CashFlowRE
Sign in Sign up
1535 Monocacy St
C+ Composite 61.78
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.8/10.0
  • Livability +4.1/5.0
  • Schools +3.5/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1535 Monocacy St · Bethlehem, PA 18018
1 bd · 1.0 ba · 734 sqft · SingleFamily public records · 4 Days on market
Built 1940 4,500 sqft lot $191/sqft · 43% below area Est $245k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem’s vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

Key facts

  • 4,500 sq ft lot
  • Parking
  • Built 1940

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking; Driveway with space for one vehicle; One total garage/parking space
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Detached property; Finished above-grade living area (734); Below-grade unfinished area (485)
  • Construction: Vinyl siding; Asphalt/fiberglass roof; Other type foundation; Built year per assessor (year source: Assessor)
  • Exterior features: Fully fenced yard; Above-grade other structures

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: One bedroom on the main level (master bedroom listed)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Electric baseboard heating; Electric hot water
  • Interior features: Partial basement; Living room; Full bathroom
  • Laundry & utility: Laundry area

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 1-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 8.1% vs local median 4.3% in Bethlehem — 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 (#138 in PA, #1,122 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F.
  • Bethlehem Area SD (urban): math 31% / reading 49% proficiency, ranked #342 of 539 in PA (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 103 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — 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 $139,900

Questions for the listing agent

  1. Built in 1940 — 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
1.08%
Cap rate
8.06%
Cash-on-cash
6.32%
DSCR
1.28
GRM
7.7

CMA / ARV

ARV (median comp)
$245,094
List price
$139,900
Delta
-42.92%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1535 Monocacy St 0.00mi 1/1.0 734 (0%) 0mo $187,500 $255 100

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 · 0.85% rent growth · sell at horizon

5-year hold
IRR
-9.0%
Equity multiple
0.68×
Total profit
$-12,688
Equity at exit
$20,860
10-year hold
IRR
-2.8%
Equity multiple
0.83×
Total profit
$-6,551
Equity at exit
$12,096

Cash invested: $39,172 (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 18018

Rents YoY
0.8%
Active inventory
103
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,511 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$195 /mo · $2,340/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$206

Break-even live

Break-even rent $1,249
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Hillmond St Bethlehem, PA 1.0 1.0 647 $1,375 $2.13 23d 1 0.59mi
128 W Union Blvd Bethlehem, PA 1.0 1.0 656 $1,500 $2.29 2d 1 0.66mi
38 W Union Blvd #3 Bethlehem, PA 1.0 1.0 400 $1,500 $3.75 23d 1 0.68mi
26 W North St Unit 3 Bethlehem, PA 1.0 1.0 440 $1,175 $2.67 2d 1 0.79mi
30 W Broad St Bethlehem, PA 1.0–2.0 1.0–2.0 660 $1,425 $2.16 2d 20 0.86mi
30 W Broad St Bethlehem, PA 1.0–2.0 1.0–2.0 648 $1,599 $2.47 14d 14 0.86mi
146 W Broad St Unit 3rd floor Bethlehem, PA 1.0 1.0 520 $1,200 $2.31 43d 1 0.87mi
330 E Goepp St Unit 1 Bethlehem, PA 1.0 1.0 714 $1,500 $2.10 14d 1 0.92mi
401 E Goepp St #2 Bethlehem, PA 2.0 1.0 750 $1,875 $2.50 23d 1 0.93mi
542 2nd Ave Unit 1 Bethlehem, PA 1.0 1.0 590 $1,550 $2.63 14d 1 0.93mi
801 W Broad St Unit 3 Bethlehem, PA 1.0 1.0 700 $1,699 $2.43 14d 1 1.08mi
1825 Watkins St Bethlehem, PA 1.0–2.0 1.0 429 $1,375 $3.21 14d 2 1.22mi
650 E North St Bethlehem, PA 2.0 1.0–2.0 935 $1,900 $2.03 14d 7 1.32mi
2104 Westgate Dr Bethlehem, PA 1.0–2.0 1.0 795 $1,475 $1.86 2d 5 1.38mi

Listing history 8 events

  1. 2026-05-05
    status Pending 787-char remark
    Show marketing remark (793 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem’s vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  2. 2026-05-05
    status Pending 793-char remark
    Show marketing remark (793 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem’s vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  3. 2026-05-05
    status Pending
    Show marketing remark (793 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem’s vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  4. 2026-05-02
    listed $139,900 Active
    Show marketing remark (793 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem’s vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  5. 2026-05-02
    listed $139,900 Active 793-char remark
    Show marketing remark (793 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem’s vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  6. 2026-04-30
    historical $139,900 793-char remark
    Show marketing remark (787 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem's vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  7. 2026-04-30
    listed $139,900 Active 787-char remark
    Show marketing remark (787 chars)

    * Multiple offers have been received, highest and best is due Monday, 5/4 at 9pm with an offer response on Tuesday * Tucked away on a quiet street in Bethlehem, this charming 1-bedroom, 1-bath bungalow offers the perfect blend of affordability and convenience. Fully fenced in both the front and back, the property provides a cozy and secure outdoor space ideal for relaxing or entertaining. A one-car parking pad adds everyday ease, with ample on-street parking available for guests. While compact in size, this home makes the most of its space and is perfect for those seeking a low-maintenance lifestyle. Enjoy peaceful surroundings while remaining just minutes from Bethlehem's vibrant dining, shopping, and entertainment options. Home is being sold as-is. Schedule your tour today!

  8. 1983-10-01
    soldstatus $17,500

ⓘ 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
$2,340 · $195/mo
Projected year-2 tax
$2,340 · $195/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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 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
$18,127
− Mortgage interest
−$7,837
− Property taxes
−$2,340
− Insurance
−$700
− Repairs & maintenance
−$1,450
− Management
−$1,450
− Depreciation
−$4,070
Taxable income
$281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$67
After-tax cash flow
$2,410/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
Bethlehem Area SD
NCES district ID
4203570
Math proficiency
31% ▼ -2.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$55,124
Composite
34.92/100
National rank
#5068
State rank
#342 of 539 in PA

Livability — Bethlehem

Score
82/100
State rank
#138
US rank
#1122

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bethlehem, PA
County
Lehigh County · 333,019 people
City population
129,661
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
32,965
Household income
$75,417
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1361.0

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
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 24% Two or more races 10% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 14% Dominican 3%
Common ancestry
Romanian 4% Italian 2% Polish 2%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 15% Other Indo-European 2%

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
▼ -211.46%
Current HPI
301.1699
Rent YoY
▲ 0.85%
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

+971.4% since first listed
11 events — show timeline
  • 2026-06-09 Sold (MLS) $187,500 PMAR
  • 2026-06-09 Sold (MLS) $187,500 BRIGHT MLS
  • 2026-06-09 Sold (MLS) $187,500 GLVRMLS
  • 2026-05-05 Pending PMAR
  • 2026-05-05 Pending BRIGHT MLS
  • 2026-05-05 Pending GLVRMLS
  • 2026-05-02 Listed $139,900 GLVRMLS
  • 2026-05-02 Listed $139,900 BRIGHT MLS
  • 2026-04-30 Coming Soon $139,900 BRIGHT MLS
  • 2026-04-30 Listed $139,900 PMAR
  • 1983-10-01 Sold (Public Records) $17,500 Public Records

Property tax history

+1.5%/yr

Latest (2026): $2,340 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…