CashFlowRE
Sign in Sign up
701 W Market St Triplex
B- Composite 69.46
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
  • 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

$274,900

701 W Market St · Pottsville, PA 17901
6 bd · 1.0 ba · 4,000 sqft · MultiFamily · 632 Days on market
Built 1900 3,485 sqft lot $69/sqft · 52% above area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

Key facts

  • Gas heat
  • Sold as-is
  • 3,485 sq ft lot

Tags

GAS HEATSOLD AS-IS

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 1×3.0bd/1.0ba + 1×2.0bd/1.0ba + 1×1.6666666666666667bd/?ba units multifamily listed at $275k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $355/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $275k).
  • Recommended offer: $242k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 7.5% 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; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).
  • At $3,754/mo this rent would consume 72% 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.

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 + 5.7% rent growth), your $77k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 632 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y ago; this cycle's ask has dropped $75k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $275k implies a 816% 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 $241,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 632 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
16.62%
DSCR
1.74
GRM
6.1

CMA / ARV

ARV (median comp)
$180,264
List price
$274,900
Delta
52.50%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.7% rent growth · sell at horizon

5-year hold
IRR
10.8%
Equity multiple
1.44×
Total profit
$33,871
Equity at exit
$40,988
10-year hold
IRR
21.9%
Equity multiple
3.11×
Total profit
$162,565
Equity at exit
$23,768

Cash invested: $76,972 (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
16.9×

Monthly cashflow live

Estimated rent
$3,754 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax est. 1.5%
$344 /mo · $4,124/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$788
Net cashflow
$1,066

Break-even live

Break-even rent $2,405
Max offer price $274,900
Occupancy floor 67%

Sensitivity live

Price -10% $1,256 -5% $1,161 +0% $1,066 +5% $971 +10% $876
Rent -10% $769 -5% $918 +0% $1,066 +5% $1,214 +10% $1,362
Rate -1.0pp $1,204 -0.5pp $1,136 base $1,066 +0.5pp $995 +1.0pp $922

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

UnitsBedsBathsEst. rent
1× unit 3.0 1 $1,353
1× unit 2.0 1 $1,272
1× unit 1.6666666666666667 0 $1,128
Total (3 units) $3,754

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
$68,725
Closing costs
$8,247
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 33 events

  1. 2026-06-21
    days on market $274,900 Active 632 DOM
  2. 2026-06-19
    days on market $274,900 Active 630 DOM
  3. 2026-06-18
    days on market $274,900 Active 629 DOM
  4. 2026-06-17
    days on market $274,900 Active 628 DOM
  5. 2026-06-16
    days on market $274,900 Active 627 DOM
  6. 2026-06-15
    days on market $274,900 Active 626 DOM
  7. 2026-06-14
    days on market $274,900 Active 624 DOM
  8. 2026-06-12
    days on market $274,900 Active 623 DOM
  9. 2026-06-09
    days on market $274,900 Active 620 DOM
  10. 2026-06-08
    days on market $274,900 Active 619 DOM
  11. 2026-06-07
    days on market $274,900 Active 618 DOM
  12. 2026-06-07
    days on market $274,900 Active 617 DOM
  13. 2026-06-01
    days on market $274,900 Active 615 DOM
  14. 2026-05-31
    days on market $274,900 Active 614 DOM
  15. 2026-05-31
    days on market $274,900 Active 613 DOM
  16. 2026-01-12
    price $274,900 291-char remark
    Show marketing remark (291 chars)

    3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

  17. 2025-12-09
    price $299,900 291-char remark
    Show marketing remark (291 chars)

    3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

  18. 2025-12-08
    status Active 291-char remark
    Show marketing remark (291 chars)

    3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

  19. 2025-12-01
    historical 291-char remark
    Show marketing remark (291 chars)

    3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

  20. 2025-05-22
    price $305,000 291-char remark
    Show marketing remark (291 chars)

    3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

  21. 2024-09-17
    listed $350,000 Active 291-char remark
    Show marketing remark (291 chars)

    3 Unit Building in Pottsville. Front is a multi room, 1 bath commercial. In the rear is 2 apartments: 3 bedroom, 1 bath and a 2 bedroom, 1 bath. Building features both gas & electric heat. 2 of the 3 units are tenant occupied. Sold As-is. Cash sales only. Schedule your showing today!

  22. 2024-09-01
    historical
  23. 2024-02-23
    listed $350,000 Active
  24. 2023-08-01
    historical
  25. 2022-12-03
    listed $174,900 Active
  26. 2019-08-28
    status Pending
  27. 2019-08-28
    historical
  28. 2019-07-30
    price $65,000
  29. 2019-06-25
    price $70,000
  30. 2019-05-06
    listed $75,000 Active
  31. 2014-05-12
    soldstatus $30,000
  32. 2014-04-09
    historical
  33. 2013-06-03
    listed $49,000

ⓘ 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
$45,048
− Mortgage interest
−$15,399
− Property taxes
−$4,124
− Insurance
−$1,374
− Repairs & maintenance
−$3,604
− Management
−$3,604
− Depreciation
−$7,997
Taxable income
$8,947
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,147
After-tax cash flow
$10,643/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

+461.0% since first listed
18 events — show timeline
  • 2026-01-12 Price Changed $274,900 BRIGHT MLS
  • 2025-12-09 Price Changed $299,900 BRIGHT MLS
  • 2025-12-08 Relisted BRIGHT MLS
  • 2025-12-01 Listing Removed BRIGHT MLS
  • 2025-05-22 Price Changed $305,000 BRIGHT MLS
  • 2024-09-17 Listed $350,000 BRIGHT MLS
  • 2024-09-01 Listing Removed BRIGHT MLS
  • 2024-02-23 Listed $350,000 BRIGHT MLS
  • 2023-08-01 Listing Removed BRIGHT MLS
  • 2022-12-03 Listed $174,900 BRIGHT MLS
  • 2019-08-28 Pending BRIGHT MLS
  • 2019-08-28 Listing Removed BRIGHT MLS
  • 2019-07-30 Price Changed $65,000 BRIGHT MLS
  • 2019-06-25 Price Changed $70,000 BRIGHT MLS
  • 2019-05-06 Listed $75,000 BRIGHT MLS
  • 2014-05-12 Sold (MLS) $30,000 BRIGHT MLS
  • 2014-04-09 Listing Removed BRIGHT MLS
  • 2013-06-03 Listed $49,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…