CashFlowRE
Sign in Sign up
2710 Columbia St
C Composite 58.79
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 +19.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.7/10.0
  • Schools +3.3/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$214,900

2710 Columbia St · Palmer, PA 18045
3 bd · 1.0 ba · 956 sqft · SingleFamily public records · 1 Days on market
Built 1900 3,330 sqft lot Est $266k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedrooms, 1 bath. Big backyard w/ deck. Some newer windows, Full basement with washer & dryer hook-up. This house won't last! Priced to Sell, schedule a showing today!

Key facts

  • Off street parking
  • First floor laundry
  • Large fenced in yard

Tags

OFF STREET PARKINGLARGE FENCED IN YARDFIRST FLOOR LAUNDRYNEWER HEATING SYSTEMBRAND NEW CARPETING

Property features AI

Exterior

  • Parking: Off-street parking; Parking pad
  • Utilities: Public water; Public sewer; Electric service: 100 amps with circuit breakers
  • Home design: 2 stories; Brick and vinyl siding construction; Rubber roof
  • Construction: Built with brick and vinyl siding; Rubber roof; Full basement
  • Exterior features: Deck; Porch; Yard fenced; Fence

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: Total rooms: 7; Has basement (full)
  • Flooring: Carpet; Luxury vinyl; Luxury vinyl plank
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (oil); Ceiling fans
  • Interior features: Dining area; Separate/formal dining room
  • Laundry & utility: Washer; Electric dryer; Electric dryer hookup; Electric water heater

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 $215k.

Deal economics

  • At list price, monthly cash flow is $247 ($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 $208k (3.1% below list).
  • Recommended offer: $208k (3.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Easton Area SD (suburban): math 31% / reading 44% proficiency, ranked #364 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+11.2%/yr); 163 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).

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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $60k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $70k; list at $215k implies a 207% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $208,282 (3.1% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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.
  4. 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.
  5. 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
0.97%
Cap rate
7.67%
Cash-on-cash
4.92%
DSCR
1.22
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$265,768
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2312 4th St 0.58mi 2/1.0 (-1) 960 (+0%) 0mo $274,900 $286 67
2732 Oregon St 0.47mi 2/1.0 (-1) 936 (-2%) 4mo $280,000 $299 66
529 Oakwood St 0.46mi 2/1.5 (-1) 1,012 (+6%) 2mo $307,100 $303 60
2228 Butler St 0.53mi 2/1.0 (-1) 944 (-1%) 10mo $195,000 $207 60
2497 Lincoln Ave 0.52mi 2/1.0 (-1) 960 (+0%) 14mo $220,000 $229 58
2604 Burrows St 0.55mi 3/1.0 1,008 (+5%) 10mo $280,000 $278 56
2218 2nd St 0.75mi 3/1.0 1,008 (+5%) 1mo $325,000 $322 55
300 S Greenwood Ave 0.54mi 2/1.0 (-1) 878 (-8%) 12mo $342,500 $390 46
1916 Hay Ter 0.74mi 2/1.0 (-1) 954 (-0%) 19mo $239,900 $251 44
716 Sterlingworth Ter 0.54mi 3/1.0 1,056 (+10%) 22mo $261,000 $247 40
2916 Charlotte Ave 0.72mi 2/1.0 (-1) 1,046 (+9%) 12mo $288,000 $275 35
3198 Freemansburg Ave 0.74mi 3/1.0 1,092 (+14%) 17mo $260,000 $238 28

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.86×
Total profit
$-8,136
Equity at exit
$32,042
10-year hold
IRR
11.0%
Equity multiple
2.05×
Total profit
$63,145
Equity at exit
$18,581

Cash invested: $60,172 (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 18045

Rents YoY
11.2%
Active inventory
163
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,083 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$182 /mo · $2,189/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$247

