CashFlowRE
Sign in Sign up
508 Park St
D- Composite 36.69
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 +16.4/30.0
  • DSCR +5.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • 1% rule +3.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$170,000

508 Park St · Allentown, PA 18102
2 bd · 1.0 ba · 960 sqft · SingleFamily public records · 150 Days on market
Built 1900 562 sqft lot Est $140k · 21% over

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

Listing remarks

* PRICE REDUCED TO MOVE! * SOLD WITH A CLEAR CO * Nestled in the heart of the Old Fairgrounds Historic District on a tree-lined street, this charming three-story brick home blends historic character with modern updates. This is the perfect opportunity to own a home for less than the cost of renting, with annual taxes of just $1,175! Step inside to find an open-concept first floor, where the kitchen opens to the living area. In the updated kitchen you will find stone countertops, stainless-steel appliances, and a tiled backsplash, plus a walkout to a private fenced patio, perfect for morning coffee or evening unwinding. Follow the first spiral staircase to the second floor, where you

Key facts

  • Private fenced patio
  • Stone countertops
  • Tiled backsplash

Tags

OPEN-CONCEPT FIRST FLOORUPDATED KITCHENSTONE COUNTERTOPSSTAINLESS-STEEL APPLIANCESTILED BACKSPLASHPRIVATE FENCED PATIO

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 2-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $95 ($1k/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 $146k (13.9% below list).
  • Recommended offer: $146k (13.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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: 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.
  • Zoned schools: Francis D Raub Ms (math 2% / reading 24%, grade F, #484 of 512 statewide, top 95%, 909 students, 100% FRL); William Allen Hs (math 29% / reading 10%, grade F, #392 of 437 statewide, top 90%, 2,852 students, 87% FRL) — zoned schools average 94% FRL vs 73% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.5%/yr); 170 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($43k/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 $5k 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.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $51k; list at $170k implies a 233% 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 $146,325 (13.9% below list)

Questions for the listing agent

  1. It's been on market 150 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.86%
Cap rate
6.96%
Cash-on-cash
2.40%
DSCR
1.11
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$140,160
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
412 North St 0.29mi 2/1.0 820 (-15%) 14mo $120,000 $146 50

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 · 5.48% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-17,803
Equity at exit
$25,348
10-year hold
IRR
2.2%
Equity multiple
1.17×
Total profit
$8,249
Equity at exit
$14,698

Cash invested: $47,600 (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 18102

Rents YoY
5.5%
Active inventory
170
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,463 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$99 /mo · $1,184/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$95

Break-even live

Break-even rent $1,343
Max offer price $170,000
Occupancy floor 89%

Sensitivity live

Price -10% $191 -5% $143 +0% $95 +5% $47 +10% $-1
Rent -10% $-21 -5% $37 +0% $95 +5% $153 +10% $211
Rate -1.0pp $181 -0.5pp $138 base $95 +0.5pp $51 +1.0pp $6

