CashFlowRE
Sign in Sign up
217 W Fairview St
C+ Composite 60.42
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 +25.3/30.0
  • DSCR +8.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • 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

$249,900

217 W Fairview St · Bethlehem, PA 18018
5 bd · 2.0 ba · 2,280 sqft · Other public records · 5 Days on market
Built 1900 3,150 sqft lot

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

Listing remarks

Investor opportunity in Bethlehem! This semi-detached property includes both sides 217 and 219 is conveyed under a single deed. Prime location within walking distance to downtown, restaurants, and shopping. Property features access to a shared, fenced-in backyard and on-street parking. The property is in need of repairs and updating, offering strong value-add potential. Currently tenant-occupied on month-to-month lease in 219, unit 217 is now vacant, providing immediate income with flexibility for future improvements or repositioning. This property is being sold strictly "AS-IS". The seller will make no repairs.

Key facts

  • On-street parking
  • Prime location
  • 3,150 sq ft lot

Tags

SEMI-DETACHED PROPERTYSHARED FENCED-IN BACKYARDON-STREET PARKINGPRIME LOCATION

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 5-bed/2.0-bath other listed at $250k.

Deal economics

  • At list price, monthly cash flow is $564 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 9.0% 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; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).
  • At $2,888/mo this rent would consume 46% of the median local household income ($75k/yr) (locally 1361% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 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 $249,900

Questions for the listing agent

  1. Built in 1900 — 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
1.16%
Cap rate
9.00%
Cash-on-cash
9.67%
DSCR
1.43
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.85% rent growth · sell at horizon

5-year hold
IRR
-4.2%
Equity multiple
0.85×
Total profit
$-10,667
Equity at exit
$37,261
10-year hold
IRR
2.9%
Equity multiple
1.19×
Total profit
$13,059
Equity at exit
$21,607

Cash invested: $69,972 (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
7.2×

Monthly cashflow live

Estimated rent
$2,888 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$303 /mo · $3,641/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$607
Net cashflow
$564

Break-even live

Break-even rent $2,175
Max offer price $249,900
Occupancy floor 75%

Sensitivity live

Price -10% $705 -5% $635 +0% $564 +5% $493 +10% $422
Rent -10% $336 -5% $450 +0% $564 +5% $678 +10% $792
Rate -1.0pp $690 -0.5pp $627 base $564 +0.5pp $499 +1.0pp $433

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
$62,475
Closing costs
$7,497
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
68 W Union Blvd Bethlehem, PA 4.0 1.5 1804 $2,295 $1.27 15d 1 0.25mi
522 W Union Blvd Bethlehem, PA 5.0 1.5 2272 $2,700 $1.19 44d 1 0.38mi
917 Center St Bethlehem, PA 5.0 1.0 2300 $2,500 $1.09 24d 1 0.45mi
401 W Broad St Bethlehem, PA 5.0 2.0 2694 $4,000 $1.48 3d 1 0.46mi
409 E Washington Ave Bethlehem, PA 4.0 1.5 1650 $2,645 $1.60 3d 1 1.01mi
435 Montclair Ave Bethlehem, PA 5.0 2.0 2051 $3,375 $1.65 44d 1 1.31mi
1718 Calypso Ave Bethlehem, PA 4.0 1.5 1912 $2,700 $1.41 44d 1 1.33mi
612 E 5th St Bethlehem, PA 4.0 2.0 1814 $2,500 $1.38 44d 1 1.47mi

Listing history 5 events

  1. 2026-05-14
    soldstatus $240,000
  2. 2026-04-09
    status Pending
  3. 2026-04-06
    status Active
  4. 2026-03-21
    listed $249,900 Active
  5. 1993-07-01
    soldstatus $69,000

ⓘ 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
$3,641 · $303/mo
Projected year-2 tax
$3,795 · $316/mo
Expected delta
+$153/yr (+$13/mo · 4.2%)

ⓘ 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 2/10 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
$34,661
− Mortgage interest
−$13,998
− Property taxes
−$3,641
− Insurance
−$1,250
− Repairs & maintenance
−$2,773
− Management
−$2,773
− Depreciation
−$7,270
Taxable income
$2,956
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$709
After-tax cash flow
$6,056/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

+247.8% since first listed
5 events — show timeline
  • 2026-05-14 Sold (Public Records) $240,000 Public Records
  • 2026-04-09 Pending GLVRMLS
  • 2026-04-06 Relisted GLVRMLS
  • 2026-03-21 Listed $249,900 GLVRMLS
  • 1993-07-01 Sold (Public Records) $69,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $3,641 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…