6 Prospect St · Pittston, PA 18640

$129,900

3 bd · 1.0 ba · 1,356 sqft · SingleFamily public records · 31 Days on market

Built 1939 8,750 sqft lot Est $153k · 15% under

---

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 +19.0/30.0
• ARV discount +14.4/15.0
• DSCR +6.0/10.0
• 1% rule +5.1/10.0
• Livability +3.7/5.0
• Schools +3.0/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Great potential to be had here! Don't miss your opportunity to bring this gem back to life. Beautiful woodwork, large kitchen, 3 bedrooms, 1 bath with space and potential to add a 2nd bath on the1st floor. Large yard and detached garage. Just steps away from the park. Close to major highways and shopping malls.

Key facts

• New roof on house
• 8,750 sq ft lot
• Garage

Tags

• ORIGINAL NATURAL WOODWORK TRIM
• NEW ROOF ON HOUSE
• NEW ELECTRICAL SERVICE

Property features AI

Exterior

• Parking: Detached 1-car garage
• Utilities: Public water; Public sewer
• Home design: Single-family residence; Two levels
• Construction: Aluminum siding
• Exterior features: Front porch; Cleared lot

Interior

• Kitchen: Eat-in kitchen
• Bedrooms: 7 total rooms (bedroom count not specified)
• Flooring: Hardwood
• Bathrooms: 1 full bathroom
• Heating & cooling: Electric heating; Natural gas heating; Baseboard heat; Space heater
• Interior features: Eat-in kitchen; Electric water heater; Hardwood floors; Dirt-floored basement
• Laundry & utility: Electric water heater

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $130k.

Deal economics

• At list price, monthly cash flow is $136 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $130k).
• Recommended offer: $126k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 74/100 on livability (#493 in PA, #4,549 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
• Pittston Area SD (suburban): math 30% / reading 40% proficiency, ranked #418 of 539 in PA (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 103 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 349 units permitted in Luzerne County in 2024 (16 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Luzerne County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 31 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 6y 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 $97k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $126,003 (3.0% below list)

Questions for the listing agent

1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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.
5. 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.
6. 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: 1.01% ✓
• Cap rate: 7.55%
• Cash-on-cash: 4.48%
• DSCR: 1.20
• GRM: 8.2

CMA / ARV

• ARV (on-the-fly): $153,228
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
226 Parsonage St	0.27mi	2/1.0 (-1)	1,386 (+2%)	5mo	$79,900	$58	74
80 Parsonage St	0.21mi	3/1.0	1,280 (-6%)	10mo	$89,900	$70	73
16 Sand St	0.31mi	3/2.0	1,474 (+9%)	5mo	$145,100	$98	63
10 Dickinson St	0.54mi	3/2.0	1,305 (-4%)	2mo	$257,500	$197	63
109 Church St	0.17mi	3/2.0	1,530 (+13%)	7mo	$210,000	$137	60
14 Mill Hill St	0.28mi	3/2.0	1,542 (+14%)	1mo	$175,000	$113	59
51 Fulton St	0.50mi	3/2.0	1,213 (-10%)	0mo	$85,000	$70	55
314 Excelsior St	0.71mi	3/2.0	1,400 (+3%)	7mo	$135,000	$96	52
69 Market St	0.71mi	4/1.0 (+1)	1,300 (-4%)	9mo	$204,000	$157	47
7 Chestnut St	0.63mi	3/2.0	1,539 (+14%)	1mo	$270,000	$175	43
105 Spring St	0.69mi	3/2.0	1,220 (-10%)	5mo	$110,000	$90	43
34 Drake St	0.62mi	2/2.0 (-1)	1,496 (+10%)	10mo	$220,000	$147	37

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -9.3%
• Equity multiple: 0.66×
• Total profit: $-12,372
• Equity at exit: $19,369

10-year hold

• IRR: 0.2%
• Equity multiple: 1.01×
• Total profit: $470
• Equity at exit: $11,231

Cash invested: $36,372 (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.

Methodology + full state rankings →

ZIP-level market 18640

• Home prices YoY: -34.9%
• Active inventory: 103
• Price-to-rent: 8.2×

Monthly cashflow live

• Estimated rent: $1,318 high
• Mortgage (P&I): −$681
• Tax from tax record: −$170 /mo · $2,043/yr
• Insurance: −$54
• HOA: −$0
• Vacancy / Maint / Mgmt: −$277
• Net cashflow: $136

Break-even live

Break-even rent $1,146

Max offer price $129,900

Occupancy floor 85%

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: $32,475
• Closing costs: $3,897
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
102A Searle St Pittston, PA	3.0	1.0	960	$1,350	$1.41	43d	1	0.11mi
178 Parsonage St Pittston, PA	3.0	1.0	1500	$1,500	$1.00	13d	1	0.22mi
7 Miller St Pittston, PA	2.0	1.0	1120	$1,150	$1.03	13d	1	0.22mi
3 Miller St Pittston, PA	3.0	1.0	1007	$1,200	$1.19	43d	1	0.23mi
118 1/2 Broad St Pittston, PA	2.0	1.0	950	$1,200	$1.26	13d	1	0.50mi
197 Rear Broad St Pittston, PA	2.0	2.0	1600	$1,350	$0.84	13d	1	0.63mi
197 Rear Broad St Pittston, PA	2.0	2.0	1800	$1,350	$0.75	43d	1	0.63mi
109 Main St Pittston, PA	2.0–3.0	2.0	1070	$1,300	$1.21	13d	1	0.74mi
24 E Columbus Ave Pittston, PA	2.0	1.0	896	$1,200	$1.34	21d	1	0.82mi
202 Philadelphia Ave West Pittston, PA	2.0	1.5	1550	$1,600	$1.03	13d	1	1.03mi
226 Fremont St West Pittston, PA	3.0	2.0	1140	$1,395	$1.22	13d	1	1.03mi
252 S Main St Pittston, PA	4.0	2.5	1548	$1,750	$1.13	43d	1	1.05mi
327 Fremont St Unit 329 West Pittston, PA	3.0	1.0	1250	$1,400	$1.12	43d	1	1.09mi
329 Fremont St West Pittston, PA	3.0	1.0	1250	$1,400	$1.12	43d	1	1.09mi
524 Spring St #2 Jenkins Township, PA	2.0	1.0	1300	$925	$0.71	43d	1	1.43mi
524 Spring St Pittston, PA	2.0	1.0	1450	$900	$0.62	43d	1	1.43mi

