CashFlowRE
Sign in Sign up
62 Hunter St
B Composite 70.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

62 Hunter St · Tamaqua, PA 18252
5 bd · 2.0 ba · 2,832 sqft · Townhouse · 3 Days on market
Built 1900 3,485 sqft lot

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

Listing remarks MLS

Originally Stone Home W. Fram Addition On Rear. 2 Half Doubles. Right Side Of Property Finished. Large Liv. Rm. W. Woodburner & Hardwood Flrs. Eat-In Kitchen. Full Bath On Second Fl. 3/4 Bath W. Laundry On Left Side. Left Side Used As Workshop & For Storage, No Central Heat. ) Could Be Finished For Add'l Liv Space. Attic Finished On Right Side.

Key facts

  • Side-by-side duplex
  • Rehab opportunity
  • Vacant unit

Tags

SIDE-BY-SIDE DUPLEXTENANT-OCCUPIED RENTALVACANT UNITREHAB OPPORTUNITYWALKING DISTANCE OF SCHOOLS

Property features AI

Exterior

  • Parking: No garage
  • Utilities: 200+ amp electric service with circuit breakers; Public water; Public sewer
  • Home design: Brick construction; 2 stories
  • Construction: Built with brick exterior; Asphalt, fiberglass and rubber roofing
  • Exterior features: Property has a view

Interior

  • Heating & cooling: Baseboard heating
  • Interior features: Separate/formal dining room; Dining area
  • Laundry & utility: Washer hookup; Dryer hookup; Electric water heater

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/2.0-bath townhouse listed at $65k.

Deal economics

  • At list price, monthly cash flow is $922 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Cap rate 23.3% vs local median 6.6% in Tamaqua — 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 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; 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 $449 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 22y 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 $22k; list at $65k implies a 195% 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 $65,000

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
2.67%
Cap rate
23.32%
Cash-on-cash
60.82%
DSCR
3.71
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$178,416
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
434 E Broad St 0.49mi 5/2.0 2,500 (-12%) 7mo $80,000 $32 52
263-265 Clay St 0.33mi 6/2.0 (+1) 2,552 (-10%) 19mo $160,000 $63 47

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
59.6%
Equity multiple
3.65×
Total profit
$48,246
Equity at exit
$9,692
10-year hold
IRR
64.4%
Equity multiple
7.47×
Total profit
$117,771
Equity at exit
$5,620

Cash invested: $18,200 (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
3.1×

Monthly cashflow live

Estimated rent
$1,736 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$922

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 42%

Sensitivity live

Price -10% $967 -5% $945 +0% $922 +5% $900 +10% $878
Rent -10% $785 -5% $854 +0% $922 +5% $991 +10% $1,060
Rate -1.0pp $955 -0.5pp $939 base $922 +0.5pp $906 +1.0pp $888

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
$16,250
Closing costs
$1,950
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 4 events

  1. 2026-06-21
    statusdays on market $65,000 Pending 3 DOM
  2. 2026-06-18
    days on market $65,000 Active 2 DOM
  3. 2026-06-17
    remarks 595-char remark
  4. 2026-06-17
    listed $65,000 Active 1 DOM

ⓘ 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 9% 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
$20,835
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$1,891
Taxable income
$10,670
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,561
After-tax cash flow
$8,509/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
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

+195.5% since first listed
4 events — show timeline
  • 2026-06-16 Listed $65,000 GLVRMLS
  • 2004-07-30 Sold (MLS) $22,000 BRIGHT MLS
  • 2004-07-02 Listing Removed BRIGHT MLS
  • 2004-06-28 Listed $22,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…