CashFlowRE
Sign in Sign up
195 Yard St
D- Composite 35.58
Why this score? — see what drove the D- 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 +13.4/30.0
  • DSCR +4.0/10.0
  • Appreciation +4.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0

$149,900

195 Yard St · Nesquehoning, PA 18240
3 bd · 1.0 ba · 1,425 sqft · Townhouse public records · 17 Days on market
Built 1920 5,663 sqft lot Est $113k · 33% over

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

Listing remarks MLS

Here's your chance to stop renting and start owning! Discover the charm of this wonderfully maintained 3-bedroom, 1-bath half-double on the peaceful outskirts of Nesquehoning! This home blends comfort and functionality with an inviting kitchen that flows to a spacious dining room and warm, inviting living and family room. A soothing neutral palette and plush carpeting, a welcoming atmosphere throughout. Upstairs, you’ll find three spacious bedrooms with ample closet space and 1 full bath. Third floor features a large finished attic for storage, an office, or additional bedroom! Step outside to enjoy a fenced in yard perfect for hosting or relaxing. Located close to Jim Thorpe and Pocono attractions — don’t miss this wonderful opportunity!

Key facts

  • Inviting kitchen
  • Finished attic
  • Spacious dining room

Tags

INVITING KITCHENSPACIOUS DINING ROOMFINISHED ATTICFENCED IN YARDCLOSE TO POCONO ATTRACTIONS

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric hot water
  • Home design: Fee simple ownership
  • Construction: Concrete perimeter foundation
  • Exterior features: Semi-detached; Aluminum siding; Above- and below-grade structures; Not in a federal flood zone

Interior

  • Kitchen: Refrigerator; Electric oven/range
  • Bedrooms: Three bedrooms on the first upper level; Rooms include living room, dining room, master bedroom, two additional bedrooms, family room, mud room, attic
  • Bathrooms: One full bathroom (all upper levels)
  • Heating & cooling: Hot water heating; Coal fuel; Wall unit cooling
  • Interior features: Eat-in kitchen; Full basement
  • Laundry & utility: Washer and dryer in basement; Electric hot water

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 townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $4 ($46/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 $131k (12.9% below list).
  • Recommended offer: $131k (12.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#872 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Panther Valley SD (rural): math 14% / reading 35% proficiency, ranked #477 of 539 in PA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Panther Valley El Sch (math 27% / reading 42%, grade F, #1,049 of 1,518 statewide, top 71%, 622 students, 100% FRL); Panther Valley Intermediate Sch (math 11% / reading 31%, grade F, #432 of 512 statewide, top 85%, 417 students, 100% FRL); Panther Valley Jshs (math 13% / reading 36%, grade F, #376 of 437 statewide, top 86%, 771 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 26 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $1k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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 $40k; list at $150k implies a 276% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,541 (12.9% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.87%
Cap rate
6.32%
Cash-on-cash
0.11%
DSCR
1.00
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$112,575
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 Yard St 0.03mi 4/1.0 (+1) 1,447 (+2%) 8mo $115,000 $79 85

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

Projected returns pro-forma

-2.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.57×
Total profit
$-18,196
Equity at exit
$28,562
10-year hold
IRR
-3.1%
Equity multiple
0.75×
Total profit
$-10,289
Equity at exit
$23,885

Cash invested: $41,972 (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 18240

Home prices YoY
-1.1%
Active inventory
26
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,305 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$179 /mo · $2,147/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$4

Break-even live

Break-even rent $1,301
Max offer price $149,900
Occupancy floor 95%

Sensitivity live

Price -10% $89 -5% $46 +0% $4 +5% $-39 +10% $-81
Rent -10% $-99 -5% $-48 +0% $4 +5% $55 +10% $107
Rate -1.0pp $79 -0.5pp $42 base $4 +0.5pp $-35 +1.0pp $-75

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
$37,475
Closing costs
$4,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Leisenring St Lansford, PA 3.0 1.0 1422 $1,100 $0.77 45d 1 0.95mi
323 E Bertsch St Unit A-1 Lansford, PA 2.0 1.0 1250 $1,450 $1.16 45d 1 1.06mi
317 E Bertsch St Unit 1 Lansford, PA 2.0 1.0 1650 $1,400 $0.85 45d 1 1.06mi
546 E Kline Ave Lansford, PA 3.0 1.0 1000 $900 $0.90 4d 1 1.06mi
149 W Ridge St Unit 1A Lansford, PA 2.0 1.0 930 $1,350 $1.45 25d 1 1.29mi
149 W Ridge St Unit 2b Lansford, PA 2.0 1.0 875 $1,325 $1.51 25d 1 1.29mi
149 W Ridge St Unit 3A Lansford, PA 3.0 1.0 1550 $1,650 $1.06 45d 1 1.29mi
149 W Ridge St Unit 1B Lansford, PA 3.0 1.0 1654 $1,500 $0.91 21d 1 1.29mi
214 N Oak St Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 4d 1 1.46mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,200 $1.28 4d 1 1.46mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 21d 1 1.46mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 45d 1 1.46mi

