CashFlowRE
Sign in Sign up
60 Schuylkill St
C+ Composite 62.68
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

60 Schuylkill St · Cressona, PA 17929
3 bd · 1.5 ba · 1,443 sqft · Townhouse public records · 51 Days on market
Built 1910 5,663 sqft lot $114/sqft · 29% below area Est $233k · 29% under

🖨 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

UPDATED CABINETRYNEW COUNTERTOPSWALK-IN PANTRYBONUS ATTIC SPACEEXPANSIVE REAR DECKFULLY FENCED YARD

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/1.5-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.
Recommended offer $150,000 (8.5% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1910 — 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 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?
  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 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

5-year hold
IRR
25.4%
Equity multiple
3.03×
Total profit
$93,216
Equity at exit
$147,744
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,423
Max offer price $164,000
Occupancy floor 91%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-16
    status $164,000 Pending 51 DOM
  2. 2026-06-15
    days on market $164,000 Active 51 DOM
  3. 2026-06-14
    days on market $164,000 Active 49 DOM
  4. 2026-06-12
    days on market $164,000 Active 48 DOM
  5. 2026-06-09
    days on market $164,000 Active 45 DOM
  6. 2026-06-08
    days on market $164,000 Active 44 DOM
  7. 2026-06-07
    days on market $164,000 Active 43 DOM
  8. 2026-06-07
    days on market $164,000 Active 42 DOM
  9. 2026-06-04
    days on market $164,000 Active 39 DOM
  10. 2026-06-02
    days on market $164,000 Active 38 DOM
  11. 2026-06-01
    days on market $164,000 Active 37 DOM
  12. 2026-05-31
    days on market $164,000 Active 36 DOM
  13. 2026-05-31
    days on market $164,000 Active 35 DOM
  14. 2026-05-06
    status 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!

  15. 2026-04-28
    price $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!

  16. 2026-04-03
    listed $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!

  17. 2018-05-22
    historical
  18. 2017-11-10
    listed $69,900
  19. 2014-06-25
    soldstatus $25,000
  20. 2014-03-31
    soldstatus $25,000
  21. 2014-03-21
    soldstatus $25,000
  22. 2014-03-12
    historical
  23. 2014-02-12
    listed $30,000
  24. 2007-04-27
    soldstatus $84,900
  25. 2007-04-27
    soldstatus $84,900
  26. 2007-03-14
    historical
  27. 2007-01-17
    listed $84,900
  28. 1999-10-22
    soldstatus $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
combined federal + state — saved on this device
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

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

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

Price history

+160.3% since first listed
15 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%/yr

Latest (2025): $2,348 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…