CashFlowRE
Sign in Sign up
201 N George St
D- Composite 36.24
Why this score? — see what drove the D- 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 +10.1/30.0
  • ARV discount +7.5/15.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$199,999

201 N George St · Pottsville, PA 17901
4 bd · 1.5 ba · 1,617 sqft · SingleFamily public records · 86 Days on market
Built 1920 1,742 sqft lot $124/sqft · 64% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the charm of this stunning Colonial townhouse nestled in the heart of Pottsville. Built in 1920, this end-of-row gem boasts timeless brick construction and a wealth of modern comforts. With five spacious bedrooms and three total bathrooms (1 full, 2 half), this home is designed for both relaxation and entertaining. Step inside to find a fully finished basement, with a former workshop and additional living space alongside a wood stove. Enjoy the luxury of a hot tub that invites you to unwind after a long day. The lovely kitchen features essential appliances, including an electric oven/range, refrigerator, dishwasher and beautiful countertops making meal prep a breeze. The convenience of an electric dryer and washer in the basement adds to the home's functionality. Outside, the property shines with a cozy enclosed porch and expansive deck, ideal for summer gatherings or quiet evenings under the stars. The corner lot offers a charming rear yard, perfect for gardening or play. Enjoy breathtaking mountain views that enhance the serene atmosphere of your new home. This property combines classic elegance with modern amenities, making it a perfect fit for those seeking a vibrant community and a place to call home. Don’t miss the opportunity to make this enchanting townhouse yours! Schedule your showing today! Being Sold As-Is Buyer is responsible for any township inspection/requirements

Key facts

  • Colonial townhouse
  • Hot tub
  • Enclosed porch

Tags

COLONIAL TOWNHOUSEBRICK CONSTRUCTIONFULLY FINISHED BASEMENTHOT TUBENCLOSED PORCHEXPANSIVE DECK

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/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (10.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (25.8% below list).
  • Recommended offer: $148k (25.8% below list) — sets the bar for 1% rule.

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; 11 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 $1k of loan paydown is wiped out by about $6k 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 86 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $148,378 (25.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.74%
Cap rate
5.60%
Cash-on-cash
-2.49%
DSCR
0.89
GRM
11.2

CMA / ARV

ARV (median comp)
$1,563,166
List price
$199,999
Delta
-87.21%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 N George St 0.06mi 4/1.0 1,600 (-1%) 16mo $45,000 $28 80
436 Wheeler St 0.15mi 3/1.5 (-1) 1,678 (+4%) 4mo $300,000 $179 79
326 E Race St 0.05mi 3/1.5 (-1) 1,530 (-5%) 7mo $90,000 $59 78
412 Wheeler St 0.10mi 4/1.0 1,526 (-6%) 15mo $150,000 $98 72
401 W Race St 0.34mi 4/2.5 1,636 (+1%) 16mo $127,000 $78 65
Railroad St W #220 0.27mi 3/2.0 (-1) 1,684 (+4%) 11mo $174,000 $103 64
665 N 2nd St 0.35mi 5/1.0 (+1) 1,496 (-8%) 9mo $85,000 $57 56
800 Mine St 0.55mi 3/1.0 (-1) 1,392 (-14%) 3mo $35,000 $25 42
718 Seneca St 0.60mi 3/2.0 (-1) 1,751 (+8%) 15mo $154,900 $88 38
239 Pierce St 0.44mi 3/2.0 (-1) 1,380 (-15%) 14mo $130,000 $94 36
901 Fairview St 0.66mi 3/1.0 (-1) 1,388 (-14%) 5mo $145,000 $104 35
607 N 8th St 0.63mi 3/2.0 (-1) 1,400 (-13%) 10mo $196,000 $140 33

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
-17.7%
Equity multiple
0.36×
Total profit
$-35,705
Equity at exit
$29,821
10-year hold
IRR
-5.7%
Equity multiple
0.59×
Total profit
$-22,809
Equity at exit
$17,292

Cash invested: $56,000 (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
11.2×

Monthly cashflow live

Estimated rent
$1,484 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$156 /mo · $1,875/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$-116

