CashFlowRE
Sign in Sign up
7 Fairview St
D- Composite 37.78
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).

  • ARV discount +15.0/15.0
  • Cash flow +5.5/30.0
  • 1% rule +4.7/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$164,900

7 Fairview St · Pine Grove, PA 17963
3 bd · 1.0 ba · 1,482 sqft · SingleFamily public records · 3 Days on market
Built 1907 3,920 sqft lot $111/sqft · 29% below area Est $232k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

Key facts

  • 3,920 sq ft lot
  • Built 1907
  • Listed 3 days

Property features AI

Finance

  • Other: Fee simple ownership; Not in a federal flood zone

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Public sewer; 200+ amp electrical service with circuit breakers; Hot water provided by oil
  • Home design: Detached property; Estimated year built
  • Construction: Concrete and vinyl siding construction; Block foundation; Shingle roof
  • Exterior features: Porch(es); Sidewalks; Street lights; Corner lot

Interior

  • Kitchen: Built-in microwave; Refrigerator; Stove; Dishwasher
  • Bedrooms: Two bedrooms on the upper level
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms (one on main level, one on first upper level)
  • Heating & cooling: Baseboard hot water heating (oil-fired); Ceiling fan cooling
  • Interior features: Attic; Ceiling fans; Eat-in kitchen; Sun/Florida room; Bonus room
  • Laundry & utility: Main-floor laundry with hookups; Basement with interior access and connecting stairway (partial)

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 $165k.

Deal economics

  • At list price, monthly cash flow is $-355 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (3.3% below list).
  • Recommended offer: $159k (3.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#476 in PA, #4,382 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F.
  • Pine Grove Area SD (town): math 35% / reading 57% proficiency, ranked #252 of 539 in PA (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pine Grove Area Hs (math 52%, 511 students, 37% FRL) — zoned schools at 37% FRL track the district average.
  • Market conditions: 31 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 $1k of loan paydown is wiped out by about $5k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 10y 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 $135k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 5.0% of price; built in 1907 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,467 (3.3% 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. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
0.97%
Cap rate
3.71%
Cash-on-cash
-9.22%
DSCR
0.59
GRM
8.6

CMA / ARV

ARV (median comp)
$231,560
List price
$164,900
Delta
-28.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
41 N Tulpehocken St 0.18mi 3/1.5 1,656 (+12%) 1mo $185,000 $112 69
2 E Clements St 0.37mi 4/1.5 (+1) 1,566 (+6%) 11mo $189,900 $121 58
12 Maple St 0.53mi 3/1.5 1,560 (+5%) 9mo $166,500 $107 57
25 W Mill St 0.30mi 4/1.5 (+1) 1,657 (+12%) 12mo $261,350 $158 50
32 Mifflin St 0.44mi 3/2.0 1,622 (+9%) 18mo $228,300 $141 45

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
-32.4%
Equity multiple
-0.06×
Total profit
$-49,010
Equity at exit
$24,587
10-year hold
IRR
-36.2%
Equity multiple
-0.53×
Total profit
$-70,501
Equity at exit
$14,258

Cash invested: $46,172 (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 17963

Home prices YoY
-9.9%
Active inventory
31
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,595 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$681 /mo · $8,175/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$-355

Break-even live

Break-even rent $2,044
Max offer price $163,500
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
$41,225
Closing costs
$4,947
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 19 events

  1. 2026-05-18
    historical
  2. 2026-05-16
    listed $164,900 Active
  3. 2026-05-14
    historical
  4. 2022-10-17
    soldstatus $135,000
  5. 2022-09-29
    soldstatus $135,000 Closed 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  6. 2022-08-25
    status Pending 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  7. 2022-08-18
    status Active 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  8. 2022-08-11
    status Pending 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  9. 2022-07-25
    price $139,000 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  10. 2022-07-05
    status Active 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  11. 2022-05-26
    price $149,000 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  12. 2022-05-26
    listed $149,000 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  13. 2022-05-26
    historical 734-char remark
    Show marketing remark (734 chars)

    Charming Pine Grove single now available. This home features a spacious eat in kitchen for the gathering of family & friends. Enjoy the convenience of the first floor laundry hook up and a nicely updated full bath. The sun porch provides extra space for relaxing or storage and adds a good deal of natural light to the home. Freshly painted and new ceiling fans throughout the home with new carpet and new vinyl flooring on main level. Two bedrooms, full bath, and a bonus room complete the second level. Ample attic storage with efficient spray foam insulation to help lower your heating & cooling costs. Rear yard with off street parking for one vehicle. Newer roof 2018. This property is NOT located in the flood zone.

  14. 2016-06-27
    soldstatus $20,000
  15. 2016-06-13
    historical
  16. 2016-06-10
    historical
  17. 2016-01-14
    listed $24,000
  18. 2016-01-14
    listed $24,000
  19. 2001-12-10
    soldstatus $33,000

ⓘ 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
$8,175 · $681/mo
Projected year-2 tax
$8,175 · $681/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$19,136
− Mortgage interest
−$9,237
− Property taxes
−$8,175
− Insurance
−$824
− Repairs & maintenance
−$1,531
− Management
−$1,531
− Depreciation
−$4,797
Taxable loss
−$6,959
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,670
After-tax cash flow
$-2,589/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
Pine Grove Area SD
NCES district ID
4219140
Math proficiency
35% ▼ -13.00%
Reading proficiency
57% ▼ -6.00%
Median HH income
$51,133
Composite
39.49/100
National rank
#3954
State rank
#252 of 539 in PA

Livability — Pine Grove

Score
74/100
State rank
#476
US rank
#4382

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment C+ Housing B- Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Grove, PA
Population (ZIP)
9,444

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 (97%)
Race & ethnicity
White 97% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Iranian 4% Polish 3% Romanian 3%
Foreign-born
0%
Languages at home
97% English-only · German/W. Germanic 1% Spanish 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
▼ -20.09%
Current HPI
183.4427
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

+399.7% since first listed
20 events — show timeline
  • 2026-05-19 Pending BRIGHT MLS
  • 2026-05-18 Listing Removed BRIGHT MLS
  • 2026-05-16 Listed $164,900 BRIGHT MLS
  • 2026-05-14 Coming Soon $164,900 BRIGHT MLS
  • 2022-10-17 Sold (Public Records) $135,000 Public Records
  • 2022-09-29 Sold (MLS) $135,000 BRIGHT MLS
  • 2022-08-25 Pending BRIGHT MLS
  • 2022-08-18 Relisted BRIGHT MLS
  • 2022-08-11 Pending BRIGHT MLS
  • 2022-07-25 Price Changed $139,000 BRIGHT MLS
  • 2022-07-05 Relisted BRIGHT MLS
  • 2022-05-26 Listing Removed BRIGHT MLS
  • 2022-05-26 Price Changed $149,000 BRIGHT MLS
  • 2022-05-26 Listed $149,000 BRIGHT MLS
  • 2016-06-27 Sold (MLS) $20,000 BRIGHT MLS
  • 2016-06-13 Listing Removed BRIGHT MLS
  • 2016-06-10 Listing Removed BRIGHT MLS
  • 2016-01-14 Listed $24,000 BRIGHT MLS
  • 2016-01-14 Listed $24,000 BRIGHT MLS
  • 2001-12-10 Sold (Public Records) $33,000 Public Records

Property tax history

+19.6%/yr

Latest (2026): $8,175 · +508.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…