CashFlowRE
Sign in Sign up
622 Mahantongo St
B Composite 70.19
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 +9.0/10.0
  • ARV discount +7.9/15.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

622 Mahantongo St · Pottsville, PA 17901
4 bd · 2.0 ba · 2,530 sqft · Townhouse public records · 78 Days on market
Built 1901 6,534 sqft lot $43/sqft · at area comps Est $111k · at est.

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

Listing remarks MLS

Welcome to your next big project! This spacious six-bedroom, two-bathroom home is hitting the market and ready for someone with vision to make it shine again. Sitting pretty on one of Pottsville's most well-known streets, this house has the kind of bones that builders and investors dream about. We're talking original woodwork that tells the story of an era when craftsmen actually took their time. Think of it as a blank canvas. Six bedrooms mean you've got options for days. Turn it into a stunning single-family home, convert it into a rental property, or create something entirely unique. The endless potential here is really only limited by your imagination and maybe your contractor's schedule. The neighborhood is a huge bonus too. Mahantongo Street has long been considered one of the most charming corridors in Schuylkill County, lined with beautiful historic homes and mature trees. You're close to downtown shops, restaurants, and everything Pottsville has to offer. It's the kind of street people slow down to admire. For investors looking to add to their portfolio, this one checks all the boxes. Great location and plenty of room to build equity through thoughtful renovation. Properties like this don't pop up every day in this part of town. Grab your tape measure and your imagination, and come take a look before someone else beats you to it!

Key facts

  • Historic homes
  • Original woodwork
  • Mature trees

Tags

ORIGINAL WOODWORKHISTORIC HOMESMATURE TREES

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 4-bed/2.0-bath townhouse listed at $110k.

Deal economics

  • At list price, monthly cash flow is $554 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% 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; 3 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 $761 of loan paydown is wiped out by about $3k 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 $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 10y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $110k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 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 1901 — 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
1.40%
Cap rate
12.34%
Cash-on-cash
21.60%
DSCR
1.96
GRM
6.0

CMA / ARV

ARV (median comp)
$111,000
List price
$110,000
Delta
-0.90%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
610 W Race St 0.23mi 5/1.0 (+1) 2,566 (+1%) 1mo $55,700 $22 77
1325 W Norwegian St 0.42mi 5/1.5 (+1) 2,459 (-3%) 11mo $148,000 $60 59
400 W Arch St 0.21mi 4/2.0 2,271 (-10%) 19mo $130,000 $57 57
518 Pierce St 0.15mi 4/1.5 2,176 (-14%) 13mo $60,000 $28 57
1344 W Norwegian St 0.46mi 5/1.5 (+1) 2,154 (-15%) 2mo $100,000 $46 45
1326 W Norwegian St 0.42mi 3/1.5 (-1) 2,178 (-14%) 23mo $142,000 $65 31

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
17.0%
Equity multiple
1.71×
Total profit
$21,731
Equity at exit
$16,401
10-year hold
IRR
27.2%
Equity multiple
3.69×
Total profit
$82,835
Equity at exit
$9,511

Cash invested: $30,800 (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
6.0×

Monthly cashflow live

Estimated rent
$1,538 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$38 /mo · $455/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$554

Break-even live

Break-even rent $836
Max offer price $110,000
Occupancy floor 59%

Sensitivity live

Price -10% $617 -5% $585 +0% $554 +5% $523 +10% $492
Rent -10% $433 -5% $494 +0% $554 +5% $615 +10% $676
Rate -1.0pp $610 -0.5pp $582 base $554 +0.5pp $526 +1.0pp $497

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
$27,500
Closing costs
$3,300
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
517 W Norwegian St Pottsville, PA 5.0 1.5 2006 $1,500 $0.75 44d 1 0.10mi
1023 W Market St Pottsville, PA 3.0 1.0 1950 $1,100 $0.56 44d 1 0.19mi
1344 W Norwegian St Unit NA Pottsville, PA 5.0 2.0 2500 $1,600 $0.64 44d 1 0.42mi

