CashFlowRE
Sign in Sign up
135 E Arch St
B- Composite 66.78
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
  • Appreciation +6.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • ARV discount +0.0/15.0

$55,500

135 E Arch St · Shamokin, PA 17872
3 bd · 1.0 ba · 1,000 sqft · Other · 91 Days on market
Built 1950 1,307 sqft lot $56/sqft · 43% above area Est $39k · 43% over ↓ 15% since listing

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

Listing remarks MLS

Discover a prime investment opportunity in the heart of Shamokin! This traditional twin/semi-detached home, built in 1950, offers a solid foundation for rental income or future resale. With three spacious bedrooms and a full bathroom, this property is designed for comfortable living. The unfinished basement presents a blank canvas for potential expansion or additional storage, enhancing its value. Situated on a compact 0.03-acre lot, this home is easy to maintain, making it an attractive option for investors seeking low overhead costs. On-street parking adds convenience for tenants. The masonry and vinyl siding construction ensures durability and minimal upkeep. With a good condition rating, this property is ready for immediate occupancy or rental. The Shamokin area is poised for growth, making this an ideal time to invest. Don't miss out on the chance to secure a property with strong potential returns in a revitalizing community! Tenant Occupied $650 Lease ending soon. Annual Income $7,800 Annual Expenses $1,235 Part Of Package Deal. Can be Sold Packaged Or Separately. Additional Properties Include ••34 N Rock St Shamokin, PA 17872…. ••4685 Upper Rd Shamokin, PA 17872…. ••35 Hibridge Cir Lewistown, PA 17044…. ••28 S Franklin St Shamokin, PA 17872…. ••513 W Mulberry St Shamokin, PA 17872…. ••135 E Arch St Shamokin, PA 17872…. ••123 N Grant St Shamokin, PA 17872…. ••212 E Snyder Ave Lansford, PA 18232…. ••6 S Franklin St Shamokin, PA 17872…. ••444 Kreamer Ave Sunbury, PA 17801…. ••815 E Webster St Shamokin, PA 17872…. ••918 Race St Shamokin, PA 17872….

Key facts

  • On-street parking
  • Unfinished basement
  • Built 1950

Tags

UNFINISHED BASEMENTON-STREET PARKINGMASONRY AND VINYL SIDING

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 3-bed/1.0-bath other listed at $56k.

Deal economics

  • At list price, monthly cash flow is $338 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($934 rent vs $56k).
  • Recommended offer: $51k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 10.2% in Shamokin — 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 68/100 on livability (#887 in PA) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F, employment F.
  • Shamokin Area SD (town): math 19% / reading 40% proficiency, ranked #450 of 539 in PA (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Shamokin Area El Sch (math 22% / reading 36%, grade F, #1,146 of 1,518 statewide, top 76%, 832 students, 100% FRL); Shamokin Area Ms (math 12% / reading 40%, grade F, #412 of 512 statewide, top 81%, 346 students, 100% FRL); Shamokin Area Hs (math 42% / reading 30%, grade F, #300 of 437 statewide, top 70%, 702 students, 80% FRL) — zoned schools average 93% FRL vs 57% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 78 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 81 units permitted in Northumberland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($384 loan paydown + $1k appreciation (1.9% local appreciation)).
  • Northumberland County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,505 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
1.68%
Cap rate
13.61%
Cash-on-cash
26.14%
DSCR
2.16
GRM
5.0

CMA / ARV

ARV (median comp)
$38,891
List price
$55,500
Delta
42.71%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

1.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.1%
Equity multiple
2.62×
Total profit
$25,117
Equity at exit
$21,602
10-year hold
IRR
31.7%
Equity multiple
5.08×
Total profit
$63,345
Equity at exit
$30,888

Cash invested: $15,540 (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 17872

Home prices YoY
1.6%
Active inventory
78
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$934 high interval (Pro) →
Mortgage (P&I)
$291
Tax from tax record
$85 /mo · $1,025/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$196
Net cashflow
$338

Break-even live

Break-even rent $506
Max offer price $55,500
Occupancy floor 59%

Sensitivity live

Price -10% $370 -5% $354 +0% $338 +5% $323 +10% $307
Rent -10% $265 -5% $302 +0% $338 +5% $375 +10% $412
Rate -1.0pp $366 -0.5pp $353 base $338 +0.5pp $324 +1.0pp $309

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
$13,875
Closing costs
$1,665
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11 S Market St Fl Rear Shamokin, PA 3.0 1.0 950 $1,000 $1.05 46d 1 0.25mi
11 S Market St Apt B Rear Shamokin, PA 2.0 1.0 1100 $900 $0.82 46d 1 0.25mi
2 S Vine St Shamokin, PA 3.0 1.0 1450 $975 $0.67 46d 1 0.28mi
804 W Mulberry St Coal Township, PA 3.0 1.0 1350 $1,075 $0.80 46d 1 0.67mi
863 W Spruce St Coal Township, PA 2.0 1.0 1200 $695 $0.58 46d 1 0.67mi
1309 W Spruce St Coal Township, PA 3.0 1.0 1275 $825 $0.65 46d 1 0.99mi