Break-even live

Break-even rent $1,771
Max offer price $214,900
Occupancy floor 83%

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
$53,725
Closing costs
$6,447
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
613 Oakwood St Easton, PA 2.0 1.0 1025 $1,898 $1.85 2d 1 0.46mi
2250 Butler St Unit 06 Easton, PA 2.0 1.0 1000 $1,700 $1.70 18d 1 0.54mi
100 Woodmont Cir Easton, PA 1.0–2.0 1.0–2.0 978 $2,450 $2.51 2d 11 0.67mi
817 Ridge St Easton, PA 2.0 1.0 1014 $1,900 $1.87 43d 1 0.89mi
2150 Gateway Ter Easton, PA 1.0–2.0 1.0–2.0 707 $1,900 $2.69 2d 2 0.94mi
1619 Butler St Easton, PA 3.0 1.0 965 $2,050 $2.12 23d 1 1.04mi
94 Jonathan Dr Easton, PA 2.0 1.0 1045 $2,200 $2.11 2d 1 1.11mi
11 Early St Easton, PA 2.0 1.0 998 $1,625 $1.63 43d 1 1.24mi
1304 Lehigh St Unit 1 Easton, PA 2.0 1.0 733 $1,295 $1.77 2d 1 1.37mi
4053 Vaughn St Easton, PA 2.0 1.5 950 $1,800 $1.89 14d 1 1.37mi
1237 Butler St Unit 2 Easton, PA 3.0 1.0 900 $1,700 $1.89 2d 1 1.39mi
1205 Butler St Easton, PA 2.0 1.0 900 $1,700 $1.89 14d 1 1.43mi

Listing history 10 events

  1. 2026-04-30
    status Pending
  2. 2026-04-29
    listed $214,900 Active
  3. 2008-03-24
    soldstatus $69,900 175-char remark
    Show marketing remark (175 chars)

    3 bedrooms, 1 bath. Big backyard w/ deck. Some newer windows, Full basement with washer & dryer hook-up. This house won't last! Priced to Sell, schedule a showing today!

  4. 2008-02-12
    listed $73,900 175-char remark
    Show marketing remark (175 chars)

    3 bedrooms, 1 bath. Big backyard w/ deck. Some newer windows, Full basement with washer & dryer hook-up. This house won't last! Priced to Sell, schedule a showing today!

  5. 2007-11-03
    historical
  6. 2007-10-29
    listed $114,900
  7. 2007-10-26
    historical
  8. 2007-08-06
    listed $114,900
  9. 2005-08-23
    soldstatus $75,000
  10. 1992-05-01
    soldstatus $50,000

ⓘ 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
$2,189 · $182/mo
Projected year-2 tax
$2,792 · $233/mo
Expected delta
+$603/yr (+$50/mo · 27.6%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$24,994
− Mortgage interest
−$12,038
− Property taxes
−$2,189
− Insurance
−$1,074
− Repairs & maintenance
−$2,000
− Management
−$2,000
− Depreciation
−$6,252
Taxable loss
−$558
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$3,092/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
Easton Area SD
NCES district ID
4208850
Math proficiency
31% ▼ -2.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$61,390
Composite
33.46/100
National rank
#5457
State rank
#364 of 539 in PA

Livability — Palmer

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Northampton County · 236,814 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
30,429
Household income
$114,528
Rent vs Own
19.3% rent · 80.7% own
Severe rent burden
537.0

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 14% Two or more races 9% Asian 5% Black 4%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 5% Polish 2% Italian 2%
Foreign-born
10% · Canada, Jamaica, Vietnam
Languages at home
84% English-only · Spanish 9% Other Indo-European 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -297.92%
Current HPI
201.5716
Rent YoY
▲ 11.15%
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

+329.8% since first listed
10 events — show timeline
  • 2026-04-30 Pending GLVRMLS
  • 2026-04-29 Listed $214,900 GLVRMLS
  • 2008-03-24 Sold (MLS) $69,900 GLVRMLS
  • 2008-02-12 Listed $73,900 GLVRMLS
  • 2007-11-03 Listing Removed GLVRMLS
  • 2007-10-29 Listed $114,900 GLVRMLS
  • 2007-10-26 Listing Removed GLVRMLS
  • 2007-08-06 Listed $114,900 GLVRMLS
  • 2005-08-23 Sold (Public Records) $75,000 Public Records
  • 1992-05-01 Sold (Public Records) $50,000 Public Records

Property tax history

+1.0%/yr

Latest (2026): $2,189 · -6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…