CashFlowRE
Sign in Sign up
434 E Mahanoy St
C Composite 59.37
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 +20.5/30.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • DSCR +6.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$100,000

434 E Mahanoy St · Mahanoy City, PA 17948
2 bd · 1.0 ba · 1,098 sqft · SingleFamily public records · 34 Days on market
Built 1910 1,742 sqft lot $91/sqft · 156% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Being sold in "as is "condition and shall survive settlement. Needs complete rehab . Enter at your own risk. Bring flashlight. Garage is rented to a neighbor month to month.

Key facts

  • Garage
  • Built 1910
  • Listed 33 days

Property features AI

Exterior

  • Parking: Detached rear-entry garage (1 space); On-street parking available
  • Utilities: Public water; Public sewer; Cable TV available; Electric utilities (heating and hot water)
  • Home design: Interior townhouse/rowhouse; Estimated year built; Major remodel or effective year 2026
  • Construction: Aluminum and vinyl siding; Block foundation; Shingle roof; Above-grade structures
  • Exterior features: Porch(es); Sidewalks; Street lights; Rear yard

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Three bedrooms on the first upper level; One bedroom on the second upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: Electric baseboard heat; Electric hot water
  • Interior features: Eat-in kitchen; Attic
  • Laundry & utility: Laundry in the basement; Full dirt-floor basement

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-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $131 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 11.6% in Mahanoy City — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 65/100 on livability (#1,129 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime F, commute F, employment F.
  • Mahanoy Area SD (town): math 11% / reading 30% proficiency, ranked #494 of 539 in PA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Mahanoy Area Jshs (math 8% / reading 17%, grade F, #419 of 437 statewide, top 96%, 485 students, 96% FRL) — zoned schools average 96% FRL vs 54% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 43 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).

Forward outlook

  • In year one you build about $5k of equity ($691 loan paydown + $4k appreciation (3.9% local appreciation)).
  • Schuylkill County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.9% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $100k implies a 326% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1910 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.30%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
6.4

CMA / ARV

ARV (median comp)
$44,430
List price
$100,000
Delta
125.07%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 Mahanoy St 0.15mi 2/1.0 1,200 (+9%) 9mo $35,000 $29 70
828 E Railroad St 0.26mi 3/1.5 (+1) 1,120 (+2%) 11mo $64,900 $58 69
338 South St 0.49mi 2/1.0 1,164 (+6%) 6mo $65,000 $56 62
201 Mahanoy St 0.39mi 3/1.0 (+1) 1,200 (+9%) 9mo $35,000 $29 54
703 W Spruce St 0.67mi 2/1.0 1,044 (-5%) 24mo $139,900 $134 41
1238 Market St 0.45mi 3/1.5 (+1) 1,215 (+11%) 18mo $47,000 $39 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.91×
Total profit
$25,601
Equity at exit
$50,356
10-year hold
IRR
16.3%
Equity multiple
3.63×
Total profit
$73,644
Equity at exit
$82,086

Cash invested: $28,000 (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 17948

Home prices YoY
1.7%
Active inventory
43
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$330 /mo · $3,960/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$131

Break-even live

Break-even rent $1,134
Max offer price $100,000
Occupancy floor 85%

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
$25,000
Closing costs
$3,000
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
324 E Market St Mahanoy City, PA 3.0 1.5 1314 $1,300 $0.99 43d 1 0.11mi

