CashFlowRE
Sign in Sign up
650 1/2 E Broad St
C- Composite 53.46
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 +21.8/30.0
  • DSCR +7.0/10.0
  • 1% rule +5.7/10.0
  • ARV discount +4.9/15.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

650 1/2 E Broad St · Tamaqua, PA 18252
5 bd · 1.0 ba · 1,500 sqft · Townhouse · 15 Days on market
Built 1900 Good condition 1,307 sqft lot $93/sqft · 6% above area Est $132k · 6% over ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover this charming 5-bedroom, 1-bathroom home in the heart of Tamaqua, blending traditional architecture with modern touches. This home offers a full basement, perfect for storage or future renovations. The interior layout provides ample space for creativity, allowing you to design your dream living environment. Enjoy the convenience of on-street parking and a low-maintenance lot. The property is ideally situated, offering easy access to local amenities and community attractions. Don't miss the opportunity to make this traditional row home your own!

Key facts

  • On-street parking
  • Low-maintenance lot
  • Full basement

Tags

FULL BASEMENTON-STREET PARKINGLOW-MAINTENANCE LOTEASY ACCESS TO LOCAL AMENITIES

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 5-bed/1.0-bath townhouse listed at $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#209 in PA, #1,844 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute D+, employment F.
  • Tamaqua Area SD (rural): math 31% / reading 53% proficiency, ranked #331 of 539 in PA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 75 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $967 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.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.07%
Cap rate
8.16%
Cash-on-cash
6.68%
DSCR
1.30
GRM
7.8

CMA / ARV

ARV (median comp)
$132,214
List price
$139,900
Delta
5.81%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 Willing St 0.41mi 5/1.0 1,560 (+4%) 6mo $160,000 $103 70
308 Biddle St 0.45mi 4/1.0 (-1) 1,506 (+0%) 23mo $72,100 $48 54
656 Arlington St 0.07mi 5/1.5 1,716 (+14%) 21mo $60,000 $35 54
321 Willing St 0.43mi 4/1.5 (-1) 1,619 (+8%) 16mo $145,000 $90 47
308 Washington St 0.73mi 4/2.5 (-1) 1,465 (-2%) 10mo $210,000 $143 43
20 E Elm St 0.68mi 4/1.0 (-1) 1,444 (-4%) 17mo $109,000 $75 43
11 W Elm St 0.75mi 4/1.0 (-1) 1,341 (-11%) 3mo $85,000 $63 40
310 Washington St 0.73mi 4/2.5 (-1) 1,589 (+6%) 9mo $201,000 $126 38
118 Schuylkill Ave 0.51mi 4/1.0 (-1) 1,329 (-11%) 18mo $56,000 $42 37
116 Schuylkill Ave 0.51mi 4/1.5 (-1) 1,350 (-10%) 19mo $31,000 $23 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
-6.0%
Equity multiple
0.78×
Total profit
$-8,751
Equity at exit
$20,860
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$10,365
Equity at exit
$12,096

Cash invested: $39,172 (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 18252

Home prices YoY
-15.4%
Active inventory
75
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$218

Break-even live

Break-even rent $1,224
Max offer price $139,900
Occupancy floor 80%

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Market St Tamaqua, PA 5.0 1.0 1600 $1,500 $0.94 23d 1 0.39mi

Listing history 14 events

  1. 2026-06-18
    days on market $139,900 Active 15 DOM
  2. 2026-06-17
    days on market $139,900 Active 14 DOM
  3. 2026-06-16
    days on market $139,900 Active 13 DOM
  4. 2026-06-15
    days on market $139,900 Active 12 DOM
  5. 2026-06-13
    days on market $139,900 Active 10 DOM
  6. 2026-06-12
    days on market $139,900 Active 9 DOM
  7. 2026-06-09
    days on market $139,900 Active 6 DOM
  8. 2026-06-08
    days on market $139,900 Active 5 DOM
  9. 2026-06-08
    days on market $139,900 Active 4 DOM
  10. 2026-06-07
    days on market $139,900 Active 3 DOM
  11. 2026-06-04
    statusdays on marketlisting id $139,900 Active 1 DOM
  12. 2026-05-07
    historical
  13. 2026-04-11
    price $139,900
  14. 2025-11-07
    listed $149,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 8 d/yr ≥95°F today · 17 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 · 2 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
$18,000
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$4,070
Taxable income
$416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$100
After-tax cash flow
$2,518/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This charming 5-bedroom townhouse in Tamaqua is in good condition with a modern kitchen and a well-maintained exterior. It offers a good investment opportunity with minimal repairs needed.

Value-add opportunities

  • Both Paint the exterior trim — Enhances curb appeal and adds value.
  • Both Replace the American flag — Maintains a patriotic touch and adds to the home's character.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior trim — Enhances curb appeal and adds value.
  • Both Replace the American flag — Maintains a patriotic touch and adds to the home's character.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Tamaqua Area SD
NCES district ID
4223220
Math proficiency
31% ▼ -9.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$45,184
Composite
35.61/100
National rank
#4893
State rank
#331 of 539 in PA

Livability — Tamaqua

Score
80/100
State rank
#209
US rank
#1844

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tamaqua, PA
Population (ZIP)
11,065

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Mexican 3% Puerto Rican 3% Salvadoran 2%
Common ancestry
Romanian 11% Iranian 3% Polish 2%
Foreign-born
2% · Canada, Dominican Republic
Languages at home
97% English-only · Spanish 2%

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
▼ -35.53%
Current HPI
194.8976
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-6.7% since first listed
3 events — show timeline
  • 2026-05-07 Listing Removed BRIGHT MLS
  • 2026-04-11 Price Changed $139,900 BRIGHT MLS
  • 2025-11-07 Listed $149,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…