CashFlowRE
Sign in Sign up
306 E Fairview St
B Composite 71.74
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 +26.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.4/10.0
  • Schools +6.1/10.0
  • Livability +4.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$247,000

306 E Fairview St · Coopersburg, PA 18036
4 bd · 1.0 ba · 1,134 sqft · Townhouse public records · 13 Days on market
Built 1914 2,475 sqft lot $218/sqft · 17% below area Est $296k · 17% under

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

Listing remarks

Location Location Location! Don't miss out on the opportunity to own a versatile property located in the heart of Coopersburg Borough, offering exceptional potential for both investors or owner-occupants. Featuring 4 bedrooms and 1.5 baths, this home is well-suited for those seeking affordability and space within the desirable Southern Lehigh School District. The layout offers flexibility for residential living, rental income, or mixed-use possibilities due to it's C-1 zoning. Additional highlights include on and off-street parking, a small shed for outdoor storage, and ample storage space in both the attic and basement. Whether you're looking to expand your investment portfolio or settl

Key facts

  • Parking
  • Built 1914
  • Listed 13 days

Property features AI

Exterior

  • Parking: Off-street parking; Parking pad; On-street parking available
  • Utilities: Public water; Public sewer
  • Home design: Two-story residence; Vinyl siding exterior; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt and fiberglass roof
  • Exterior features: Front porch; Small lot (approximately 0.057 acres); Has a view

Interior

  • Kitchen: Eat-in kitchen; Electric oven; Electric range; Refrigerator
  • Bedrooms: Bedroom on third level (14 x 14); Bedroom on second level (10 x 9); Bedroom on second level (10 x 10); Bedroom on second level (14 x 10)
  • Bathrooms: One full bathroom on second level (6 x 8); One half bathroom on first level (5 x 4)
  • Heating & cooling: Electric heating; Oil heating; Wall/window cooling units
  • Interior features: Attic; Dining area; Separate formal dining room; Eat-in kitchen; Storage; Full basement with sump pump
  • Laundry & utility: Main level laundry; Washer; Dryer; Oil 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 4-bed/1.0-bath townhouse listed at $247k.

Deal economics

  • At list price, monthly cash flow is $635 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $247k).
  • Cap rate 9.4% vs local median 3.9% in Coopersburg — 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 82/100 on livability (#151 in PA, #1,261 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities D, commute F.
  • Southern Lehigh SD (suburban): math 60% / reading 76% proficiency, ranked #25 of 539 in PA (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: 100 active listings in the ZIP; high-income renter base; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 + 3.0% rent growth), your $69k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 27y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $88k; list at $247k implies a 179% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — 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 $247,000

Questions for the listing agent

  1. Built in 1914 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.14%
Cap rate
9.38%
Cash-on-cash
11.02%
DSCR
1.49
GRM
7.3

CMA / ARV

ARV (median comp)
$296,204
List price
$247,000
Delta
-16.61%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
712 W W State St 0.44mi 3/1.0 (-1) 1,280 (+13%) 23mo $285,000 $223 33

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$410
Equity at exit
$36,829
10-year hold
IRR
9.8%
Equity multiple
1.76×
Total profit
$52,347
Equity at exit
$21,356

Cash invested: $69,160 (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 18036

Home prices YoY
-26.5%
Active inventory
100
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,821 medium interval (Pro) →
Mortgage (P&I)
$1,295
Tax from tax record
$195 /mo · $2,342/yr
Insurance
$103
HOA
$0
Vacancy / Maint / Mgmt
$592
Net cashflow
$635

Break-even live

Break-even rent $2,017
Max offer price $247,000
Occupancy floor 72%

Sensitivity live

Price -10% $775 -5% $705 +0% $635 +5% $565 +10% $495
Rent -10% $412 -5% $524 +0% $635 +5% $747 +10% $858
Rate -1.0pp $760 -0.5pp $698 base $635 +0.5pp $571 +1.0pp $506

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
$61,750
Closing costs
$7,410
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.