Listing history 20 events

  1. 2026-06-22
    days on market $55,500 Active 91 DOM
  2. 2026-06-19
    days on market $55,500 Active 88 DOM
  3. 2026-06-18
    days on market $55,500 Active 87 DOM
  4. 2026-06-17
    days on market $55,500 Active 86 DOM
  5. 2026-06-16
    days on market $55,500 Active 85 DOM
  6. 2026-06-15
    days on market $55,500 Active 84 DOM
  7. 2026-06-14
    days on market $55,500 Active 82 DOM
  8. 2026-06-12
    days on market $55,500 Active 81 DOM
  9. 2026-06-09
    days on market $55,500 Active 78 DOM
  10. 2026-06-08
    days on market $55,500 Active 77 DOM
  11. 2026-06-07
    days on market $55,500 Active 76 DOM
  12. 2026-06-03
    days on market $55,500 Active 72 DOM
  13. 2026-06-02
    days on market $55,500 Active 71 DOM
  14. 2026-06-01
    days on market $55,500 Active 70 DOM
  15. 2026-05-31
    days on market $55,500 Active 69 DOM
  16. 2026-05-30
    days on market $55,500 Active 68 DOM
  17. 2026-05-16
    status Active 1794-char remark
    Show marketing remark (1794 chars)

    Discover a prime investment opportunity in the heart of Shamokin! This traditional twin/semi-detached home, built in 1950, offers a solid foundation for rental income or future resale. With three spacious bedrooms and a full bathroom, this property is designed for comfortable living. The unfinished basement presents a blank canvas for potential expansion or additional storage, enhancing its value. Situated on a compact 0.03-acre lot, this home is easy to maintain, making it an attractive option for investors seeking low overhead costs. On-street parking adds convenience for tenants. The masonry and vinyl siding construction ensures durability and minimal upkeep. With a good condition rating, this property is ready for immediate occupancy or rental. The Shamokin area is poised for growth, making this an ideal time to invest. Don't miss out on the chance to secure a property with strong potential returns in a revitalizing community! Tenant Occupied $650 Lease ending soon. Annual Income $7,800 Annual Expenses $1,235 Part Of Package Deal. Can be Sold Packaged Or Separately. Additional Properties Include ••34 N Rock St Shamokin, PA 17872…. ••4685 Upper Rd Shamokin, PA 17872…. ••35 Hibridge Cir Lewistown, PA 17044…. ••28 S Franklin St Shamokin, PA 17872…. ••513 W Mulberry St Shamokin, PA 17872…. ••135 E Arch St Shamokin, PA 17872…. ••123 N Grant St Shamokin, PA 17872…. ••212 E Snyder Ave Lansford, PA 18232…. ••6 S Franklin St Shamokin, PA 17872…. ••444 Kreamer Ave Sunbury, PA 17801…. ••815 E Webster St Shamokin, PA 17872…. ••918 Race St Shamokin, PA 17872….

  18. 2026-05-12
    historical 1794-char remark
    Show marketing remark (1794 chars)

    Discover a prime investment opportunity in the heart of Shamokin! This traditional twin/semi-detached home, built in 1950, offers a solid foundation for rental income or future resale. With three spacious bedrooms and a full bathroom, this property is designed for comfortable living. The unfinished basement presents a blank canvas for potential expansion or additional storage, enhancing its value. Situated on a compact 0.03-acre lot, this home is easy to maintain, making it an attractive option for investors seeking low overhead costs. On-street parking adds convenience for tenants. The masonry and vinyl siding construction ensures durability and minimal upkeep. With a good condition rating, this property is ready for immediate occupancy or rental. The Shamokin area is poised for growth, making this an ideal time to invest. Don't miss out on the chance to secure a property with strong potential returns in a revitalizing community! Tenant Occupied $650 Lease ending soon. Annual Income $7,800 Annual Expenses $1,235 Part Of Package Deal. Can be Sold Packaged Or Separately. Additional Properties Include ••34 N Rock St Shamokin, PA 17872…. ••4685 Upper Rd Shamokin, PA 17872…. ••35 Hibridge Cir Lewistown, PA 17044…. ••28 S Franklin St Shamokin, PA 17872…. ••513 W Mulberry St Shamokin, PA 17872…. ••135 E Arch St Shamokin, PA 17872…. ••123 N Grant St Shamokin, PA 17872…. ••212 E Snyder Ave Lansford, PA 18232…. ••6 S Franklin St Shamokin, PA 17872…. ••444 Kreamer Ave Sunbury, PA 17801…. ••815 E Webster St Shamokin, PA 17872…. ••918 Race St Shamokin, PA 17872….

