CashFlowRE
Sign in Sign up
719 W Market St Multi-family
C+ Composite 61.37
Why this score? — see what drove the C+ 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 +24.0/30.0
  • 1% rule +8.9/10.0
  • DSCR +7.7/10.0
  • 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

$235,000

719 W Market St · Pottsville, PA 17901
5 bd · 3.0 ba · 3,149 sqft · MultiFamily public records · 14 Days on market
Built 1900 6,534 sqft lot $75/sqft · 58% 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

Multiple offers received! Highest and Best Due end of day Sunday 5/10/26 with a response date of Monday 5/11/26 Great Investment Opportunity! Fully occupied. .Perfect addition to your portfolio! Well maintained. 1st flr rents for $850/mo MTM lease been there for 5 years, 2nd Flr rents for $825/mo- lease thru 5/31/26 been there about 9 years & 3rd Flr rents for $850/mo- lease thru 8/24/26. Spacious units. HUGE yard space for tenants to use. Owner pays for Water, Sewer & Trash. Tenants pay for electric. 1st floor has gas heat as well as electric baseboard. 1st floor has in- apt laundry. Current taxes are estimated. 4-100 amp electric boxes. Property is in great shape and is bei

Key facts

  • Huge yard space
  • Well maintained
  • In apt laundry

Tags

INVESTMENT OPPORTUNITYFULLY OCCUPIEDWELL MAINTAINEDHUGE YARD SPACEIN APT LAUNDRY

Property features AI

Finance

  • Other: Above-grade finished area estimated at 3,149 (source: estimated)
  • Financial info: Total actual rent reported: $30,300; Existing leases: mix of month-to-month and yearly; Insurance expense listed: $798; Trash expense listed: $1,080; Water average about $133/month (approx. $1,600 prior 12 months); Other operating expense listed: $1,530

Exterior

  • Parking: On-street parking (public)
  • Utilities: 200+ amp electric service; Public water; Public sewer; Municipal trash service
  • Home design: 3-story multi-unit building; Brick construction; Fee simple ownership; Property in very good condition
  • Construction: Brick exterior; Above-grade and below-grade structures
  • Exterior features: Patio(s); Balcony; Sidewalks

Interior

  • Bedrooms: Three units total: one 1-bedroom unit and two 2-bedroom units
  • Heating & cooling: Electric baseboard heating; Electric hot water
  • Interior features: Partial basement with outside entrance; Sidewalks

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 5-bed/3.0-bath multifamily listed at $235k.

Deal economics

  • At list price, monthly cash flow is $403 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).

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; 1 comparable units currently listed for rent nearby; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).
  • At $3,260/mo this rent would consume 63% 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 $7k 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 $66k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 21y 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 $27k; list at $235k implies a 770% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $235,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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 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
1.39%
Cap rate
8.64%
Cash-on-cash
8.37%
DSCR
1.37
GRM
6.0

CMA / ARV

ARV (median comp)
$148,426
List price
$235,000
Delta
58.33%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
403 W Market St 0.17mi 6/3.0 (+1) 2,772 (-12%) 7mo $165,000 $60 61
1614 W Market St 0.68mi 4/— (-1) 2,697 (-14%) 3mo $170,000 $63 37

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
-1.1%
Equity multiple
0.96×
Total profit
$-2,910
Equity at exit
$35,039
10-year hold
IRR
11.9%
Equity multiple
2.09×
Total profit
$71,561
Equity at exit
$20,319

Cash invested: $65,800 (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
18.0×

Monthly cashflow live

Estimated rent
$3,260 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$786 /mo · $9,435/yr
Insurance
$98
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$685
Net cashflow
$403

Break-even live

Break-even rent $2,749
Max offer price $235,000
Occupancy floor 83%

Sensitivity live

Price -10% $536 -5% $470 +0% $403 +5% $337 +10% $270
Rent -10% $146 -5% $275 +0% $403 +5% $532 +10% $661
Rate -1.0pp $522 -0.5pp $463 base $403 +0.5pp $342 +1.0pp $281

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

UnitsBedsBathsEst. rent
Total (3 units) $3,260

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
$58,750
Closing costs
$7,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1344 W Norwegian St Unit NA Pottsville, PA 5.0 2.0 2500 $1,600 $0.64 45d 1 0.41mi

Listing history 7 events

  1. 2026-05-11
    status Pending 713-char remark
  2. 2026-04-27
    listed $235,000 Active 713-char remark
  3. 2012-06-12
    listed $99,900
  4. 2012-06-12
    historical
  5. 2006-01-03
    historical
  6. 2005-10-23
    listed $119,000
  7. 2005-05-26
    soldstatus $27,000

ⓘ 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
$9,435 · $786/mo
Projected year-2 tax
$9,435 · $786/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 9/10 Extreme FEMA zone X (unshaded) · 99% 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
$39,120
− Mortgage interest
−$13,164
− Property taxes
−$9,435
− Insurance
−$1,842
− Repairs & maintenance
−$3,130
− Management
−$3,130
− Depreciation
−$6,836
Taxable income
$1,585
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$380
After-tax cash flow
$4,460/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

+770.4% since first listed
7 events — show timeline
  • 2026-05-11 Pending BRIGHT MLS
  • 2026-04-27 Listed $235,000 BRIGHT MLS
  • 2012-06-12 Listing Removed BRIGHT MLS
  • 2012-06-12 Listed $99,900 BRIGHT MLS
  • 2006-01-03 Listing Removed BRIGHT MLS
  • 2005-10-23 Listed $119,000 BRIGHT MLS
  • 2005-05-26 Sold (Public Records) $27,000 Public Records

Property tax history

+19.2%/yr

Latest (2026): $9,435 · +411.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…