CashFlowRE
Sign in Sign up
142 N 12th St Multi-family
C Composite 58.01
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 +28.3/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$364,900

142 N 12th St · Allentown, PA 18102
4 bd · 3.0 ba · 2,328 sqft · MultiFamily public records · 17 Days on market
Built 1890 1,834 sqft lot Est $319k · 14% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

GO & SHOW Saturday June 12th 10am-4pm A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value.

Key facts

  • Eat in kitchen
  • Full basement
  • 2 parking spots

Tags

THREE UNIT INVESTMENT PROPERTYEAT IN KITCHENDIRECT ACCESS TO BACKYARDFULL BASEMENTTWO OFF STREET PARKING SPACESSTRONG INVESTMENT POTENTIAL

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/3.0-bath multifamily listed at $365k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $365k).
  • Recommended offer: $359k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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 (+5.5%/yr); 167 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • At $4,385/mo this rent would consume 122% of the median local household income ($43k/yr) (locally 4313% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k 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 + 5.5% rent growth), your $102k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($359k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y 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 $205k; list at $365k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — 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 $359,426 (1.5% below list)

Questions for the listing agent

  1. Built in 1890 — 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 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.20%
Cap rate
10.14%
Cash-on-cash
13.76%
DSCR
1.61
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$318,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1326 W Turner St E 0.16mi 5/— (+1) 2,475 (+6%) 6mo $180,000 $73 72
306 N 14Th St 0.28mi 5/3.0 (+1) 2,284 (-2%) 21mo $320,000 $140 62
115 S Jefferson St 0.32mi 5/3.0 (+1) 2,412 (+4%) 16mo $372,000 $154 61
18 S 13Th St 0.25mi 4/2.0 2,404 (+3%) 22mo $290,000 $121 61
1337 W Chew St 0.24mi 5/3.0 (+1) 2,439 (+5%) 20mo $285,000 $117 59
102 S 13th St 0.31mi 5/5.0 (+1) 2,392 (+3%) 11mo $420,000 $176 59
26 N Jefferson St 0.13mi 4/2.0 2,046 (-12%) 14mo $280,500 $137 58
18 N Madison St 0.22mi 5/— (+1) 2,474 (+6%) 20mo $360,000 $146 58
503 N 10Th St 0.42mi 5/2.0 (+1) 2,412 (+4%) 20mo $220,000 $91 49
935 W Tilghman St 0.62mi 4/2.0 2,450 (+5%) 15mo $290,000 $118 46
317 N 15Th St 0.37mi 4/2.0 1,980 (-15%) 15mo $290,000 $146 42
1033 W Walnut St 0.31mi 3/2.0 (-1) 2,008 (-14%) 16mo $259,900 $129 40

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
6.5%
Equity multiple
1.26×
Total profit
$26,601
Equity at exit
$54,408
10-year hold
IRR
17.8%
Equity multiple
2.64×
Total profit
$167,322
Equity at exit
$31,550

Cash invested: $102,172 (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 18102

Rents YoY
5.5%
Active inventory
167
Price-to-rent
20.3×

Monthly cashflow live

Estimated rent
$4,385 high interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$227 /mo · $2,728/yr
Insurance
$152
HOA
$0
Vacancy / Maint / Mgmt
$921
Net cashflow
$1,171

Break-even live

Break-even rent $2,903
Max offer price $364,900
Occupancy floor 68%

Sensitivity live

Price -10% $1,378 -5% $1,274 +0% $1,171 +5% $1,068 +10% $965
Rent -10% $825 -5% $998 +0% $1,171 +5% $1,344 +10% $1,518
Rate -1.0pp $1,355 -0.5pp $1,264 base $1,171 +0.5pp $1,077 +1.0pp $980

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $1,389
Total (3 units) $4,385

