CashFlowRE
Sign in Sign up
108 Florence Ct
B+ Composite 75.57
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$80,000

108 Florence Ct · Carbondale, PA 18407
4 bd · 1.0 ba · 1,800 sqft · SingleFamily · 182 Days on market
Built 1920 2,613 sqft lot $44/sqft · 35% below area Est $124k · 35% under ↓ 36% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

Key facts

  • Low maintenance yard
  • Off-street parking
  • 2,613 sq ft lot

Tags

LOW MAINTENANCE YARDOFF-STREET PARKING

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 single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $624 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.6% vs local median 4.8% in Carbondale — 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 72/100 on livability (#648 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D+, schools D, employment D.
  • Carbondale Area SD (suburban): math 15% / reading 33% proficiency, ranked #480 of 539 in PA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 110 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 251 units permitted in Lackawanna County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lackawanna County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $13k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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.
  7. 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.
  8. 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
1.86%
Cap rate
15.65%
Cash-on-cash
33.40%
DSCR
2.49
GRM
4.5

CMA / ARV

ARV (median comp)
$123,634
List price
$80,000
Delta
-35.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
86 Pike St 0.25mi 5/2.0 (+1) 1,800 (0%) 1mo $235,000 $131 79
138 Park St 0.20mi 4/1.0 1,765 (-2%) 11mo $169,600 $96 78
187 Washington St 0.12mi 4/1.5 1,696 (-6%) 10mo $217,600 $128 75
158 S Church St 0.11mi 3/1.0 (-1) 1,875 (+4%) 12mo $160,000 $85 73
55 Washington St 0.40mi 4/1.5 1,828 (+2%) 10mo $210,000 $115 69
41 Archbald St 0.24mi 3/2.0 (-1) 1,780 (-1%) 14mo $159,000 $89 66
16 Fern Ave 0.35mi 3/1.0 (-1) 1,760 (-2%) 12mo $150,000 $85 65
83 Wyoming St 0.39mi 4/1.5 1,960 (+9%) 4mo $195,000 $99 62
42 Upper Powderly St 0.26mi 3/1.0 (-1) 1,564 (-13%) 2mo $65,000 $42 60
13 8th Ave 0.27mi 3/1.0 (-1) 1,533 (-15%) 10mo $93,400 $61 49
24 Wyoming St 0.57mi 4/2.0 1,556 (-14%) 8mo $215,000 $138 40
53 Grove St 0.60mi 3/2.0 (-1) 1,600 (-11%) 7mo $65,000 $41 38

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
28.7%
Equity multiple
2.20×
Total profit
$26,771
Equity at exit
$11,928
10-year hold
IRR
36.1%
Equity multiple
4.33×
Total profit
$74,538
Equity at exit
$6,917

Cash invested: $22,400 (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 18407

Home prices YoY
-29.8%
Active inventory
110
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,489 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$624

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 53%

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
$20,000
Closing costs
$2,400
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
29 Park St Carbondale, PA 4.0 1.5 1290 $1,500 $1.16 44d 1 0.44mi
175 Dundaff St Carbondale, PA 3.0 1.0 1300 $1,300 $1.00 13d 1 0.98mi
25 Richmond St Carbondale, PA 3.0 1.0 1500 $1,300 $0.87 13d 1 1.12mi

Listing history 13 events

  1. 2026-05-12
    status Pending 124-char remark
    Show marketing remark (124 chars)

    Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

  2. 2026-05-04
    status Active 124-char remark
    Show marketing remark (124 chars)

    Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

  3. 2026-04-17
    price $80,000 124-char remark
    Show marketing remark (124 chars)

    Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

  4. 2025-11-21
    price $93,000 124-char remark
    Show marketing remark (124 chars)

    Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

  5. 2025-11-20
    price $88,500 124-char remark
    Show marketing remark (124 chars)

    Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

  6. 2025-11-07
    listed $93,000 Active 124-char remark
    Show marketing remark (124 chars)

    Large home featuring 4 bedrooms and 1 full bath, low maintenance yard, off-street parking. All measurements are approximate.

  7. 2023-06-23
    soldstatus $99,500
  8. 2023-06-22
    soldstatus $99,500 Closed 506-char remark
    Show marketing remark (506 chars)

    This charming home is located on a quiet dead end street. There is ample parking because of driveways on both sides of house, one is doublewide. The kitchen boasts a skylight above the sink for plenty of light and sliding glass door opens to the deck. Three heat sources ( yes, 3!) give you options when fuel prices are high. This home is being sold as is. , Baths: 1 Bath Lev 2, Beds: 1 Bed 2nd, 2+ Bed 2nd, SqFt Fin - Main: 900.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 900.00

  9. 2023-05-05
    status Pending 506-char remark
    Show marketing remark (506 chars)

    This charming home is located on a quiet dead end street. There is ample parking because of driveways on both sides of house, one is doublewide. The kitchen boasts a skylight above the sink for plenty of light and sliding glass door opens to the deck. Three heat sources ( yes, 3!) give you options when fuel prices are high. This home is being sold as is. , Baths: 1 Bath Lev 2, Beds: 1 Bed 2nd, 2+ Bed 2nd, SqFt Fin - Main: 900.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 900.00

