CashFlowRE
Sign in Sign up
726 Mine St
B+ Composite 78.31
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$74,900

726 Mine St · Pottsville, PA 17901
3 bd · 1.0 ba · 1,212 sqft · SingleFamily public records · 3 Days on market
Built 1910 871 sqft lot Est $125k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

rental property ready for your portfolio

Key facts

  • Built 1910
  • Listed 3 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Fee simple ownership
  • Construction: Above-grade and below-grade other structures; Year built estimated
  • Exterior features: Lot dimensions approximately 15 x 57; Not in a federal flood zone; No tidal water

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Baseboard hot water heat; Natural gas heating and natural gas hot water
  • Interior features: Estimated living area; Basement present (other type)

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 single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $565 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 15.3% 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.
  • Zoned schools: Lengel Ms (math 22% / reading 43%, grade F, #355 of 512 statewide, top 70%, 699 students, 66% FRL); Pottsville Area Hs (math 52% / reading 74%, grade B-, #69 of 437 statewide, top 16%, 898 students, 57% FRL).
  • Market conditions: Rents rising fast (+5.7%/yr); 177 active listings in the ZIP; 10 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 $518 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 + 5.7% rent growth), your $21k cash investment doubles in ~4 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 6y ago; this cycle's ask is 8222% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $52k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,900

Questions for the listing agent

  1. Built in 1910 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.79%
Cap rate
15.34%
Cash-on-cash
32.32%
DSCR
2.44
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$124,836
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
800 Mine St 0.01mi 3/1.0 1,392 (+15%) 3mo $35,000 $25 72
241 Peacock St 0.49mi 3/1.0 1,242 (+2%) 1mo $97,000 $78 72
1308 Mount Hope Ave 0.40mi 2/— (-1) 1,240 (+2%) 2mo $259,000 $209 71
617 Schuylkill Ave 0.39mi 3/1.0 1,144 (-6%) 10mo $180,000 $157 64
1507 W Market St 0.54mi 3/1.0 1,260 (+4%) 6mo $194,000 $154 63
901 Fairview St 0.22mi 3/1.0 1,388 (+14%) 5mo $145,000 $104 62
1414 Mt Hope Ave 0.55mi 2/1.0 (-1) 1,240 (+2%) 7mo $80,000 $65 60
1023 W Schuylkill 0.41mi 3/1.0 1,053 (-13%) 4mo $90,000 $85 56
939 S Seneca St 0.33mi 3/2.0 1,322 (+9%) 13mo $205,000 $155 55
331 E Arch St 0.53mi 3/1.0 1,300 (+7%) 11mo $80,000 $62 54
103 N 16th St 0.63mi 3/1.0 1,264 (+4%) 11mo $130,500 $103 54
239 Pierce St 0.48mi 3/2.0 1,380 (+14%) 14mo $130,000 $94 38

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
30.3%
Equity multiple
2.32×
Total profit
$27,587
Equity at exit
$11,168
10-year hold
IRR
39.1%
Equity multiple
5.13×
Total profit
$86,603
Equity at exit
$6,476

Cash invested: $20,972 (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
4.7×

Monthly cashflow live

Estimated rent
$1,341 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$71 /mo · $850/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$565

Break-even live

Break-even rent $626
Max offer price $74,900
Occupancy floor 53%

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
$18,725
Closing costs
$2,247
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
631 W Race St Pottsville, PA 3.0 1.0 1340 $1,200 $0.90 43d 1 0.05mi
321 N 3rd St Pottsville, PA 4.0 1.5 1260 $1,400 $1.11 43d 1 0.25mi
909 Mahantongo St Unit 1 Pottsville, PA 2.0 1.0 1100 $1,200 $1.09 43d 1 0.30mi
119 S 11th St Pottsville, PA 3.0 1.5 1140 $1,450 $1.27 43d 1 0.34mi
210 Harrison St Pottsville, PA 3.0 1.0 1078 $1,200 $1.11 43d 1 0.35mi
426 Adams St Pottsville, PA 3.0 1.0 1104 $1,350 $1.22 43d 1 0.64mi
517 E Arch St Pottsville, PA 4.0 1.0 1000 $1,350 $1.35 43d 1 0.68mi
525 E Market St Pottsville, PA 4.0 1.0 1120 $1,250 $1.12 43d 1 0.71mi
536 E Arch St Pottsville, PA 2.0 1.0 1360 $975 $0.72 43d 1 0.73mi
8 N Wolfe St Pottsville, PA 3.0 1.0 1260 $1,795 $1.42 43d 1 0.82mi

Listing history 6 events

  1. 2026-06-12
    statusdays on market $74,900 Pending 3 DOM
  2. 2026-06-09
    days on market $74,900 Coming Soon 6 DOM
  3. 2026-06-08
    days on market $74,900 Coming Soon 5 DOM
  4. 2026-06-07
    days on market $74,900 Coming Soon 4 DOM
  5. 2026-06-07
    days on market $74,900 Coming Soon 3 DOM
  6. 2026-06-04
    listed $74,900 Coming Soon 1 DOM

ⓘ 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
$850 · $71/mo
Projected year-2 tax
$1,017 · $85/mo
Expected delta
+$167/yr (+$14/mo · 19.6%)

ⓘ 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 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
$16,096
− Mortgage interest
−$4,196
− Property taxes
−$850
− Insurance
−$374
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$2,179
Taxable income
$5,922
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,421
After-tax cash flow
$5,357/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

+232.9% since first listed
12 events — show timeline
  • 2026-06-04 Coming Soon $74,900 BRIGHT MLS
  • 2024-08-22 Rental Removed $900 BRIGHTMLS
  • 2024-07-24 Listed for Rent $900 BRIGHTMLS
  • 2022-12-07 Rental Removed BRIGHTMLS
  • 2021-09-17 Sold (Public Records) $52,500 Public Records
  • 2020-02-27 Sold (Public Records) $100,000 Public Records
  • 2020-02-27 Sold (MLS) $17,000 BRIGHT MLS
  • 2020-01-31 Pending BRIGHT MLS
  • 2020-01-30 Listed $17,000 BRIGHT MLS
  • 2016-07-22 Sold (Public Records) $115,000 Public Records
  • 2007-09-27 Sold (Public Records) $23,500 Public Records
  • 2005-03-09 Sold (Public Records) $22,500 Public Records

Property tax history

+3.1%/yr

Latest (2025): $850 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…