CashFlowRE
Sign in Sign up
810 Reed St
C Composite 57.64
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 +19.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.0/10.0
  • Rent growth +4.1/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$184,900

810 Reed St · Allentown, PA 18109
3 bd · 1.0 ba · 990 sqft · SingleFamily public records · 45 Days on market
Built 1910 3,200 sqft lot $187/sqft · 19% below area Est $230k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained single-Family, Twin house located on the east side of Allentown, just minutes away from Bethlehem. Conveniently situated close to major highways, shopping centers, and local amenities. This home features a large backyard with utility shed. Rear parking spaces with carport. Enjoy relaxing on the covered front porch. The main level offers a large family room, providing plenty of space for gathering and everyday living. The fenced backyard includes side access, adding both privacy and functionality. Property is being sold as-is, providing an opportunity for buyers who are looking to add their personal touch. Access to carport parking in the back of the property is from the alley.

Key facts

  • Covered front porch
  • Large family room
  • Utility shed

Tags

LARGE BACKYARDUTILITY SHEDREAR PARKING SPACESCARPORTCOVERED FRONT PORCHLARGE FAMILY ROOM

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 $185k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/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 $185k (0.0% below list).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.3% in Allentown — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 81/100 on livability (#171 in PA, #1,440 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, employment D.
  • Allentown City SD (urban): math 10% / reading 20% proficiency, ranked #513 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.6%/yr); 58 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $52k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 24y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $185k implies a 236% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.00%
Cap rate
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
8.3

CMA / ARV

ARV (median comp)
$229,752
List price
$184,900
Delta
-19.52%
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
1813 E Cedar St 0.11mi 3/2.0 972 (-2%) 17mo $280,000 $288 74
847 Oswego St 0.26mi 3/1.0 1,040 (+5%) 14mo $285,000 $274 68
1909 E Keats St 0.26mi 3/1.5 1,066 (+8%) 7mo $300,000 $281 67
1103 N Van Buren St 0.50mi 3/1.0 1,048 (+6%) 11mo $230,300 $220 58
453 N Oswego St 0.36mi 3/1.5 1,064 (+8%) 14mo $299,000 $281 57
1158 E Congress St 0.62mi 3/1.0 950 (-4%) 11mo $235,000 $247 55
1903 E Jonathan St 0.69mi 3/1.0 1,001 (+1%) 19mo $300,000 $300 50
1511 E Highland St 0.47mi 3/1.0 1,120 (+13%) 10mo $285,000 $254 48
1924 E Congress St 0.44mi 3/1.0 864 (-13%) 18mo $230,000 $266 43
1519 E Highland St 0.46mi 3/1.5 1,120 (+13%) 18mo $245,000 $219 39
813 N Kiowa St 0.49mi 4/1.0 (+1) 1,125 (+14%) 15mo $270,000 $240 37
1019 E Hamilton St 0.72mi 2/2.0 (-1) 1,080 (+9%) 19mo $270,000 $250 26

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

Projected returns pro-forma

-3.0% appreciation · 6.57% rent growth · sell at horizon

5-year hold
IRR
-4.8%
Equity multiple
0.81×
Total profit
$-9,645
Equity at exit
$27,569
10-year hold
IRR
8.6%
Equity multiple
1.76×
Total profit
$39,314
Equity at exit
$15,987

Cash invested: $51,772 (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 18109

Home prices YoY
-21.9%
Rents YoY
6.6%
Active inventory
58
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,849 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$203 /mo · $2,435/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$211