Listing history 42 events

  1. 2026-06-19
    days on market $110,000 Active 78 DOM
  2. 2026-06-18
    days on market $110,000 Active 77 DOM
  3. 2026-06-17
    days on market $110,000 Active 76 DOM
  4. 2026-06-16
    days on market $110,000 Active 75 DOM
  5. 2026-06-15
    days on market $110,000 Active 74 DOM
  6. 2026-06-14
    days on market $110,000 Active 72 DOM
  7. 2026-06-12
    days on market $110,000 Active 71 DOM
  8. 2026-06-09
    days on market $110,000 Active 68 DOM
  9. 2026-06-08
    days on market $110,000 Active 67 DOM
  10. 2026-06-07
    days on market $110,000 Active 66 DOM
  11. 2026-06-07
    days on market $110,000 Active 65 DOM
  12. 2026-06-04
    days on market $110,000 Active 62 DOM
  13. 2026-06-02
    days on market $110,000 Active 61 DOM
  14. 2026-06-01
    days on market $110,000 Active 60 DOM
  15. 2026-05-31
    days on market $110,000 Active 59 DOM
  16. 2026-05-31
    days on market $110,000 Active 58 DOM
  17. 2026-05-14
    price $110,000 1360-char remark
    Show marketing remark (1360 chars)

    Welcome to your next big project! This spacious six-bedroom, two-bathroom home is hitting the market and ready for someone with vision to make it shine again. Sitting pretty on one of Pottsville's most well-known streets, this house has the kind of bones that builders and investors dream about. We're talking original woodwork that tells the story of an era when craftsmen actually took their time. Think of it as a blank canvas. Six bedrooms mean you've got options for days. Turn it into a stunning single-family home, convert it into a rental property, or create something entirely unique. The endless potential here is really only limited by your imagination and maybe your contractor's schedule. The neighborhood is a huge bonus too. Mahantongo Street has long been considered one of the most charming corridors in Schuylkill County, lined with beautiful historic homes and mature trees. You're close to downtown shops, restaurants, and everything Pottsville has to offer. It's the kind of street people slow down to admire. For investors looking to add to their portfolio, this one checks all the boxes. Great location and plenty of room to build equity through thoughtful renovation. Properties like this don't pop up every day in this part of town. Grab your tape measure and your imagination, and come take a look before someone else beats you to it!

  18. 2026-04-02
    listed $120,000 Active 1360-char remark
    Show marketing remark (1352 chars)

    Welcome to your next big project! This spacious five-bedroom, two-bathroom home is hitting the market and ready for someone with vision to make it shine again. Sitting pretty on one of Pottsville's most well-known streets, this house has the kind of bones that builders and investors dream about. We're talking original woodwork that tells the story of an era when craftsmen actually took their time. Think of it as a blank canvas. Five bedrooms mean you've got options for days. Turn it into a stunning single-family home, convert it into a rental, or create something entirely unique. The endless potential here is really only limited by your imagination and maybe your contractor's schedule. The neighborhood is a huge bonus too. Mahantongo Street has long been considered one of the most charming corridors in Schuylkill County, lined with beautiful historic homes and mature trees. You're close to downtown shops, restaurants, and everything Pottsville has to offer. It's the kind of street people slow down to admire. For investors looking to add to their portfolio, this one checks all the boxes. Great location and plenty of room to build equity through thoughtful renovation. Properties like this don't pop up every day in this part of town. Grab your tape measure and your imagination and come take a look before someone else beats you to it!

  19. 2026-04-02
    listed $120,000 Active 1352-char remark
    Show marketing remark (1352 chars)

    Welcome to your next big project! This spacious five-bedroom, two-bathroom home is hitting the market and ready for someone with vision to make it shine again. Sitting pretty on one of Pottsville's most well-known streets, this house has the kind of bones that builders and investors dream about. We're talking original woodwork that tells the story of an era when craftsmen actually took their time. Think of it as a blank canvas. Five bedrooms mean you've got options for days. Turn it into a stunning single-family home, convert it into a rental, or create something entirely unique. The endless potential here is really only limited by your imagination and maybe your contractor's schedule. The neighborhood is a huge bonus too. Mahantongo Street has long been considered one of the most charming corridors in Schuylkill County, lined with beautiful historic homes and mature trees. You're close to downtown shops, restaurants, and everything Pottsville has to offer. It's the kind of street people slow down to admire. For investors looking to add to their portfolio, this one checks all the boxes. Great location and plenty of room to build equity through thoughtful renovation. Properties like this don't pop up every day in this part of town. Grab your tape measure and your imagination and come take a look before someone else beats you to it!

