CashFlowRE
Sign in Sign up
234 S Broad Mountain Ave Multi-family
B- Composite 66.81
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 +29.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

234 S Broad Mountain Ave · Frackville, PA 17931
3 bd · 1.0 ba · 1,230 sqft · MultiFamily public records · 59 Days on market
Built 1924 3,920 sqft lot $121/sqft · 248% above area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Well maintained 3 bedroom, 1 bath half-double with thoughtful recent improvements! This inviting home features new flooring in the kitchen and bathroom, adding a fresh, updated feel to key spaces. The living room fireplace creates a warm and cozy focal point, perfect for relaxing evenings at home. The roof was replaced in 2024, and select new windows add both natural light and improved efficiency. Outside, enjoy a partially fenced yard along with the convenience of a detached garage located at the rear of the property. Ideal for a first-time buyer, downsizer, or investor, this is a great opportunity to own an affordable home with important updates already completed. Schedule your private showing today!

Key facts

  • New flooring
  • Select new windows
  • Recent improvements

Tags

NEW FLOORINGLIVING ROOM FIREPLACEPARTIALLY FENCED YARDDETACHED GARAGESELECT NEW WINDOWSRECENT IMPROVEMENTS

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 multifamily listed at $149k.

Deal economics

  • At list price, monthly cash flow is $551 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#424 in PA, #3,873 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, amenities D, commute F.
  • North Schuylkill SD (rural): math 19% / reading 48% proficiency, ranked #429 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 32 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 $4k 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 $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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 $85k; list at $149k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.28%
Cap rate
10.73%
Cash-on-cash
15.86%
DSCR
1.71
GRM
6.5

CMA / ARV

ARV (median comp)
$42,842
List price
$149,000
Delta
247.79%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.7%
Equity multiple
1.26×
Total profit
$10,954
Equity at exit
$22,216
10-year hold
IRR
16.1%
Equity multiple
2.31×
Total profit
$54,691
Equity at exit
$12,883

Cash invested: $41,720 (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 17931

Home prices YoY
-22.6%
Active inventory
32
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,911 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$115 /mo · $1,379/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$551

Break-even live

Break-even rent $1,213
Max offer price $149,000
Occupancy floor 66%

Sensitivity live

Price -10% $636 -5% $593 +0% $551 +5% $509 +10% $467
Rent -10% $400 -5% $476 +0% $551 +5% $627 +10% $702
Rate -1.0pp $626 -0.5pp $589 base $551 +0.5pp $513 +1.0pp $473

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

UnitsBedsBathsEst. rent
Total (2 units) $1,911

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
$37,250
Closing costs
$4,470
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. 2026-06-12
    days on market $149,000 Active 59 DOM
  2. 2026-06-09
    days on market $149,000 Active 56 DOM
  3. 2026-06-08
    days on market $149,000 Active 55 DOM
  4. 2026-06-07
    days on market $149,000 Active 54 DOM
  5. 2026-06-07
    days on market $149,000 Active 53 DOM
  6. 2026-06-04
    days on market $149,000 Active 50 DOM
  7. 2026-06-02
    days on market $149,000 Active 49 DOM
  8. 2026-06-01
    days on market $149,000 Active 48 DOM
  9. 2026-05-31
    days on market $149,000 Active 47 DOM
  10. 2026-05-31
    days on market $149,000 Active 46 DOM
  11. 2026-04-14
    listed $152,000 Active 711-char remark
    Show marketing remark (711 chars)

    Well maintained 3 bedroom, 1 bath half-double with thoughtful recent improvements! This inviting home features new flooring in the kitchen and bathroom, adding a fresh, updated feel to key spaces. The living room fireplace creates a warm and cozy focal point, perfect for relaxing evenings at home. The roof was replaced in 2024, and select new windows add both natural light and improved efficiency. Outside, enjoy a partially fenced yard along with the convenience of a detached garage located at the rear of the property. Ideal for a first-time buyer, downsizer, or investor, this is a great opportunity to own an affordable home with important updates already completed. Schedule your private showing today!