Break-even live

Break-even rent $1,582
Max offer price $184,900
Occupancy floor 84%

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
$46,225
Closing costs
$5,547
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
1207 E Congress St Allentown, PA 1.0–2.0 1.0–1.5 749 $1,745 $2.33 2d 43 0.66mi
949 E Linden St Allentown, PA 2.0 2.0 880 $1,795 $2.04 14d 1 0.77mi
801-819 N Halstead St Allentown, PA 2.0 2.0 995 $1,795 $1.80 43d 1 0.82mi
801 N Halstead St Allentown, PA 1.0–2.0 1.0–2.0 872 $1,795 $2.06 2d 1 0.82mi
817 E Turner St Allentown, PA 2.0 1.0 850 $1,795 $2.11 2d 1 0.89mi
2010B Pinehurst Ct Allentown, PA 1.0–2.0 1.0 844 $1,850 $2.19 2d 6 0.99mi
967 Stratford St Bethlehem, PA 3.0 1.0 938 $850 $0.91 43d 1 1.15mi
501 E Walnut St Allentown, PA 2.0 2.0 850 $1,795 $2.11 2d 1 1.23mi
333 River Dr Allentown, PA 1.0–2.0 1.0–2.0 869 $2,025 $2.33 2d 13 1.36mi
2132 Pennsylvania Ave Unit 00 B- 7 Bethlehem, PA 2.0 1.0 956 $1,695 $1.77 14d 1 1.38mi
303 E Union St Unit 1st Allentown, PA 2.0 1.0 977 $1,550 $1.59 43d 1 1.40mi
2252 Catasauqua Rd Bethlehem, PA 1.0–2.0 1.0 767 $1,829 $2.38 2d 22 1.45mi

Listing history 14 events

  1. 2026-05-08
    status Pending 701-char remark
    Show marketing remark (701 chars)

    Well maintained single-Family, Twin house located on the east side of Allentown, just minutes away from Bethlehem. Conveniently situated close to major highways, shopping centers, and local amenities. This home features a large backyard with utility shed. Rear parking spaces with carport. Enjoy relaxing on the covered front porch. The main level offers a large family room, providing plenty of space for gathering and everyday living. The fenced backyard includes side access, adding both privacy and functionality. Property is being sold as-is, providing an opportunity for buyers who are looking to add their personal touch. Access to carport parking in the back of the property is from the alley.

  2. 2026-04-30
    price $184,900 701-char remark
    Show marketing remark (701 chars)

    Well maintained single-Family, Twin house located on the east side of Allentown, just minutes away from Bethlehem. Conveniently situated close to major highways, shopping centers, and local amenities. This home features a large backyard with utility shed. Rear parking spaces with carport. Enjoy relaxing on the covered front porch. The main level offers a large family room, providing plenty of space for gathering and everyday living. The fenced backyard includes side access, adding both privacy and functionality. Property is being sold as-is, providing an opportunity for buyers who are looking to add their personal touch. Access to carport parking in the back of the property is from the alley.

  3. 2026-04-13
    price $189,900 701-char remark
    Show marketing remark (701 chars)

    Well maintained single-Family, Twin house located on the east side of Allentown, just minutes away from Bethlehem. Conveniently situated close to major highways, shopping centers, and local amenities. This home features a large backyard with utility shed. Rear parking spaces with carport. Enjoy relaxing on the covered front porch. The main level offers a large family room, providing plenty of space for gathering and everyday living. The fenced backyard includes side access, adding both privacy and functionality. Property is being sold as-is, providing an opportunity for buyers who are looking to add their personal touch. Access to carport parking in the back of the property is from the alley.

  4. 2026-03-31
    price $194,900 701-char remark
    Show marketing remark (701 chars)

    Well maintained single-Family, Twin house located on the east side of Allentown, just minutes away from Bethlehem. Conveniently situated close to major highways, shopping centers, and local amenities. This home features a large backyard with utility shed. Rear parking spaces with carport. Enjoy relaxing on the covered front porch. The main level offers a large family room, providing plenty of space for gathering and everyday living. The fenced backyard includes side access, adding both privacy and functionality. Property is being sold as-is, providing an opportunity for buyers who are looking to add their personal touch. Access to carport parking in the back of the property is from the alley.

  5. 2026-03-23
    listed $199,900 Active 701-char remark
    Show marketing remark (701 chars)

    Well maintained single-Family, Twin house located on the east side of Allentown, just minutes away from Bethlehem. Conveniently situated close to major highways, shopping centers, and local amenities. This home features a large backyard with utility shed. Rear parking spaces with carport. Enjoy relaxing on the covered front porch. The main level offers a large family room, providing plenty of space for gathering and everyday living. The fenced backyard includes side access, adding both privacy and functionality. Property is being sold as-is, providing an opportunity for buyers who are looking to add their personal touch. Access to carport parking in the back of the property is from the alley.