  20. 2025-09-10
    price $124,000
  21. 2025-07-24
    listed $129,000 Active
  22. 2024-06-24
    soldstatus $70,000
  23. 2024-06-21
    soldstatus $70,000 Closed
  24. 2024-05-31
    status Pending
  25. 2024-05-26
    status Active
  26. 2024-05-25
    status Pending
  27. 2024-05-22
    price $74,900
  28. 2024-04-30
    listed $79,900 Active
  29. 2024-04-12
    historical
  30. 2024-04-04
    listed $80,000 Active
  31. 2023-05-05
    soldstatus $70,000
  32. 2023-04-28
    soldstatus $70,000 Closed
  33. 2023-03-16
    status Pending
  34. 2023-03-16
    price $70,000
  35. 2023-03-01
    price $57,900
  36. 2023-02-13
    price $59,900
  37. 2023-02-10
    price $64,900
  38. 2022-10-18
    price $66,900
  39. 2022-09-24
    listed $69,900 Active
  40. 2016-12-30
    soldstatus $1,500
  41. 2016-12-08
    historical
  42. 2016-08-01
    listed $8,900

ⓘ 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
$455 · $38/mo
Projected year-2 tax
$1,097 · $91/mo
Expected delta
+$641/yr (+$53/mo · 140.8%)

ⓘ 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 · 16 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
$18,454
− Mortgage interest
−$6,162
− Property taxes
−$455
− Insurance
−$550
− Repairs & maintenance
−$1,476
− Management
−$1,476
− Depreciation
−$3,200
Taxable income
$5,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,232
After-tax cash flow
$5,419/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

+1136.0% since first listed
26 events — show timeline
  • 2026-05-14 Price Changed $110,000 PMAR
  • 2026-04-02 Listed $120,000 GLVRMLS
  • 2026-04-02 Listed $120,000 PMAR
  • 2025-09-10 Price Changed $124,000 PMAR
  • 2025-07-24 Listed $129,000 PMAR
  • 2024-06-24 Sold (Public Records) $70,000 Public Records
  • 2024-06-21 Sold (MLS) $70,000 BRIGHT MLS
  • 2024-05-31 Pending BRIGHT MLS
  • 2024-05-26 Relisted BRIGHT MLS
  • 2024-05-25 Pending BRIGHT MLS
  • 2024-05-22 Price Changed $74,900 BRIGHT MLS
  • 2024-04-30 Listed $79,900 BRIGHT MLS
  • 2024-04-12 Listing Removed BRIGHT MLS
  • 2024-04-04 Listed $80,000 BRIGHT MLS
  • 2023-05-05 Sold (Public Records) $70,000 Public Records
  • 2023-04-28 Sold (MLS) $70,000 BRIGHT MLS
  • 2023-03-16 Pending BRIGHT MLS
  • 2023-03-16 Price Changed $70,000 BRIGHT MLS
  • 2023-03-01 Price Changed $57,900 BRIGHT MLS
  • 2023-02-13 Price Changed $59,900 BRIGHT MLS
  • 2023-02-10 Price Changed $64,900 BRIGHT MLS
  • 2022-10-18 Price Changed $66,900 BRIGHT MLS
  • 2022-09-24 Listed $69,900 BRIGHT MLS
  • 2016-12-30 Sold (MLS) $1,500 BRIGHT MLS
  • 2016-12-08 Listing Removed BRIGHT MLS
  • 2016-08-01 Listed $8,900 BRIGHT MLS

Property tax history

+3.1%/yr

Latest (2025): $455 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…