Break-even live

Break-even rent $1,631
Max offer price $179,473
Occupancy floor

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
$50,000
Closing costs
$6,000
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
426 Adams St Pottsville, PA 3.0 1.0 1104 $1,350 $1.22 43d 1 0.18mi
525 E Market St Pottsville, PA 4.0 1.0 1120 $1,250 $1.12 43d 1 0.19mi
321 N 3rd St Pottsville, PA 4.0 1.5 1260 $1,400 $1.11 43d 1 0.26mi
210 Harrison St Pottsville, PA 3.0 1.0 1078 $1,200 $1.11 43d 1 0.27mi
8 N Wolfe St Pottsville, PA 3.0 1.0 1260 $1,795 $1.42 43d 1 0.30mi
517 W Norwegian St Pottsville, PA 5.0 1.5 2006 $1,500 $0.75 43d 1 0.42mi
631 W Race St Pottsville, PA 3.0 1.0 1340 $1,200 $0.90 43d 1 0.47mi
1023 W Market St Pottsville, PA 3.0 1.0 1950 $1,100 $0.56 43d 1 0.66mi
119 S 11th St Pottsville, PA 3.0 1.5 1140 $1,450 $1.27 43d 1 0.70mi
1132 Mahantongo St Pottsville, PA 5.0 1.5 1569 $1,800 $1.15 43d 1 0.74mi
72 E Bacon St Pottsville, PA 3.0 1.0 1640 $1,300 $0.79 43d 1 1.12mi

Listing history 17 events

  1. 2026-06-19
    days on market $199,999 Active 86 DOM
  2. 2026-06-18
    days on market $199,999 Active 85 DOM
  3. 2026-06-17
    days on market $199,999 Active 84 DOM
  4. 2026-06-16
    days on market $199,999 Active 83 DOM
  5. 2026-06-15
    days on market $199,999 Active 82 DOM
  6. 2026-06-14
    days on market $199,999 Active 80 DOM
  7. 2026-06-12
    days on market $199,999 Active 79 DOM
  8. 2026-06-09
    days on market $199,999 Active 76 DOM
  9. 2026-06-08
    days on market $199,999 Active 75 DOM
  10. 2026-06-07
    days on market $199,999 Active 74 DOM
  11. 2026-06-07
    days on market $199,999 Active 73 DOM
  12. 2026-06-04
    days on market $199,999 Active 70 DOM
  13. 2026-06-02
    days on market $199,999 Active 69 DOM
  14. 2026-06-01
    days on market $199,999 Active 68 DOM
  15. 2026-05-31
    days on market $199,999 Active 67 DOM
  16. 2026-05-31
    days on market $199,999 Active 66 DOM
  17. 2026-03-25
    listed $199,999 Active 1416-char remark
    Show marketing remark (1416 chars)

    Discover the charm of this stunning Colonial townhouse nestled in the heart of Pottsville. Built in 1920, this end-of-row gem boasts timeless brick construction and a wealth of modern comforts. With five spacious bedrooms and three total bathrooms (1 full, 2 half), this home is designed for both relaxation and entertaining. Step inside to find a fully finished basement, with a former workshop and additional living space alongside a wood stove. Enjoy the luxury of a hot tub that invites you to unwind after a long day. The lovely kitchen features essential appliances, including an electric oven/range, refrigerator, dishwasher and beautiful countertops making meal prep a breeze. The convenience of an electric dryer and washer in the basement adds to the home's functionality. Outside, the property shines with a cozy enclosed porch and expansive deck, ideal for summer gatherings or quiet evenings under the stars. The corner lot offers a charming rear yard, perfect for gardening or play. Enjoy breathtaking mountain views that enhance the serene atmosphere of your new home. This property combines classic elegance with modern amenities, making it a perfect fit for those seeking a vibrant community and a place to call home. Don’t miss the opportunity to make this enchanting townhouse yours! Schedule your showing today! Being Sold As-Is Buyer is responsible for any township inspection/requirements

ⓘ 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
$1,875 · $156/mo
Projected year-2 tax
$2,517 · $210/mo
Expected delta
+$643/yr (+$54/mo · 34.3%)

ⓘ 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 2/10 Low
  • 🌡 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
$17,805
− Mortgage interest
−$11,203
− Property taxes
−$1,875
− Insurance
−$1,000
− Repairs & maintenance
−$1,424
− Management
−$1,424
− Depreciation
−$5,818
Taxable loss
−$4,939
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,185
After-tax cash flow
$-209/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

1 event — show timeline
  • 2026-03-25 Listed $199,999 BRIGHT MLS

Property tax history

+3.1%/yr

Latest (2025): $1,875 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…