12 bd · 12.0 ba ·
2,680 sqft ·
Built 1950
· MultiFamily
· Active
· 19 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$5,174/mo
Mortgage (P&I)
−$1,678
Tax + insurance
−$533
HOA
−$0
Vac / Maint / Mgmt
−$1,087
Net cashflow
$1,877/mo
Annual
$22,520/yr
Cap rate
13.33%
Cash-on-cash
25.14%
DSCR
2.12
1% rule
1.62%
Cash to close
$89,572
Investor read
This is a 3×3bd/3.0ba + 1×1bd/1.0ba units multifamily listed at $320k.
At list price, monthly cash flow is $2k ($23k/yr) — positive. Per door: $469/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($5k rent vs $320k).
It's been on market 19 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $315k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
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.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.7%/yr); 177 active listings in the ZIP; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).
Schuylkill County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts since 8y 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 $150k; list at $320k implies a 113% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 5.7% rent growth), your $90k cash investment doubles in ~5 years — after that, you're playing with house money.
Cap rate 13.3% 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.
At $5,174/mo this rent would consume 99% of the median local household income ($62k/yr) (locally 622% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-J0567T10XPCRG3
· Data 1 week agocashflowre.app · 2026-05-29