Listing history 20 events

1. 2026-06-18
   days on market $129,900 Active 31 DOM
2. 2026-06-17
   days on market $129,900 Active 30 DOM
3. 2026-06-16
   days on market $129,900 Active 29 DOM
4. 2026-06-15
   days on market $129,900 Active 28 DOM
5. 2026-06-14
   days on market $129,900 Active 26 DOM
6. 2026-06-13
   days on market $129,900 Active 25 DOM
7. 2026-06-10
   days on market $129,900 Active 23 DOM
8. 2026-06-09
   days on market $129,900 Active 22 DOM
9. 2026-06-08
   days on market $129,900 Active 21 DOM
10. 2026-06-07
    days on market $129,900 Active 20 DOM
11. 2026-06-02
    days on market $129,900 Active 15 DOM
12. 2026-06-01
    days on market $129,900 Active 14 DOM
13. 2026-05-31
    days on market $129,900 Active 13 DOM
14. 2026-05-30
    days on market $129,900 Active 12 DOM
15. 2026-05-13
    listed $129,900 Active
16. 2025-02-28
    soldstatus $97,000
17. 2025-02-27
    soldstatus $97,000 Closed 312-char remark

    Show marketing remark (312 chars)

    Great potential to be had here! Don't miss your opportunity to bring this gem back to life. Beautiful woodwork, large kitchen, 3 bedrooms, 1 bath with space and potential to add a 2nd bath on the1st floor. Large yard and detached garage. Just steps away from the park. Close to major highways and shopping malls.

18. 2025-01-13
    status Pending 312-char remark

    Show marketing remark (312 chars)

    Great potential to be had here! Don't miss your opportunity to bring this gem back to life. Beautiful woodwork, large kitchen, 3 bedrooms, 1 bath with space and potential to add a 2nd bath on the1st floor. Large yard and detached garage. Just steps away from the park. Close to major highways and shopping malls.

19. 2025-01-02
    listed $94,900 Active 312-char remark

    Show marketing remark (312 chars)

    Great potential to be had here! Don't miss your opportunity to bring this gem back to life. Beautiful woodwork, large kitchen, 3 bedrooms, 1 bath with space and potential to add a 2nd bath on the1st floor. Large yard and detached garage. Just steps away from the park. Close to major highways and shopping malls.

20. 2020-11-08
    listed $66,000

ⓘ 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: $2,043 · $170/mo
• Projected year-2 tax: $2,048 · $171/mo
• Expected delta: +$5/yr ($0/mo · 0.2%)

ⓘ 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 1/10 Low
• 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,819
• − Mortgage interest: −$7,276
• − Property taxes: −$2,043
• − Insurance: −$650
• − Repairs & maintenance: −$1,266
• − Management: −$1,266
• − Depreciation: −$3,779
• Taxable loss: −$460
• Est. tax savings @ 24.0%: +$110
• After-tax cash flow: $1,741/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: Pittston Area SD
• NCES district ID: 4219200
• Math proficiency: 30% ▼ -12.00%
• Reading proficiency: 40% ▼ -19.00%
• Median HH income: $45,316
• Composite: 29.86/100
• National rank: #6409
• State rank: #418 of 539 in PA

Livability — Pittston

• Score: 74/100
• State rank: #493
• US rank: #4549

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Pittston, PA
• Population (ZIP): 16,418

Population outlook (Luzerne County) Hauer SSP2

• Today (2025): 319,505 people
• By 2030: 319,943 · +0.1%
• By 2040: 322,643 · +1.0%
• By 2050: 330,817 · +3.5%
• By 2075: 379,145 · +18.7%
• By 2100: 431,908 · +35.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (85%)
• Race & ethnicity: White 85% Hispanic / Latino 6% Two or more races 5% Black 4%
• Hispanic origin (detail): Puerto Rican 4%
• Common ancestry: Romanian 19% Scotch-Irish 2% Iranian 1%
• Foreign-born: 3% · Canada, Jamaica
• Languages at home: 93% English-only · Spanish 4% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Luzerne

• 2024 margin: R (+19.2) · D 40.0% · R 59.2%
• 2008→2024 swing: -27.6pp toward R · 2008: 8.4pp · 2024: -19.2pp
• All cycles: 2024: R+19.2 2020: R+14.4 2016: R+19.6 2012: D+4.8 2008: D+8.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -102.89%
• Current HPI: 191.973
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.68%
• F500 in state: 34

Industry mix (Fortune 500 HQ in PA)

Industry	F500 HQs	Revenue
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Price history

+96.8% since first listed

6 events — show timeline

• 2026-05-13 Listed $129,900 LCAR
• 2025-02-28 Sold (Public Records) $97,000 Public Records
• 2025-02-27 Sold (MLS) $97,000 LCAR
• 2025-01-13 Pending — LCAR
• 2025-01-02 Listed $94,900 LCAR
• 2020-11-08 Listed $66,000 LCAR

Property tax history

+1.4%/yr

Latest (2026): $2,043 · +4.5% YoY. Source: county tax records.