  10. 2023-03-31
    price $99,500 506-char remark
    Show marketing remark (506 chars)

    This charming home is located on a quiet dead end street. There is ample parking because of driveways on both sides of house, one is doublewide. The kitchen boasts a skylight above the sink for plenty of light and sliding glass door opens to the deck. Three heat sources ( yes, 3!) give you options when fuel prices are high. This home is being sold as is. , Baths: 1 Bath Lev 2, Beds: 1 Bed 2nd, 2+ Bed 2nd, SqFt Fin - Main: 900.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 900.00

  11. 2023-03-18
    price $115,000 506-char remark
    Show marketing remark (506 chars)

    This charming home is located on a quiet dead end street. There is ample parking because of driveways on both sides of house, one is doublewide. The kitchen boasts a skylight above the sink for plenty of light and sliding glass door opens to the deck. Three heat sources ( yes, 3!) give you options when fuel prices are high. This home is being sold as is. , Baths: 1 Bath Lev 2, Beds: 1 Bed 2nd, 2+ Bed 2nd, SqFt Fin - Main: 900.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 900.00

  12. 2023-02-25
    price $120,000 506-char remark
    Show marketing remark (506 chars)

    This charming home is located on a quiet dead end street. There is ample parking because of driveways on both sides of house, one is doublewide. The kitchen boasts a skylight above the sink for plenty of light and sliding glass door opens to the deck. Three heat sources ( yes, 3!) give you options when fuel prices are high. This home is being sold as is. , Baths: 1 Bath Lev 2, Beds: 1 Bed 2nd, 2+ Bed 2nd, SqFt Fin - Main: 900.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 900.00

  13. 2023-01-28
    listed $125,000 Active 506-char remark
    Show marketing remark (506 chars)

    This charming home is located on a quiet dead end street. There is ample parking because of driveways on both sides of house, one is doublewide. The kitchen boasts a skylight above the sink for plenty of light and sliding glass door opens to the deck. Three heat sources ( yes, 3!) give you options when fuel prices are high. This home is being sold as is. , Baths: 1 Bath Lev 2, Beds: 1 Bed 2nd, 2+ Bed 2nd, SqFt Fin - Main: 900.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, SqFt Fin - 2nd: 900.00

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥90°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$17,869
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$2,327
Taxable income
$6,601
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,584
After-tax cash flow
$5,898/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
Carbondale Area SD
NCES district ID
4204980
Math proficiency
15% ▼ -14.00%
Reading proficiency
33% ▼ -23.00%
Median HH income
$35,070
Composite
19.73/100
National rank
#8714
State rank
#480 of 539 in PA

Livability — Carbondale

Score
72/100
State rank
#648
US rank
#6298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carbondale, PA
County
Lackawanna County · 134,448 people
City population
14,445
Metro
Scranton--Wilkes-Barre, PA
Population (ZIP)
14,445
Household income
$59,652
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
430.0

Population outlook (Lackawanna County) Hauer SSP2

Today (2025)
210,652 people
By 2030
208,623 · -1.0%
By 2040
203,980 · -3.2%
By 2050
201,069 · -4.5%
By 2075
205,026 · -2.7%
By 2100
210,851 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 9% Two or more races 6% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Romanian 11% Scotch-Irish 3% Subsaharan African 1%
Foreign-born
2% · Canada, Vietnam
Languages at home
95% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Lackawanna

2024 margin
Toss-up / Even · D 51.0% · R 48.3%
2008→2024 swing
-23.2pp toward R · 2008: 26.0pp · 2024: 2.8pp
All cycles
2024: D+2.8 2020: D+8.4 2016: D+3.4 2012: D+27.4 2008: D+26.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.46%
Current HPI
140.1227
Rent YoY
Metro
Scranton--Wilkes-Barre, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-36.0% since first listed
13 events — show timeline
  • 2026-05-12 Pending GSBR as distributed by MLS GRID
  • 2026-05-04 Relisted GSBR as distributed by MLS GRID
  • 2026-04-17 Price Changed $80,000 GSBR as distributed by MLS GRID
  • 2025-11-21 Price Changed $93,000 GSBR as distributed by MLS GRID
  • 2025-11-20 Price Changed $88,500 GSBR as distributed by MLS GRID
  • 2025-11-07 Listed $93,000 GSBR as distributed by MLS GRID
  • 2023-06-23 Sold (Public Records) $99,500 Public Records
  • 2023-06-22 Sold (MLS) $99,500 GSBR as distributed by MLS GRID
  • 2023-05-05 Pending GSBR as distributed by MLS GRID
  • 2023-03-31 Price Changed $99,500 GSBR as distributed by MLS GRID
  • 2023-03-18 Price Changed $115,000 GSBR as distributed by MLS GRID
  • 2023-02-25 Price Changed $120,000 GSBR as distributed by MLS GRID
  • 2023-01-28 Listed $125,000 GSBR as distributed by MLS GRID

Property tax history

+34.7%/yr

Latest (2026): $36,705 · +2125.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…