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
$42,500
Closing costs
$5,100
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
528 N 6th St Allentown, PA 3.0 1.0 967 $1,700 $1.76 16d 1 0.03mi
438 N 7th St #2 Allentown, PA 1.0 1.0 540 $1,350 $2.50 25d 1 0.10mi
440 N Hall St Unit 2 Allentown, PA 2.0 1.0 989 $1,400 $1.42 45d 1 0.14mi
427 N 5th St Unit 3 Allentown, PA 1.0 1.0 800 $1,175 $1.47 16d 1 0.17mi
427 N 5th St Unit 2 Allentown, PA 2.0 1.0 800 $1,400 $1.75 16d 1 0.17mi
706 N 6th St Unit 1 Allentown, PA 2.0 1.0 800 $1,395 $1.74 16d 1 0.17mi
516 Tilghman St Unit 3 Allentown, PA 1.0 1.0 730 $1,000 $1.37 45d 1 0.18mi
535 Tilghman St Unit 1ST Allentown, PA 2.0 1.0 900 $1,495 $1.66 4d 1 0.19mi
639 N Eighth St Unit 10 Allentown, PA 1.0 1.0 1000 $1,250 $1.25 4d 1 0.22mi
639 N Eighth St Unit 9 Allentown, PA 1.0 1.0 900 $1,650 $1.83 16d 1 0.22mi
325 N Eighth St Unit 1 Allentown, PA 1.0 1.0 680 $1,195 $1.76 45d 1 0.24mi
635 N Lumber St Allentown, PA 3.0 1.5 1117 $1,750 $1.57 4d 1 0.25mi
397 W Allen St Unit 5 Allentown, PA 1.0 1.0 725 $1,150 $1.59 25d 1 0.30mi
218 N 6th St Apt 3 Allentown, PA 3.0 1.0 750 $1,600 $2.13 25d 1 0.30mi
210 N 6th St Unit C2 Allentown, PA 1.0 1.0 550 $1,000 $1.82 45d 1 0.32mi
202 N 6th St Unit 203 Allentown, PA 1.0 1.0 650 $1,500 $2.31 45d 1 0.33mi
621 W Turner St Apt 14 Allentown, PA 3.0 1.0 800 $1,395 $1.74 25d 1 0.33mi
207 N Eighth St Apt 4C Allentown, PA 1.0 1.0 607 $1,250 $2.06 45d 1 0.36mi
144 N 7th St Allentown, PA 2.0 1.0 850 $1,595 $1.88 25d 1 0.36mi
125 N Eighth St Allentown, PA 1.0 1.0 547 $1,450 $2.65 45d 1 0.42mi
128 N Eighth St Unit 2C Allentown, PA 1.0 2.0 850 $1,450 $1.71 45d 1 0.42mi
107 N 7th St Allentown, PA 2.0 1.0–2.0 855 $2,972 $3.47 4d 23 0.43mi
122 8th St Unit B Allentown, PA 1.0 1.0 800 $985 $1.23 45d 1 0.44mi
123-127 N Lumber St Unit 4A Allentown, PA 1.0 1.0 685 $1,500 $2.19 45d 1 0.44mi
644 N 10th St Allentown, PA 1.0 1.0 584 $1,350 $2.31 45d 1 0.45mi
27 N 7th St Allentown, PA 2.0 1.0–2.0 840 $2,222 $2.64 4d 11 0.45mi
801 N Jordan St Unit 3 Allentown, PA 2.0 1.0 935 $1,350 $1.44 45d 1 0.46mi
26 N 6th St Allentown, PA 1.0–2.0 1.0–2.0 953 $2,224 $2.33 4d 9 0.46mi
830 Chestnut St Unit 3 Allentown, PA 1.0 1.0 700 $1,025 $1.46 23d 1 0.46mi
830 Chestnut St Unit 2 Allentown, PA 1.0 1.0 700 $1,100 $1.57 4d 1 0.46mi
832 Chestnut St Allentown, PA 3.0 1.0 1124 $2,100 $1.87 25d 1 0.47mi
104 N Eighth St Unit 9 Allentown, PA 1.0 1.0 800 $1,100 $1.38 16d 1 0.47mi
45 N 6th St Allentown, PA 2.0 1.0–2.0 1002 $3,616 $3.61 4d 13 0.47mi
447 Linden St Unit 1st Floor Allentown, PA 1.0 1.0 950 $1,150 $1.21 45d 1 0.47mi
445 Linden St Unit 447-Unit 1 Allentown, PA 1.0 1.0 995 $1,150 $1.16 45d 1 0.47mi
918 W Turner St Unit 1 Allentown, PA 1.0 1.0 700 $1,195 $1.71 25d 1 0.47mi
936 N 6th St Allentown, PA 3.0 1.0 1014 $1,700 $1.68 25d 1 0.47mi
120 N 4th St Unit 2 Allentown, PA 2.0 1.0 780 $1,475 $1.89 45d 1 0.48mi
906 N 4th St Unit 2 Allentown, PA 2.0 1.0 1077 $1,300 $1.21 25d 1 0.49mi
627 Hamilton St Allentown, PA 1.0 1.0 623 $1,485 $2.38 16d 1 0.53mi

