60 Schuylkill St · Cressona, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 8.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +15.3/30.0
- ARV discount +15.0/15.0
- Appreciation +10.0/10.0
- DSCR +4.7/10.0
- Schools +4.6/10.0
- 1% rule +4.1/10.0
- Livability +3.9/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$164,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This beautifully updated semi-detached home is move-in ready and waiting for its new owners. Step inside to a bright and airy main level featuring brand-new plank laminate flooring and a fresh, neutral paint palette that flows throughout the entire home. The heart of the home is the spacious kitchen, boasting beautifully updated cabinetry, stylish new countertops, and a useful walk-in pantry—perfect for all your storage needs. Just off the kitchen, you'll find a convenient half-bath. Head upstairs to find three comfortable bedrooms, and an office all featuring brand-new carpeting and a full bathroom. The interior is rounded out by a bonus attic space, offering expansive room for all your extra storage. Enjoy your morning coffee or host weekend BBQs on the expansive rear deck overlooking a large, fully fenced yard. The deck has just been freshened up with new deck boards and an added convenient vestibule and back door. Best of all, this property includes rear off-street parking for two vehicles, providing both convenience and peace of mind. Don't miss out on this gem—schedule your showing today!
Key facts
- Bonus attic space
- Expansive rear deck
- New countertops
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath townhouse listed at $164k.
Deal economics
- At list price, monthly cash flow is $61 ($731/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (8.5% below list).
- Recommended offer: $150k (8.5% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 77/100 on livability (#343 in PA, #3,022 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
- Blue Mountain SD (town): math 42% / reading 65% proficiency, ranked #126 of 539 in PA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Blue Mountain El East Sch (math 44% / reading 68%, grade C+, #489 of 1,518 statewide, top 32%, 616 students, 33% FRL); Blue Mountain Ms (math 25% / reading 60%, grade D-, #216 of 512 statewide, top 43%, 575 students, 34% FRL); Blue Mountain Hs (math 62%, 803 students, 29% FRL).
- Market conditions: 14 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 $18k of equity ($1k loan paydown + $16k appreciation (10.0% 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 (10.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 3, paydown + projected appreciation supports a ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 51 days — a 3% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 19y 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 $25k; list at $164k implies a 556% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 51 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 0.91% ✗
- Cap rate
- 6.74%
- Cash-on-cash
- 1.59%
- DSCR
- 1.07
- GRM
- 9.1
CMA / ARV
- ARV (median comp)
- $232,602
- List price
- $164,000
- Delta
- -29.49%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 81 Front St | 0.18mi | 3/1.5 | 1,426 (-1%) | 2mo | $180,000 | $126 | 88 |
| 54 Walnut St | 0.43mi | 4/2.0 (+1) | 1,456 (+1%) | 2mo | $171,000 | $117 | 70 |
| 37 Railroad St | 0.08mi | 3/2.5 | 1,578 (+9%) | 16mo | $250,000 | $158 | 63 |
| 35 Railroad St | 0.09mi | 3/2.5 | 1,578 (+9%) | 16mo | $253,000 | $160 | 63 |
| 33 Railroad St | 0.09mi | 3/2.5 | 1,578 (+9%) | 16mo | $250,000 | $158 | 63 |
| 31 Railroad St | 0.09mi | 3/2.5 | 1,578 (+9%) | 18mo | $250,000 | $158 | 61 |
| 34 Marsha Dr | 0.22mi | 3/2.5 | 1,560 (+8%) | 16mo | $245,000 | $157 | 59 |
| 52 N 4th St | 0.49mi | 3/1.0 | 1,352 (-6%) | 14mo | $135,000 | $100 | 53 |
| 111 Pottsville St | 0.55mi | 3/1.0 | 1,600 (+11%) | 2mo | $155,000 | $97 | 52 |
| 2 Marsha Dr | 0.35mi | 3/1.5 | 1,240 (-14%) | 11mo | $240,000 | $194 | 51 |
| 5 Marsha Dr | 0.34mi | 3/1.5 | 1,240 (-14%) | 12mo | $227,000 | $183 | 51 |
| 144 Pottsville St | 0.65mi | 2/1.0 (-1) | 1,292 (-10%) | 10mo | $35,000 | $27 | 37 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 25.4%