Listing history 23 events

  1. 2026-06-18
    days on market $100,000 Active 34 DOM
  2. 2026-06-17
    days on market $100,000 Active 33 DOM
  3. 2026-06-16
    days on market $100,000 Active 32 DOM
  4. 2026-06-15
    days on market $100,000 Active 31 DOM
  5. 2026-06-13
    days on market $100,000 Active 29 DOM
  6. 2026-06-12
    days on market $100,000 Active 28 DOM
  7. 2026-06-09
    days on market $100,000 Active 25 DOM
  8. 2026-06-08
    days on market $100,000 Active 24 DOM
  9. 2026-06-08
    days on market $100,000 Active 23 DOM
  10. 2026-06-07
    days on market $100,000 Active 22 DOM
  11. 2026-06-04
    days on market $100,000 Active 19 DOM
  12. 2026-06-02
    days on market $100,000 Active 18 DOM
  13. 2026-06-01
    days on market $100,000 Active 17 DOM
  14. 2026-05-31
    days on market $100,000 Active 16 DOM
  15. 2026-05-16
    listed $119,900 Active 765-char remark
  16. 2026-05-15
    historical $119,900 765-char remark
  17. 2025-04-09
    soldstatus $23,500 Closed 344-char remark
    Show marketing remark (344 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Being sold in "as is "condition and shall survive settlement. Needs complete rehab . Enter at your own risk. Bring flashlight. Garage is rented to a neighbor month to month.

  18. 2025-03-29
    status Pending 344-char remark
    Show marketing remark (344 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Being sold in "as is "condition and shall survive settlement. Needs complete rehab . Enter at your own risk. Bring flashlight. Garage is rented to a neighbor month to month.

  19. 2025-03-25
    price $25,000 344-char remark
    Show marketing remark (344 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Being sold in "as is "condition and shall survive settlement. Needs complete rehab . Enter at your own risk. Bring flashlight. Garage is rented to a neighbor month to month.

  20. 2024-10-07
    listed $39,900 Active 344-char remark
    Show marketing remark (344 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Being sold in "as is "condition and shall survive settlement. Needs complete rehab . Enter at your own risk. Bring flashlight. Garage is rented to a neighbor month to month.

  21. 2010-11-19
    soldstatus $15,000
    Show marketing remark (262 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Modern bath and kitchen. Ready to move into. Appliances included/ Newer Maytag washer/dryer included.

  22. 2010-10-29
    historical
    Show marketing remark (262 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Modern bath and kitchen. Ready to move into. Appliances included/ Newer Maytag washer/dryer included.

  23. 2010-08-21
    listed $19,900
    Show marketing remark (262 chars)

    The main entrance is into the lower lever/street level. Basement is partial finished. 2 additional rooms in lower level. Rear yard with a 1 car detached garage. Modern bath and kitchen. Ready to move into. Appliances included/ Newer Maytag washer/dryer included.

ⓘ 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
$3,960 · $330/mo
Projected year-2 tax
$3,960 · $330/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 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
$15,600
− Mortgage interest
−$5,602
− Property taxes
−$3,960
− Insurance
−$500
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$2,909
Taxable income
$134
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$32
After-tax cash flow
$1,539/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
Mahanoy Area SD
NCES district ID
4214430
Math proficiency
11% ▼ -9.00%
Reading proficiency
30% ▼ -13.00%
Median HH income
$36,347
Composite
16.95/100
National rank
#9136
State rank
#494 of 539 in PA

Livability — Mahanoy City

Score
65/100
State rank
#1129
US rank
#12973

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mahanoy City, PA
Population (ZIP)
4,124

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 15% Two or more races 9%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5% Dominican 8%
Common ancestry
Romanian 9% Iranian 3% Hungarian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 11% Arabic 2%

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
▲ 3.94%
Current HPI
234.7484
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

+402.5% since first listed
10 events — show timeline
  • 2026-05-29 Price Changed $100,000 BRIGHT MLS
  • 2026-05-16 Listed $119,900 BRIGHT MLS
  • 2026-05-15 Coming Soon $119,900 BRIGHT MLS
  • 2025-04-09 Sold (MLS) $23,500 BRIGHT MLS
  • 2025-03-29 Pending BRIGHT MLS
  • 2025-03-25 Price Changed $25,000 BRIGHT MLS
  • 2024-10-07 Listed $39,900 BRIGHT MLS
  • 2010-11-19 Sold (MLS) $15,000 BRIGHT MLS
  • 2010-10-29 Listing Removed BRIGHT MLS
  • 2010-08-21 Listed $19,900 BRIGHT MLS

Property tax history

+17.7%/yr

Latest (2026): $3,960 · +404.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…