CashFlowRE
Sign in Sign up
2134 Centre St
B Composite 70.51
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.3/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.1/15.0

$75,000

2134 Centre St · Ashland, PA 17921
3 bd · 1.0 ba · 1,060 sqft · SingleFamily public records · 234 Days on market
Built 1925 1,742 sqft lot $71/sqft · 16% above area Est $64k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

Key facts

  • Solid bones
  • Spacious layout
  • Detached garage

Tags

DETACHED GARAGESPACIOUS LAYOUTSOLID BONES

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 single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#1,179 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • North Schuylkill SD (rural): math 19% / reading 48% proficiency, ranked #429 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 48 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 $8k of equity ($519 loan paydown + $8k 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 $21k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 234 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y ago; this cycle's ask has dropped $24k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 234 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.43%
Cap rate
11.24%
Cash-on-cash
17.65%
DSCR
1.79
GRM
5.8

CMA / ARV

ARV (median comp)
$64,460
List price
$75,000
Delta
16.35%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.4%
Equity multiple
3.88×
Total profit
$60,552
Equity at exit
$67,566
10-year hold
IRR
32.2%
Equity multiple
8.76×
Total profit
$162,902
Equity at exit
$145,709

Cash invested: $21,000 (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 17921

Home prices YoY
21.7%
Active inventory
48
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,075 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$116 /mo · $1,389/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$309

Break-even live

Break-even rent $684
Max offer price $75,000
Occupancy floor 66%

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
$18,750
Closing costs
$2,250
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
1313 Spruce St Ashland, PA 2.0 1.0 1350 $1,075 $0.80 43d 1 0.47mi

Listing history 39 events

  1. 2026-06-19
    days on market $75,000 Active 234 DOM
  2. 2026-06-18
    days on market $75,000 Active 233 DOM
  3. 2026-06-17
    days on market $75,000 Active 232 DOM
  4. 2026-06-16
    days on market $75,000 Active 231 DOM
  5. 2026-06-15
    days on market $75,000 Active 230 DOM
  6. 2026-06-14
    days on market $75,000 Active 228 DOM
  7. 2026-06-12
    days on market $75,000 Active 227 DOM
  8. 2026-06-09
    days on market $75,000 Active 224 DOM
  9. 2026-06-08
    days on market $75,000 Active 223 DOM
  10. 2026-06-07
    days on market $75,000 Active 222 DOM
  11. 2026-06-07
    days on market $75,000 Active 221 DOM
  12. 2026-06-04
    days on market $75,000 Active 218 DOM
  13. 2026-06-03
    price $75,000 Active 217 DOM
  14. 2026-06-02
    days on market $86,500 Active 217 DOM
  15. 2026-06-01
    days on market $86,500 Active 216 DOM
  16. 2026-05-31
    days on market $86,500 Active 215 DOM
  17. 2026-05-31
    days on market $86,500 Active 214 DOM
  18. 2026-05-03
    price $86,500 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  19. 2026-04-20
    price $86,995 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  20. 2026-04-06
    price $87,250 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  21. 2026-04-01
    status Active 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  22. 2026-03-31
    historical 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  23. 2026-03-16
    price $89,900 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  24. 2026-03-01
    status Active 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  25. 2026-02-28
    historical 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  26. 2025-12-16
    status Active 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  27. 2025-12-15
    historical 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  28. 2025-11-17
    status Active 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  29. 2025-11-15
    historical 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  30. 2025-10-24
    soldstatus $75,000
  31. 2025-10-23
    listed $99,000 Active 727-char remark
    Show marketing remark (727 chars)

    Bring Your Toolbelt and Vision — the Finish Line Awaits! This four-bedroom, one-bath home in Ashland Borough is about 75% renovated — meaning the heavy lifting is already done, and the fun part is up to you. The previous owner left behind many of the construction materials, so you’ve already got a head start on finishing touches. The layout is spacious, the bones are solid, and the detached garage adds a nice bonus for storage or a workshop. If you’ve got a bit of skill, a dash of creativity, and a desire to add your personal flair, this property is ready to reward your effort. It’s not a total project, it’s a nearly-finished masterpiece waiting for the right hands to bring it home!

