CashFlowRE
Sign in Sign up
403 W Arch St 6-Plex
B Composite 70.81
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
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$324,900

403 W Arch St · Pottsville, PA 17901
2 bd · 2.0 ba · 1,704 sqft · MultiFamily public records · 19 Days on market
Built 1890 1,742 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 6 units. estimate disagrees with records

Listing remarks MLS

6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

Key facts

  • 1,742 sq ft lot
  • Garage
  • Built 1890

Property features AI

Finance

  • Other: Property contains multiple rental units (Unit 1–6 listed); Above-grade finished area reported as 4,275 (source: estimated); Total below-grade area reported as 0
  • Financial info: Fee simple ownership

Exterior

  • Parking: Attached garage (1 space); On-street parking
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Aluminum siding exterior; Estimated year built
  • Construction: Aluminum siding construction; Above-grade finished space reported
  • Exterior features: Lot dimensions approximately 20 x 80; No tidal water

Interior

  • Bedrooms: Five units total: two 1-bedroom units and three 2-bedroom units
  • Heating & cooling: Baseboard electric heating; Electric hot water
  • Interior features: Estimated living area

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 2×1bd/1ba + 3×2bd/1ba + 1×?bd/?ba units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $3k ($37k/yr) — positive. Per door: $513/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $325k).
  • Recommended offer: $320k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.9% vs local median 6.1% in Pottsville — 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 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).
  • At $6,445/mo this rent would consume 124% of the median local household income ($62k/yr) (locally 622% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 + 5.7% rent growth), your $91k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y 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 $120k; list at $325k implies a 171% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 8→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $320,026 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.98%
Cap rate
17.88%
Cash-on-cash
41.37%
DSCR
2.84
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$131,208
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
711 S Mine St 0.20mi 3/— (+1) 1,680 (-1%) 19mo $130,000 $77 68

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
40.0%
Equity multiple
2.78×
Total profit
$161,486
Equity at exit
$48,444
10-year hold
IRR
47.6%
Equity multiple
6.18×
Total profit
$471,055
Equity at exit
$28,091

Cash invested: $90,972 (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
25.9×

Monthly cashflow live

Estimated rent
$6,445 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$116 /mo · $1,396/yr
Insurance
$135
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,353
Net cashflow
$3,081

Break-even live

Break-even rent $2,546
Max offer price $324,900
Occupancy floor 47%

6-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 0 0 $1,013
Total (6 units) $6,445

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
$81,225
Closing costs
$9,747
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
631 W Race St Pottsville, PA 3.0 1.0 1340 $1,200 $0.90 44d 1 0.16mi
210 Harrison St Pottsville, PA 3.0 1.0 1078 $1,200 $1.11 44d 1 0.28mi
612 N 2nd St Pottsville, PA 2.0 1.0 1742 $1,295 $0.74 44d 1 0.30mi
909 Mahantongo St Unit 1 Pottsville, PA 2.0 1.0 1100 $1,200 $1.09 44d 1 0.30mi
1023 W Market St Pottsville, PA 3.0 1.0 1950 $1,100 $0.56 44d 1 0.32mi
119 S 11th St Pottsville, PA 3.0 1.5 1140 $1,450 $1.27 44d 1 0.38mi
426 Adams St Pottsville, PA 3.0 1.0 1104 $1,350 $1.22 44d 1 0.43mi
536 E Arch St Pottsville, PA 2.0 1.0 1360 $975 $0.72 44d 1 0.55mi
8 N Wolfe St Pottsville, PA 3.0 1.0 1260 $1,795 $1.42 44d 1 0.64mi
72 E Bacon St Pottsville, PA 3.0 1.0 1640 $1,300 $0.79 44d 1 1.39mi
2063 King Ave Pottsville, PA 3.0 2.5 1656 $1,600 $0.97 44d 1 1.40mi

Listing history 20 events

  1. 2026-06-08
    days on market $324,900 Active 19 DOM
  2. 2026-06-07
    days on market $324,900 Active 18 DOM
  3. 2026-06-07
    days on market $324,900 Active 17 DOM
  4. 2026-06-04
    days on market $324,900 Active 14 DOM
  5. 2026-06-02
    days on market $324,900 Active 13 DOM
  6. 2026-06-01
    days on market $324,900 Active 12 DOM
  7. 2026-05-31
    days on market $324,900 Active 11 DOM
  8. 2026-05-31
    days on market $324,900 Active 10 DOM
  9. 2026-05-21
    listed $324,900 Active
  10. 2026-05-19
    historical $324,900
  11. 2024-06-03
    soldstatus $120,000
  12. 2024-05-31
    soldstatus $120,000 Closed 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  13. 2024-05-10
    status Pending 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  14. 2024-05-09
    historical Active Under Contract 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  15. 2024-05-04
    status Active 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  16. 2024-03-24
    status Pending 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  17. 2024-03-16
    price $149,900 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  18. 2024-03-09
    listed $199,900 Active 329-char remark
    Show marketing remark (329 chars)

    6 Unit Apartment Building in Pottsville PA. Building contains: 2-one bedroom units, 3-two bedroom units & one garage. Walking distance to the downtown. Close access to highway 61 for easy travel. Sale includes 2 parcels: 68-27-0202.000 (403 W Arch st) & 68-27-0203.000 (115 N Fourth st). Sold as-is. Call for details!

  19. 2020-10-07
    soldstatus $70,000
  20. 2013-07-26
    soldstatus $40,000

ⓘ 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
$1,396 · $116/mo
Projected year-2 tax
$3,265 · $272/mo
Expected delta
+$1,869/yr (+$156/mo · 133.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 8 d/yr ≥96°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 · 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
$77,340
− Mortgage interest
−$18,199
− Property taxes
−$1,396
− Insurance
−$2,291
− Repairs & maintenance
−$6,187
− Management
−$6,187
− Depreciation
−$9,452
Taxable income
$33,628
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,071
After-tax cash flow
$28,895/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

+712.2% since first listed
12 events — show timeline
  • 2026-05-21 Listed $324,900 BRIGHT MLS
  • 2026-05-19 Coming Soon $324,900 BRIGHT MLS
  • 2024-06-03 Sold (Public Records) $120,000 Public Records
  • 2024-05-31 Sold (MLS) $120,000 BRIGHT MLS
  • 2024-05-10 Pending BRIGHT MLS
  • 2024-05-09 Contingent BRIGHT MLS
  • 2024-05-04 Relisted BRIGHT MLS
  • 2024-03-24 Pending BRIGHT MLS
  • 2024-03-16 Price Changed $149,900 BRIGHT MLS
  • 2024-03-09 Listed $199,900 BRIGHT MLS
  • 2020-10-07 Sold (Public Records) $70,000 Public Records
  • 2013-07-26 Sold (Public Records) $40,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,396 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…