- Equity multiple
- 3.03×
- Total profit
- $93,216
- Equity at exit
- $147,744
- IRR
- 22.4%
- Equity multiple
- 6.91×
- Total profit
- $271,489
- Equity at exit
- $318,616
Cash invested: $45,920 (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
ZIP-level market 17929
- Home prices YoY
- 7.0%
- Active inventory
- 14
- Price-to-rent
- 9.1×
Monthly cashflow live
- Estimated rent
- $1,500 medium interval (Pro) →
- Mortgage (P&I)
- −$860
- Tax from tax record
- −$196 /mo · $2,348/yr
- Insurance
- −$68
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$315
- Net cashflow
- $61
Break-even live
Sensitivity live
| Price | -10% $154 | -5% $107 | +0% $61 | +5% $15 | +10% $-32 |
|---|---|---|---|---|---|
| Rent | -10% $-58 | -5% $2 | +0% $61 | +5% $120 | +10% $179 |
| Rate | -1.0pp $144 | -0.5pp $103 | base $61 | +0.5pp $18 | +1.0pp $-25 |
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
- $41,000
- Closing costs
- $4,920
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 136 W Main St Schuylkill Haven, PA | 3.0 | 2.0 | 1400 | $1,500 | $1.07 | 45d | 1 | 0.84mi |
Listing history 28 events
-
2026-06-16status $164,000 Pending 51 DOM
-
2026-06-15days on market $164,000 Active 51 DOM
-
2026-06-14days on market $164,000 Active 49 DOM
-
2026-06-12days on market $164,000 Active 48 DOM
-
2026-06-09days on market $164,000 Active 45 DOM
-
2026-06-08days on market $164,000 Active 44 DOM
-
2026-06-07days on market $164,000 Active 43 DOM
-
2026-06-07days on market $164,000 Active 42 DOM
-
2026-06-04days on market $164,000 Active 39 DOM
-
2026-06-02days on market $164,000 Active 38 DOM
-
2026-06-01days on market $164,000 Active 37 DOM
-
2026-05-31days on market $164,000 Active 36 DOM
-
2026-05-31days on market $164,000 Active 35 DOM
-
2026-05-06status Pending 1123-char remark
Show marketing remark (1123 chars)
This beautifully updated semi-detached home is move-in ready and waiting for its new owners. Step inside to a bright and airy main level featuring brand-new plank laminate flooring and a fresh, neutral paint palette that flows throughout the entire home. The heart of the home is the spacious kitchen, boasting beautifully updated cabinetry, stylish new countertops, and a useful walk-in pantry—perfect for all your storage needs. Just off the kitchen, you'll find a convenient half-bath. Head upstairs to find three comfortable bedrooms, and an office all featuring brand-new carpeting and a full bathroom. The interior is rounded out by a bonus attic space, offering expansive room for all your extra storage. Enjoy your morning coffee or host weekend BBQs on the expansive rear deck overlooking a large, fully fenced yard. The deck has just been freshened up with new deck boards and an added convenient vestibule and back door. Best of all, this property includes rear off-street parking for two vehicles, providing both convenience and peace of mind. Don't miss out on this gem—schedule your showing today!
-
2026-04-28price $164,000 1123-char remark
Show marketing remark (1123 chars)
This beautifully updated semi-detached home is move-in ready and waiting for its new owners. Step inside to a bright and airy main level featuring brand-new plank laminate flooring and a fresh, neutral paint palette that flows throughout the entire home. The heart of the home is the spacious kitchen, boasting beautifully updated cabinetry, stylish new countertops, and a useful walk-in pantry—perfect for all your storage needs. Just off the kitchen, you'll find a convenient half-bath. Head upstairs to find three comfortable bedrooms, and an office all featuring brand-new carpeting and a full bathroom. The interior is rounded out by a bonus attic space, offering expansive room for all your extra storage. Enjoy your morning coffee or host weekend BBQs on the expansive rear deck overlooking a large, fully fenced yard. The deck has just been freshened up with new deck boards and an added convenient vestibule and back door. Best of all, this property includes rear off-street parking for two vehicles, providing both convenience and peace of mind. Don't miss out on this gem—schedule your showing today!