Listing history 24 events

  1. 2026-06-17
    status $170,000 Pending 150 DOM
  2. 2026-06-17
    days on market $170,000 Active 150 DOM
  3. 2026-06-16
    days on market $170,000 Active 149 DOM
  4. 2026-06-15
    pricestatus $170,000 Active 148 DOM
  5. 2026-04-13
    status Pending
  6. 2026-03-25
    price $169,999
  7. 2026-03-21
    price $175,000
  8. 2026-03-06
    status Active
  9. 2026-03-06
    price $180,000
  10. 2025-10-11
    listed $175,000 Active
  11. 2025-08-09
    historical $1,495
  12. 2025-04-04
    listed $1,495
  13. 2020-10-30
    soldstatus $51,000
  14. 2018-07-27
    soldstatus $31,000
  15. 2009-09-03
    historical
  16. 2009-09-03
    historical
  17. 2009-06-04
    listed $46,900
  18. 2009-06-04
    listed $46,900
  19. 2007-05-25
    soldstatus $52,772
  20. 2007-02-22
    soldstatus $47,500
  21. 2007-02-20
    soldstatus $47,500
  22. 2007-02-01
    listed $49,900
  23. 1986-07-31
    soldstatus $30,000
  24. 1985-07-11
    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
$1,184 · $99/mo
Projected year-2 tax
$1,935 · $161/mo
Expected delta
+$751/yr (+$63/mo · 63.5%)

ⓘ 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 1/10 Low
  • 🌡 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 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
$17,559
− Mortgage interest
−$9,523
− Property taxes
−$1,184
− Insurance
−$850
− Repairs & maintenance
−$1,405
− Management
−$1,405
− Depreciation
−$4,945
Taxable loss
−$1,752
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$420
After-tax cash flow
$1,561/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)
51,001
Household income
$43,085
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
4313.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 28% White 18% Black 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 38% Dominican 22%
Common ancestry
Polish 1% Romanian 1% Hispanic 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
45% English-only · Spanish 52% Arabic 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
▼ -227.01%
Current HPI
404.834
Rent YoY
▲ 5.48%
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

+1033.3% since first listed
20 events — show timeline
  • 2026-04-13 Pending GLVRMLS
  • 2026-03-25 Price Changed $169,999 GLVRMLS
  • 2026-03-21 Price Changed $175,000 GLVRMLS
  • 2026-03-06 Relisted GLVRMLS
  • 2026-03-06 Price Changed $180,000 GLVRMLS
  • 2025-10-11 Listed $175,000 GLVRMLS
  • 2025-08-09 Rental Removed $1,495 APPFOLIO
  • 2025-04-04 Listed for Rent $1,495 APPFOLIO
  • 2020-10-30 Sold (Public Records) $51,000 Public Records
  • 2018-07-27 Sold (Public Records) $31,000 Public Records
  • 2009-09-03 Listing Removed GLVRMLS
  • 2009-09-03 Listing Removed GLVRMLS
  • 2009-06-04 Listed $46,900 GLVRMLS
  • 2009-06-04 Listed $46,900 GLVRMLS
  • 2007-05-25 Sold (Public Records) $52,772 Public Records
  • 2007-02-22 Sold (Public Records) $47,500 Public Records
  • 2007-02-20 Sold (MLS) $47,500 GLVRMLS
  • 2007-02-01 Listed $49,900 GLVRMLS
  • 1986-07-31 Sold (Public Records) $30,000 Public Records
  • 1985-07-11 Sold (Public Records) $15,000 Public Records

Property tax history

-2.1%/yr

Latest (2026): $1,184 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…