Listing history 22 events

  1. 2026-05-15
    price $247,000 834-char remark
  2. 2026-05-09
    listed $267,000 Active 834-char remark
  3. 2017-12-06
    historical
  4. 2017-10-24
    listed $158,000
  5. 2009-12-09
    historical
  6. 2009-10-23
    listed $127,900
  7. 2009-10-20
    historical
  8. 2009-10-19
    historical
  9. 2009-09-03
    listed $133,000
  10. 2009-09-03
    historical
  11. 2009-05-07
    listed $133,500
  12. 2009-05-07
    listed $133,500
  13. 2005-02-24
    historical
  14. 2004-11-26
    listed $159,900
  15. 2000-06-30
    soldstatus $88,500
  16. 2000-04-28
    historical
  17. 2000-03-28
    listed $96,500
  18. 2000-03-28
    historical
  19. 1999-11-24
    listed $96,500
  20. 1999-10-28
    historical
  21. 1999-10-28
    listed $96,500
  22. 1992-04-01
    soldstatus $79,000

ⓘ 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
$2,342 · $195/mo
Projected year-2 tax
$3,122 · $260/mo
Expected delta
+$780/yr (+$65/mo · 33.3%)

ⓘ 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 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$33,854
− Mortgage interest
−$13,836
− Property taxes
−$2,342
− Insurance
−$1,235
− Repairs & maintenance
−$2,708
− Management
−$2,708
− Depreciation
−$7,185
Taxable income
$3,838
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$921
After-tax cash flow
$6,702/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
Southern Lehigh SD
NCES district ID
4222350
Math proficiency
60% ▼ -11.00%
Reading proficiency
76% ▼ -6.00%
Median HH income
$82,600
Composite
60.76/100
National rank
#823
State rank
#25 of 539 in PA

Livability — Coopersburg

Score
82/100
State rank
#151
US rank
#1261

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coopersburg, PA
County
Lehigh County · 333,019 people
City population
15,581
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
15,581
Household income
$129,123
Rent vs Own
11.1% rent · 88.9% own
Severe rent burden
154.0

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
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 4% Asian 2% Black 1%
Common ancestry
Romanian 5% Scotch-Irish 3% Polish 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

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
▼ -99.91%
Current HPI
276.798
Rent YoY
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

+212.7% since first listed
23 events — show timeline
  • 2026-05-21 Pending GLVRMLS
  • 2026-05-15 Price Changed $247,000 GLVRMLS
  • 2026-05-09 Listed $267,000 GLVRMLS
  • 2017-12-06 Listing Removed BRIGHT MLS
  • 2017-10-24 Listed $158,000 BRIGHT MLS
  • 2009-12-09 Listing Removed GLVRMLS
  • 2009-10-23 Listed $127,900 GLVRMLS
  • 2009-10-20 Listing Removed GLVRMLS
  • 2009-10-19 Listing Removed BRIGHT MLS
  • 2009-09-03 Listing Removed GLVRMLS
  • 2009-09-03 Listed $133,000 GLVRMLS
  • 2009-05-07 Listed $133,500 BRIGHT MLS
  • 2009-05-07 Listed $133,500 GLVRMLS
  • 2005-02-24 Listing Removed GLVRMLS
  • 2004-11-26 Listed $159,900 GLVRMLS
  • 2000-06-30 Sold (Public Records) $88,500 Public Records
  • 2000-04-28 Listing Removed BRIGHT MLS
  • 2000-03-28 Listing Removed BRIGHT MLS
  • 2000-03-28 Listed $96,500 BRIGHT MLS
  • 1999-11-24 Listed $96,500 BRIGHT MLS
  • 1999-10-28 Listed $96,500 BRIGHT MLS
  • 1999-10-28 Listing Removed BRIGHT MLS
  • 1992-04-01 Sold (Public Records) $79,000 Public Records

Property tax history

+0.8%/yr

Latest (2026): $2,342 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…