  32. 2022-06-10
    soldstatus $40,000 Closed 165-char remark
    Show marketing remark (165 chars)

    This 3 bedroom home offers a 1 car detached garage. Oil heat. Attic for storage. Living room w/ w with ceiling fan. Eat in kitchen. Laundry room on the first floor.

  33. 2022-05-14
    status Pending 165-char remark
    Show marketing remark (165 chars)

    This 3 bedroom home offers a 1 car detached garage. Oil heat. Attic for storage. Living room w/ w with ceiling fan. Eat in kitchen. Laundry room on the first floor.

  34. 2022-05-08
    price $45,000 165-char remark
    Show marketing remark (165 chars)

    This 3 bedroom home offers a 1 car detached garage. Oil heat. Attic for storage. Living room w/ w with ceiling fan. Eat in kitchen. Laundry room on the first floor.

  35. 2022-04-24
    listed $50,000 Active 165-char remark
    Show marketing remark (165 chars)

    This 3 bedroom home offers a 1 car detached garage. Oil heat. Attic for storage. Living room w/ w with ceiling fan. Eat in kitchen. Laundry room on the first floor.

  36. 2010-04-13
    soldstatus $35,900
  37. 2010-04-06
    soldstatus $35,900
  38. 2008-09-19
    historical
  39. 2008-09-19
    listed $35,900

ⓘ 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
$1,389 · $116/mo
Projected year-2 tax
$1,389 · $116/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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$12,900
− Mortgage interest
−$4,201
− Property taxes
−$1,389
− Insurance
−$375
− Repairs & maintenance
−$1,032
− Management
−$1,032
− Depreciation
−$2,182
Taxable income
$2,689
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$645
After-tax cash flow
$3,062/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
North Schuylkill SD
NCES district ID
4210110
Math proficiency
19% ▼ -14.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$43,529
Composite
28.37/100
National rank
#6770
State rank
#429 of 539 in PA

Livability — Ashland

Score
64/100
State rank
#1179
US rank
#13787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashland, PA
Population (ZIP)
7,029

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 (83%)
Race & ethnicity
White 83% Black 10% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 10% Iranian 4% Polish 3%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4% Other Indo-European 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
▲ 62.11%
Current HPI
347.8425
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

+140.9% since first listed
22 events — show timeline
  • 2026-05-03 Price Changed $86,500 BRIGHT MLS
  • 2026-04-20 Price Changed $86,995 BRIGHT MLS
  • 2026-04-06 Price Changed $87,250 BRIGHT MLS
  • 2026-04-01 Relisted BRIGHT MLS
  • 2026-03-31 Listing Removed BRIGHT MLS
  • 2026-03-16 Price Changed $89,900 BRIGHT MLS
  • 2026-03-01 Relisted BRIGHT MLS
  • 2026-02-28 Listing Removed BRIGHT MLS
  • 2025-12-16 Relisted BRIGHT MLS
  • 2025-12-15 Listing Removed BRIGHT MLS
  • 2025-11-17 Relisted BRIGHT MLS
  • 2025-11-15 Listing Removed BRIGHT MLS
  • 2025-10-24 Sold (Public Records) $75,000 Public Records
  • 2025-10-23 Listed $99,000 BRIGHT MLS
  • 2022-06-10 Sold (MLS) $40,000 BRIGHT MLS
  • 2022-05-14 Pending BRIGHT MLS
  • 2022-05-08 Price Changed $45,000 BRIGHT MLS
  • 2022-04-24 Listed $50,000 BRIGHT MLS
  • 2010-04-13 Sold (MLS) $35,900 BRIGHT MLS
  • 2010-04-06 Sold (Public Records) $35,900 Public Records
  • 2008-09-19 Listed $35,900 BRIGHT MLS
  • 2008-09-19 Listing Removed BRIGHT MLS

Property tax history

+2.8%/yr

Latest (2025): $1,389 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…