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
$91,225
Closing costs
$10,947
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1315 Chew St Allentown, PA 5.0 2.5 2811 $2,850 $1.01 45d 1 0.20mi
1341 Chew St Allentown, PA 5.0 1.5 2139 $2,500 $1.17 22d 1 0.25mi
36 S Jefferson St Allentown, PA 5.0 1.5 2128 $2,500 $1.17 15d 1 0.27mi
948 W Maple St Allentown, PA 4.0 1.0 1932 $2,300 $1.19 45d 1 0.35mi
41 S Franklin St Allentown, PA 5.0 2.0 1897 $2,500 $1.32 15d 1 0.39mi
138 S 14th St Allentown, PA 5.0 1.0 2300 $2,300 $1.00 15d 1 0.44mi
1538 Chew St Allentown, PA 5.0 1.0 1874 $2,800 $1.49 20d 1 0.44mi
828 W Gordon St Allentown, PA 4.0 2.5 1628 $2,250 $1.38 3d 1 0.45mi
216 S 14th St Allentown, PA 4.0 1.5 1640 $2,300 $1.40 3d 1 0.47mi
626 N 11th St Allentown, PA 4.0 1.5 1642 $2,200 $1.34 3d 1 0.48mi
631 W Allen St Allentown, PA 5.0 1.5 1695 $2,100 $1.24 45d 1 0.74mi
528 N 6th St Allentown, PA 3.0 1.0 1934 $1,800 $0.93 45d 1 0.76mi
622 Park St Allentown, PA 5.0 1.5 1638 $2,300 $1.40 3d 1 0.76mi
738 W Cedar St Allentown, PA 5.0 1.5 1900 $2,500 $1.32 45d 1 0.85mi
389 W Turner St Allentown, PA 4.0 1.5 2144 $2,400 $1.12 3d 1 0.97mi
644 Lehigh St Allentown, PA 3.0 1.0 1714 $2,250 $1.31 45d 1 1.01mi
213 Chew St Allentown, PA 5.0 1.0 1725 $2,100 $1.22 45d 1 1.21mi
406 N 2nd St Allentown, PA 3.0 2.0 2400 $1,700 $0.71 45d 1 1.24mi
1304 N 4th St Allentown, PA 5.0 2.0 1891 $2,900 $1.53 45d 1 1.30mi
111 Ridge Ave Allentown, PA 4.0 1.0 1658 $1,650 $1.00 45d 1 1.35mi
2303 W Allen St Allentown, PA 3.0 2.0 2178 $2,800 $1.29 45d 1 1.37mi
177 W Tilghman St Allentown, PA 3.0 1.5 1800 $1,650 $0.92 3d 1 1.38mi
164 W Tilghman St Allentown, PA 5.0 2.0 1801 $2,250 $1.25 24d 1 1.41mi
725 N Berks St Allentown, PA 3.0 1.5 1680 $2,450 $1.46 15d 1 1.45mi
1229 Pericles Pl Whitehall, PA 1.0–3.0 1.0–2.0 1574 $2,750 $1.75 3d 7 1.49mi

Listing history 13 events

  1. 2026-04-03
    status Pending
  2. 2026-03-17
    listed $364,900 Active
  3. 2024-01-31
    historical $895
  4. 2024-01-28
    listed $895
  5. 2024-01-09
    historical $1,025
  6. 2024-01-04
    listed $1,025
  7. 2021-07-16
    soldstatus $205,000 Sold 441-char remark
    Show marketing remark (484 chars)

    Showings Saturday June 12th 10am-4pm. A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value. Look up financials on Investment listing MLS # 669037

  8. 2021-07-16
    soldstatus $205,000 Sold 484-char remark
    Show marketing remark (484 chars)

    Showings Saturday June 12th 10am-4pm. A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value. Look up financials on Investment listing MLS # 669037

  9. 2021-06-10
    status Pending 441-char remark
    Show marketing remark (484 chars)

    Showings Saturday June 12th 10am-4pm. A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value. Look up financials on Investment listing MLS # 669037

  10. 2021-06-10
    status Pending 484-char remark
    Show marketing remark (484 chars)

    Showings Saturday June 12th 10am-4pm. A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value. Look up financials on Investment listing MLS # 669037

  11. 2021-06-03
    listed $225,000 Active 441-char remark
    Show marketing remark (484 chars)

    Showings Saturday June 12th 10am-4pm. A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value. Look up financials on Investment listing MLS # 669037

  12. 2021-06-03
    listed $225,000 Active 484-char remark
    Show marketing remark (484 chars)

    Showings Saturday June 12th 10am-4pm. A three unit with a good rental history that's been well taken care of. The property owner was on top of necessary maintenance. There are no pets in any of the units. Located a few blocks from the PPL Center and all downtown has to offer. Walking distance to shopping, restaurants, Lehigh Valley Hospital 17th St. and more. There is an add value as the rents are currently under market value. Look up financials on Investment listing MLS # 669037

  13. 1976-09-23
    soldstatus $16,500

ⓘ 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
$2,728 · $227/mo
Projected year-2 tax
$4,247 · $354/mo
Expected delta
+$1,519/yr (+$127/mo · 55.7%)

ⓘ 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 ≥99°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
$52,620
− Mortgage interest
−$20,440
− Property taxes
−$2,728
− Insurance
−$1,824
− Repairs & maintenance
−$4,210
− Management
−$4,210
− Depreciation
−$10,615
Taxable income
$8,593
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,062
After-tax cash flow
$11,992/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

+2111.5% since first listed
13 events — show timeline
  • 2026-04-03 Pending GLVRMLS
  • 2026-03-17 Listed $364,900 GLVRMLS
  • 2024-01-31 Rental Removed $895 APPFOLIO
  • 2024-01-28 Listed for Rent $895 APPFOLIO
  • 2024-01-09 Rental Removed $1,025 GLVRMLS
  • 2024-01-04 Listed for Rent $1,025 GLVRMLS
  • 2021-07-16 Sold (MLS) $205,000 GLVRMLS
  • 2021-07-16 Sold (MLS) $205,000 GLVRMLS
  • 2021-06-10 Pending GLVRMLS
  • 2021-06-10 Pending GLVRMLS
  • 2021-06-03 Listed $225,000 GLVRMLS
  • 2021-06-03 Listed $225,000 GLVRMLS
  • 1976-09-23 Sold (Public Records) $16,500 Public Records

Property tax history

-2.0%/yr

Latest (2026): $2,728 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…