Listing history 19 events

  1. 2026-06-13
    status $149,900 Pending 17 DOM
  2. 2026-06-10
    days on market $149,900 Active 17 DOM
  3. 2026-06-09
    days on market $149,900 Active 16 DOM
  4. 2026-06-08
    days on market $149,900 Active 15 DOM
  5. 2026-06-07
    days on market $149,900 Active 14 DOM
  6. 2026-06-05
    days on market $149,900 Active 11 DOM
  7. 2026-06-03
    days on market $149,900 Active 10 DOM
  8. 2026-06-02
    days on market $149,900 Active 9 DOM
  9. 2026-06-01
    days on market $149,900 Active 8 DOM
  10. 2026-05-31
    days on market $149,900 Active 7 DOM
  11. 2026-05-31
    days on market $149,900 Active 6 DOM
  12. 2026-05-24
    listed $149,900 Active
    Show marketing remark (766 chars)

    Here's your chance to stop renting and start owning! Discover the charm of this wonderfully maintained 3-bedroom, 1-bath half-double on the peaceful outskirts of Nesquehoning! This home blends comfort and functionality with an inviting kitchen that flows to a spacious dining room and warm, inviting living and family room. A soothing neutral palette and plush carpeting, a welcoming atmosphere throughout. Upstairs, you’ll find three spacious bedrooms with ample closet space and 1 full bath. Third floor features a large finished attic for storage, an office, or additional bedroom! Step outside to enjoy a fenced in yard perfect for hosting or relaxing. Located close to Jim Thorpe and Pocono attractions — don’t miss this wonderful opportunity!

  13. 2026-05-24
    listed $149,900 Active 766-char remark
    Show marketing remark (766 chars)

    Here's your chance to stop renting and start owning! Discover the charm of this wonderfully maintained 3-bedroom, 1-bath half-double on the peaceful outskirts of Nesquehoning! This home blends comfort and functionality with an inviting kitchen that flows to a spacious dining room and warm, inviting living and family room. A soothing neutral palette and plush carpeting, a welcoming atmosphere throughout. Upstairs, you’ll find three spacious bedrooms with ample closet space and 1 full bath. Third floor features a large finished attic for storage, an office, or additional bedroom! Step outside to enjoy a fenced in yard perfect for hosting or relaxing. Located close to Jim Thorpe and Pocono attractions — don’t miss this wonderful opportunity!

  14. 2022-10-14
    historical
  15. 2019-01-18
    soldstatus $39,900
  16. 2018-11-19
    soldstatus $39,000
  17. 2018-08-21
    listed $39,900
  18. 2018-08-20
    listed $39,900
  19. 2014-04-24
    soldstatus $15,000

ⓘ 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
$2,147 · $179/mo
Projected year-2 tax
$2,258 · $188/mo
Expected delta
+$111/yr (+$9/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°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 · 3 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
$15,665
− Mortgage interest
−$8,397
− Property taxes
−$2,147
− Insurance
−$750
− Repairs & maintenance
−$1,253
− Management
−$1,253
− Depreciation
−$4,361
Taxable loss
−$2,496
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$599
After-tax cash flow
$644/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
Panther Valley SD
NCES district ID
4218450
Math proficiency
14% ▼ -7.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$36,914
Composite
20.31/100
National rank
#8613
State rank
#477 of 539 in PA

Livability — Nesquehoning

Score
68/100
State rank
#872
US rank
#9211

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nesquehoning, PA
City population
3,909
Population (ZIP)
3,909

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 7% Black 4%
Hispanic origin (detail)
Puerto Rican 11%
Common ancestry
Romanian 7% Subsaharan African 4% Polish 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.08%
Current HPI
190.5896
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

+899.3% since first listed
8 events — show timeline
  • 2026-05-24 Listed $149,900 GLVRMLS
  • 2026-05-24 Listed $149,900 BRIGHT MLS
  • 2022-10-14 Listing Removed GLVRMLS
  • 2019-01-18 Sold (MLS) $39,900 PMAR
  • 2018-11-19 Sold (Public Records) $39,000 Public Records
  • 2018-08-21 Listed $39,900 GLVRMLS
  • 2018-08-20 Listed $39,900 PMAR
  • 2014-04-24 Sold (Public Records) $15,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $2,147 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…