  19. 2026-04-07
    price $55,500 1794-char remark
    Show marketing remark (1794 chars)

    Discover a prime investment opportunity in the heart of Shamokin! This traditional twin/semi-detached home, built in 1950, offers a solid foundation for rental income or future resale. With three spacious bedrooms and a full bathroom, this property is designed for comfortable living. The unfinished basement presents a blank canvas for potential expansion or additional storage, enhancing its value. Situated on a compact 0.03-acre lot, this home is easy to maintain, making it an attractive option for investors seeking low overhead costs. On-street parking adds convenience for tenants. The masonry and vinyl siding construction ensures durability and minimal upkeep. With a good condition rating, this property is ready for immediate occupancy or rental. The Shamokin area is poised for growth, making this an ideal time to invest. Don't miss out on the chance to secure a property with strong potential returns in a revitalizing community! Tenant Occupied $650 Lease ending soon. Annual Income $7,800 Annual Expenses $1,235 Part Of Package Deal. Can be Sold Packaged Or Separately. Additional Properties Include ••34 N Rock St Shamokin, PA 17872…. ••4685 Upper Rd Shamokin, PA 17872…. ••35 Hibridge Cir Lewistown, PA 17044…. ••28 S Franklin St Shamokin, PA 17872…. ••513 W Mulberry St Shamokin, PA 17872…. ••135 E Arch St Shamokin, PA 17872…. ••123 N Grant St Shamokin, PA 17872…. ••212 E Snyder Ave Lansford, PA 18232…. ••6 S Franklin St Shamokin, PA 17872…. ••444 Kreamer Ave Sunbury, PA 17801…. ••815 E Webster St Shamokin, PA 17872…. ••918 Race St Shamokin, PA 17872….

  20. 2026-03-19
    listed $65,500 Active 1794-char remark
    Show marketing remark (1794 chars)

    Discover a prime investment opportunity in the heart of Shamokin! This traditional twin/semi-detached home, built in 1950, offers a solid foundation for rental income or future resale. With three spacious bedrooms and a full bathroom, this property is designed for comfortable living. The unfinished basement presents a blank canvas for potential expansion or additional storage, enhancing its value. Situated on a compact 0.03-acre lot, this home is easy to maintain, making it an attractive option for investors seeking low overhead costs. On-street parking adds convenience for tenants. The masonry and vinyl siding construction ensures durability and minimal upkeep. With a good condition rating, this property is ready for immediate occupancy or rental. The Shamokin area is poised for growth, making this an ideal time to invest. Don't miss out on the chance to secure a property with strong potential returns in a revitalizing community! Tenant Occupied $650 Lease ending soon. Annual Income $7,800 Annual Expenses $1,235 Part Of Package Deal. Can be Sold Packaged Or Separately. Additional Properties Include ••34 N Rock St Shamokin, PA 17872…. ••4685 Upper Rd Shamokin, PA 17872…. ••35 Hibridge Cir Lewistown, PA 17044…. ••28 S Franklin St Shamokin, PA 17872…. ••513 W Mulberry St Shamokin, PA 17872…. ••135 E Arch St Shamokin, PA 17872…. ••123 N Grant St Shamokin, PA 17872…. ••212 E Snyder Ave Lansford, PA 18232…. ••6 S Franklin St Shamokin, PA 17872…. ••444 Kreamer Ave Sunbury, PA 17801…. ••815 E Webster St Shamokin, PA 17872…. ••918 Race St Shamokin, PA 17872….

ⓘ 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
$1,025 · $85/mo
Projected year-2 tax
$1,025 · $85/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$11,212
− Mortgage interest
−$3,109
− Property taxes
−$1,025
− Insurance
−$278
− Repairs & maintenance
−$897
− Management
−$897
− Depreciation
−$1,615
Taxable income
$3,392
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$814
After-tax cash flow
$3,248/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
Shamokin Area SD
NCES district ID
4221240
Math proficiency
19% ▼ -13.00%
Reading proficiency
40% ▼ -11.00%
Median HH income
$35,380
Composite
24.31/100
National rank
#7709
State rank
#450 of 539 in PA

Livability — Shamokin

Score
68/100
State rank
#887
US rank
#9448

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
Shamokin, PA
City population
9,808
Population (ZIP)
8,950

Population outlook (Northumberland County) Hauer SSP2

Today (2025)
90,896 people
By 2030
89,084 · -2.0%
By 2040
84,822 · -6.7%
By 2050
80,521 · -11.4%
By 2075
72,152 · -20.6%
By 2100
62,257 · -31.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 10% Hispanic / Latino 8% Black 1%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 14% Iranian 6% Subsaharan African 1%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Northumberland

2024 margin
Solid R (+39.9) · D 29.6% · R 69.5%
2008→2024 swing
-26.1pp toward R · 2008: -13.8pp · 2024: -39.9pp
All cycles
2024: R+39.9 2020: R+38.5 2016: R+43.6 2012: R+19.4 2008: R+13.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.90%
Current HPI
124.6288
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

-15.3% since first listed
4 events — show timeline
  • 2026-05-16 Relisted BRIGHT MLS
  • 2026-05-12 Listing Removed BRIGHT MLS
  • 2026-04-07 Price Changed $55,500 BRIGHT MLS
  • 2026-03-19 Listed $65,500 BRIGHT MLS

Property tax history

+6.8%/yr

Latest (2026): $1,025 · +61.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…