-
2026-04-03$169,000 Active 1123-char remark
Show marketing remark (1123 chars)
This beautifully updated semi-detached home is move-in ready and waiting for its new owners. Step inside to a bright and airy main level featuring brand-new plank laminate flooring and a fresh, neutral paint palette that flows throughout the entire home. The heart of the home is the spacious kitchen, boasting beautifully updated cabinetry, stylish new countertops, and a useful walk-in pantry—perfect for all your storage needs. Just off the kitchen, you'll find a convenient half-bath. Head upstairs to find three comfortable bedrooms, and an office all featuring brand-new carpeting and a full bathroom. The interior is rounded out by a bonus attic space, offering expansive room for all your extra storage. Enjoy your morning coffee or host weekend BBQs on the expansive rear deck overlooking a large, fully fenced yard. The deck has just been freshened up with new deck boards and an added convenient vestibule and back door. Best of all, this property includes rear off-street parking for two vehicles, providing both convenience and peace of mind. Don't miss out on this gem—schedule your showing today!
-
2018-05-22historical
-
2017-11-10$69,900
-
2014-06-25soldstatus $25,000
-
2014-03-31soldstatus $25,000
-
2014-03-21soldstatus $25,000
-
2014-03-12historical
-
2014-02-12$30,000
-
2007-04-27soldstatus $84,900
-
2007-04-27soldstatus $84,900
-
2007-03-14historical
-
2007-01-17$84,900
-
1999-10-22soldstatus $63,000
ⓘ 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
- $2,348 · $196/mo
- Projected year-2 tax
- $2,470 · $206/mo
- Expected delta
- +$121/yr (+$10/mo · 5.2%)
ⓘ 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 4/10 Moderate 7 d/yr ≥97°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 · 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
- $18,000
- − Mortgage interest
- −$9,187
- − Property taxes
- −$2,348
- − Insurance
- −$820
- − Repairs & maintenance
- −$1,440
- − Management
- −$1,440
- − Depreciation
- −$4,771
- Taxable loss
- −$2,006
- Est. tax savings @ 24.0%
- +$481
- After-tax cash flow
- $1,213/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
- Blue Mountain SD
- NCES district ID
- 4203870
- Math proficiency
- 42% ▼ -9.00%
- Reading proficiency
- 65% ▼ -7.00%
- Median HH income
- $58,661
- Composite
- 46.42/100
- National rank
- #2454
- State rank
- #126 of 539 in PA
Livability — Cressona
- Score
- 77/100
- State rank
- #343
- US rank
- #3022
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Cressona, PA
- City population
- 1,369
- Population (ZIP)
- 1,369
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 (92%)
- Race & ethnicity
- White 92% Two or more races 5% Hispanic / Latino 4%
- Common ancestry
- Romanian 7% Polish 5% Iranian 4%
- Foreign-born
- 1%
- Languages at home
- 98% 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
- ▲ 13.90%
- Current HPI
- 211.4846
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+160.3% since first listed15 events — show timeline
- 2026-05-06 Pending — BRIGHT MLS
- 2026-04-28 Price Changed $164,000 BRIGHT MLS
- 2026-04-03 Listed $169,000 BRIGHT MLS
- 2018-05-22 Listing Removed — BRIGHT MLS
- 2017-11-10 Listed $69,900 BRIGHT MLS
- 2014-06-25 Sold (Public Records) $25,000 Public Records
- 2014-03-31 Sold (MLS) $25,000 BRIGHT MLS
- 2014-03-21 Sold (Public Records) $25,000 Public Records
- 2014-03-12 Listing Removed — BRIGHT MLS
- 2014-02-12 Listed $30,000 BRIGHT MLS
- 2007-04-27 Sold (Public Records) $84,900 Public Records
- 2007-04-27 Sold (MLS) $84,900 BRIGHT MLS
- 2007-03-14 Listing Removed — BRIGHT MLS
- 2007-01-17 Listed $84,900 BRIGHT MLS
- 1999-10-22 Sold (Public Records) $63,000 Public Records
Property tax history
+2.0%/yrLatest (2025): $2,348 · +9.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…