active 138 DOM
  14. 2026-06-01
    days on market $124,900 Active 137 DOM
  15. 2026-05-31
    days on market $124,900 Active 136 DOM
  16. 2026-05-31
    days on market $124,900 Active 135 DOM
  17. 2026-03-30
    price $124,900 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to this four-bedroom, one-and-a-half bath home in a convenient Pottsville location. The property offers a straightforward layout and a solid foundation for any buyer looking to bring their own ideas to life. It’s a practical option for first-time homebuyers, experienced buyers, or investors seeking their next project or rental opportunity. You'll find nearby access to local amenities, schools, and major routes, making day-to-day living easy. With some updates and personal touches, this home can become a comfortable residence or a dependable addition to your portfolio. A good opportunity at an affordable price—schedule your showing today. Property qualifies for a lender credit of up to 1% of the purchase price toward buyer’s closing costs or interest rate buydowns when using the AMG Team of CrossCountry Mortgage. Buyer is not required to use the AMG Team to submit or have an offer accepted; however, use of the AMG Team is required to qualify for the lender credit. Restrictions apply.

  18. 2026-01-15
    listed $129,900 Active 1023-char remark
    Show marketing remark (1023 chars)

    Welcome to this four-bedroom, one-and-a-half bath home in a convenient Pottsville location. The property offers a straightforward layout and a solid foundation for any buyer looking to bring their own ideas to life. It’s a practical option for first-time homebuyers, experienced buyers, or investors seeking their next project or rental opportunity. You'll find nearby access to local amenities, schools, and major routes, making day-to-day living easy. With some updates and personal touches, this home can become a comfortable residence or a dependable addition to your portfolio. A good opportunity at an affordable price—schedule your showing today. Property qualifies for a lender credit of up to 1% of the purchase price toward buyer’s closing costs or interest rate buydowns when using the AMG Team of CrossCountry Mortgage. Buyer is not required to use the AMG Team to submit or have an offer accepted; however, use of the AMG Team is required to qualify for the lender credit. Restrictions apply.

  19. 2024-07-16
    soldstatus $85,000
  20. 2024-06-26
    soldstatus $85,000 Closed 487-char remark
    Show marketing remark (487 chars)

    Enter into the front foyer and you cant help but notice the inviting living room/tv room which leads to the formal dining room with access to the 2nd floor. Large kitchen with laundry room with folding area and utility sink, and half bath. Three bedrooms on second floor each with closet one with a balcony. Full tile bath with shower tub combination. Attic is finished for extra space. Sellers are adding some final touches to be sure to impress for first showing date of May 20, 2024.

  21. 2024-06-18
    status Pending 487-char remark
    Show marketing remark (487 chars)

    Enter into the front foyer and you cant help but notice the inviting living room/tv room which leads to the formal dining room with access to the 2nd floor. Large kitchen with laundry room with folding area and utility sink, and half bath. Three bedrooms on second floor each with closet one with a balcony. Full tile bath with shower tub combination. Attic is finished for extra space. Sellers are adding some final touches to be sure to impress for first showing date of May 20, 2024.

  22. 2024-06-14
    price $95,000 487-char remark
    Show marketing remark (487 chars)

    Enter into the front foyer and you cant help but notice the inviting living room/tv room which leads to the formal dining room with access to the 2nd floor. Large kitchen with laundry room with folding area and utility sink, and half bath. Three bedrooms on second floor each with closet one with a balcony. Full tile bath with shower tub combination. Attic is finished for extra space. Sellers are adding some final touches to be sure to impress for first showing date of May 20, 2024.

  23. 2024-05-20
    listed $99,800 Active 487-char remark
    Show marketing remark (487 chars)

    Enter into the front foyer and you cant help but notice the inviting living room/tv room which leads to the formal dining room with access to the 2nd floor. Large kitchen with laundry room with folding area and utility sink, and half bath. Three bedrooms on second floor each with closet one with a balcony. Full tile bath with shower tub combination. Attic is finished for extra space. Sellers are adding some final touches to be sure to impress for first showing date of May 20, 2024.

  24. 2024-05-09
    historical $99,800 487-char remark
    Show marketing remark (487 chars)

    Enter into the front foyer and you cant help but notice the inviting living room/tv room which leads to the formal dining room with access to the 2nd floor. Large kitchen with laundry room with folding area and utility sink, and half bath. Three bedrooms on second floor each with closet one with a balcony. Full tile bath with shower tub combination. Attic is finished for extra space. Sellers are adding some final touches to be sure to impress for first showing date of May 20, 2024.

  25. 2020-09-11
    soldstatus $42,800 Closed
  26. 2020-08-31
    status Pending
  27. 2020-08-15
    listed $45,900 Active
  28. 2009-07-22
    soldstatus $48,000
  29. 2009-07-17
    soldstatus $20,000
  30. 2009-06-11
    historical
  31. 2009-06-08
    listed $25,000
  32. 1997-03-27
    soldstatus $75,000

ⓘ 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
$1,261 · $105/mo
Projected year-2 tax
$1,617 · $135/mo
Expected delta
+$356/yr (+$30/mo · 28.2%)

ⓘ 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 7 d/yr ≥96°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
$15,941
− Mortgage interest
−$6,996
− Property taxes
−$1,261
− Insurance
−$624
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$3,633
Taxable income
$875
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$210
After-tax cash flow
$2,638/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
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 — Pottsville

Score
75/100
State rank
#442
US rank
#4025

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pottsville, PA
County
Schuylkill County · 22,371 people
City population
22,371
Metro
Pottsville, PA
Population (ZIP)
22,371
Household income
$62,484
Rent vs Own
29.9% rent · 70.1% own
Severe rent burden
622.0

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 3% Black 2%
Common ancestry
Romanian 9% Iranian 5% Subsaharan African 3%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1% French/Haitian/Cajun 1%

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
▼ -54.14%
Current HPI
200.6516
Rent YoY
▲ 5.70%
Metro
Pottsville, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+66.5% since first listed
16 events — show timeline
  • 2026-03-30 Price Changed $124,900 BRIGHT MLS
  • 2026-01-15 Listed $129,900 BRIGHT MLS
  • 2024-07-16 Sold (Public Records) $85,000 Public Records
  • 2024-06-26 Sold (MLS) $85,000 BRIGHT MLS
  • 2024-06-18 Pending BRIGHT MLS
  • 2024-06-14 Price Changed $95,000 BRIGHT MLS
  • 2024-05-20 Listed $99,800 BRIGHT MLS
  • 2024-05-09 Coming Soon $99,800 BRIGHT MLS
  • 2020-09-11 Sold (MLS) $42,800 BRIGHT MLS
  • 2020-08-31 Pending BRIGHT MLS
  • 2020-08-15 Listed $45,900 BRIGHT MLS
  • 2009-07-22 Sold (Public Records) $48,000 Public Records
  • 2009-07-17 Sold (MLS) $20,000 BRIGHT MLS
  • 2009-06-11 Listing Removed BRIGHT MLS
  • 2009-06-08 Listed $25,000 BRIGHT MLS
  • 1997-03-27 Sold (Public Records) $75,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,261 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…