  12. 2023-11-21
    soldstatus $85,000
  13. 2023-11-16
    soldstatus $85,000 Closed 391-char remark
    Show marketing remark (391 chars)

    This well-loved semi-detached home with three bedrooms and one full bath is ready to be yours! Recent upgrades include new stainless steel chimney liner (2015), new shingle and rubber roofs (2018), "dry lock" chimney (2019), and fresh paint in all three bedrooms. Oil heat. There is a great back yard, along with a one car detached garage that comes with an automatic door opener!

  14. 2023-10-21
    status Pending 391-char remark
    Show marketing remark (391 chars)

    This well-loved semi-detached home with three bedrooms and one full bath is ready to be yours! Recent upgrades include new stainless steel chimney liner (2015), new shingle and rubber roofs (2018), "dry lock" chimney (2019), and fresh paint in all three bedrooms. Oil heat. There is a great back yard, along with a one car detached garage that comes with an automatic door opener!

  15. 2023-10-15
    listed $89,900 Active 391-char remark
    Show marketing remark (391 chars)

    This well-loved semi-detached home with three bedrooms and one full bath is ready to be yours! Recent upgrades include new stainless steel chimney liner (2015), new shingle and rubber roofs (2018), "dry lock" chimney (2019), and fresh paint in all three bedrooms. Oil heat. There is a great back yard, along with a one car detached garage that comes with an automatic door opener!

  16. 2023-10-15
    historical $89,900 391-char remark
    Show marketing remark (391 chars)

    This well-loved semi-detached home with three bedrooms and one full bath is ready to be yours! Recent upgrades include new stainless steel chimney liner (2015), new shingle and rubber roofs (2018), "dry lock" chimney (2019), and fresh paint in all three bedrooms. Oil heat. There is a great back yard, along with a one car detached garage that comes with an automatic door opener!

  17. 2013-03-13
    soldstatus $53,000
  18. 2012-08-09
    historical
  19. 2012-02-01
    listed $59,900

ⓘ 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
$1,379 · $115/mo
Projected year-2 tax
$1,867 · $156/mo
Expected delta
+$488/yr (+$41/mo · 35.4%)

ⓘ 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 3/10 Moderate 7 d/yr ≥92°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
$22,932
− Mortgage interest
−$8,346
− Property taxes
−$1,379
− Insurance
−$745
− Repairs & maintenance
−$1,835
− Management
−$1,835
− Depreciation
−$4,335
Taxable income
$4,458
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,070
After-tax cash flow
$5,546/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
North Schuylkill SD
NCES district ID
4210110
Math proficiency
19% ▼ -14.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$43,529
Composite
28.37/100
National rank
#6770
State rank
#429 of 539 in PA

Livability — Frackville

Score
75/100
State rank
#424
US rank
#3873

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Frackville, PA
Population (ZIP)
8,726

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 (66%)
Race & ethnicity
White 66% Black 23% Hispanic / Latino 9% Two or more races 5%
Hispanic origin (detail)
Puerto Rican 4% Dominican 2%
Common ancestry
Romanian 10% Iranian 3% Subsaharan African 3%
Foreign-born
1%
Languages at home
91% English-only · Spanish 6% Russian/Polish/Slavic 1% Korean 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
▼ -48.47%
Current HPI
165.7692
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

+153.8% since first listed
9 events — show timeline
  • 2026-04-14 Listed $152,000 BRIGHT MLS
  • 2023-11-21 Sold (Public Records) $85,000 Public Records
  • 2023-11-16 Sold (MLS) $85,000 BRIGHT MLS
  • 2023-10-21 Pending BRIGHT MLS
  • 2023-10-15 Listed $89,900 BRIGHT MLS
  • 2023-10-15 Coming Soon $89,900 BRIGHT MLS
  • 2013-03-13 Sold (Public Records) $53,000 Public Records
  • 2012-08-09 Listing Removed BRIGHT MLS
  • 2012-02-01 Listed $59,900 BRIGHT MLS

Property tax history

+2.8%/yr

Latest (2025): $1,379 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…