  6. 2014-10-16
    soldstatus $55,000
  7. 2014-10-09
    soldstatus $55,000 86-char remark
    Show marketing remark (86 chars)

    Great Location - Only minutes from downtown Bethlehem and Allentown. Being sold As-Is.

  8. 2014-10-09
    soldstatus $55,000
    Show marketing remark (86 chars)

    Great Location - Only minutes from downtown Bethlehem and Allentown. Being sold As-Is.

  9. 2014-08-16
    listed $65,000 86-char remark
    Show marketing remark (86 chars)

    Great Location - Only minutes from downtown Bethlehem and Allentown. Being sold As-Is.

  10. 2014-08-16
    listed $65,000
    Show marketing remark (86 chars)

    Great Location - Only minutes from downtown Bethlehem and Allentown. Being sold As-Is.

  11. 2003-03-01
    historical
  12. 2003-01-15
    listed $53,000
  13. 2002-12-01
    historical
  14. 2002-03-06
    listed $53,000

ⓘ 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
$2,435 · $203/mo
Projected year-2 tax
$2,678 · $223/mo
Expected delta
+$243/yr (+$20/mo · 10.0%)

ⓘ 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 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$22,184
− Mortgage interest
−$10,357
− Property taxes
−$2,435
− Insurance
−$924
− Repairs & maintenance
−$1,775
− Management
−$1,775
− Depreciation
−$5,379
Taxable loss
−$461
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$111
After-tax cash flow
$2,641/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
Allentown City SD
NCES district ID
4202280
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -15.00%
Median HH income
$36,337
Composite
12.43/100
National rank
#9630
State rank
#513 of 539 in PA

Livability — Allentown

Score
81/100
State rank
#171
US rank
#1440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allentown, PA
County
Lehigh County · 333,019 people
City population
172,996
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
18,446
Household income
$58,031
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
898.0

Population outlook (Lehigh County) Hauer SSP2

Today (2025)
392,957 people
By 2030
408,319 · +3.9%
By 2040
440,007 · +12.0%
By 2050
475,940 · +21.1%
By 2075
590,448 · +50.3%
By 2100
690,314 · +75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Hispanic / Latino 55% White 33% Two or more races 15% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 27% Cuban 1% Dominican 18%
Common ancestry
Hispanic 2% Romanian 1% Polish 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
53% English-only · Spanish 37% Arabic 6% French/Haitian/Cajun 2%

Political lean MEDSL · Lehigh

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.2%
2008→2024 swing
-12.9pp toward R · 2008: 15.6pp · 2024: 2.7pp
All cycles
2024: D+2.7 2020: D+7.6 2016: D+4.4 2012: D+7.5 2008: D+15.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.00%
Current HPI
342.9027
Rent YoY
▲ 6.57%
Metro
Allentown-Bethlehem-Easton, PA-NJ
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+248.9% since first listed
14 events — show timeline
  • 2026-05-08 Pending GLVRMLS
  • 2026-04-30 Price Changed $184,900 GLVRMLS
  • 2026-04-13 Price Changed $189,900 GLVRMLS
  • 2026-03-31 Price Changed $194,900 GLVRMLS
  • 2026-03-23 Listed $199,900 GLVRMLS
  • 2014-10-16 Sold (Public Records) $55,000 Public Records
  • 2014-10-09 Sold (MLS) $55,000 GLVRMLS
  • 2014-10-09 Sold (MLS) $55,000 GLVRMLS
  • 2014-08-16 Listed $65,000 GLVRMLS
  • 2014-08-16 Listed $65,000 GLVRMLS
  • 2003-03-01 Listing Removed GLVRMLS
  • 2003-01-15 Listed $53,000 GLVRMLS
  • 2002-12-01 Listing Removed GLVRMLS
  • 2002-03-06 Listed $53,000 GLVRMLS

Property tax history

-1.6%/yr

Latest (2026): $2,435 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…