CashFlowRE
Sign in Sign up
1023 W Allen St
D- Composite 35.96
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 +14.9/30.0
  • DSCR +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.3/15.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$249,900

1023 W Allen St · Allentown, PA 18102
5 bd · 1.0 ba · 1,475 sqft · Townhouse public records · 29 Days on market
Built 1908 1,540 sqft lot Est $220k · 14% over

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

Listing remarks MLS

Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

Key facts

  • Off-street parking
  • Rental income
  • Conveniently located

Tags

OFF-STREET PARKINGTENANT-OCCUPIED PROPERTYRENTAL INCOMECONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: 1-car garage; Off-street parking; Parking pad; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: 3 stories; Vinyl siding; Rubber roof; Block foundation
  • Construction: Vinyl siding construction; Block foundation; Rubber roof; Year built: Unknown
  • Exterior features: Public records list lot size; Zoned R-Mh (Medium High Density)

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator
  • Bedrooms: Total of 5 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Has heating
  • Interior features: Dining area; Full basement
  • Laundry & utility: Electric water heater

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/1.0-bath townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $74 ($888/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 $212k (15.2% below list).
  • Recommended offer: $212k (15.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.3% in Allentown — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).
  • At $2,120/mo this rent would consume 59% 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 $2k of loan paydown is wiped out by about $7k 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 29 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y 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 $49k; list at $250k implies a 410% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1908 — 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 $211,996 (15.2% below list)

Questions for the listing agent

  1. Built in 1908 — 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. 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?
  5. 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.
  6. 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.
  7. 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
0.85%
Cap rate
6.65%
Cash-on-cash
1.27%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$219,775
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
634 N New St 0.11mi 4/1.0 (-1) 1,391 (-6%) 2mo $216,000 $155 79
318 N Lumber 0.35mi 4/1.0 (-1) 1,440 (-2%) 2mo $132,000 $92 73
234 N Poplar St 0.36mi 4/1.5 (-1) 1,456 (-1%) 2mo $206,500 $142 72
613 W Allen St 0.46mi 4/1.5 (-1) 1,480 (+0%) 1mo $220,000 $149 70
732 N 10th St 0.16mi 4/1.5 (-1) 1,310 (-11%) 1mo $245,000 $187 66
736 N Lumber St 0.28mi 4/1.0 (-1) 1,330 (-10%) 2mo $196,000 $147 64
816 W Allen St 0.25mi 4/2.0 (-1) 1,328 (-10%) 0mo $165,000 $124 62
1455 W Tilghman St 0.52mi 4/1.5 (-1) 1,520 (+3%) 3mo $203,000 $134 61
215 N 10th St 0.38mi 4/2.0 (-1) 1,590 (+8%) 1mo $267,000 $168 59
622 Park St 0.44mi 5/1.5 1,638 (+11%) 1mo $210,000 $128 59
534 W Cedar St 0.59mi 5/1.5 1,578 (+7%) 2mo $255,000 $162 57
651 N 16th St 0.63mi 5/1.5 1,590 (+8%) 1mo $260,000 $164 54

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
-11.7%
Equity multiple
0.57×
Total profit
$-30,409
Equity at exit
$37,261
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$2,806
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 18102

Rents YoY
5.5%
Active inventory
167
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,120 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$186 /mo · $2,234/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$74

Break-even live

Break-even rent $2,026
Max offer price $249,900
Occupancy floor 92%

Sensitivity live

Price -10% $215 -5% $145 +0% $74 +5% $3 +10% $-68
Rent -10% $-94 -5% $-10 +0% $74 +5% $158 +10% $241
Rate -1.0pp $200 -0.5pp $138 base $74 +0.5pp $9 +1.0pp $-57

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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
626 N 11th St Allentown, PA 4.0 1.5 1642 $2,200 $1.34 3d 1 0.07mi
823 W Washington St Allentown, PA 4.0 1.0 1400 $1,950 $1.39 15d 1 0.31mi
814 Washington St #2 Allentown, PA 4.0 1.0 1200 $1,600 $1.33 3d 1 0.31mi
828 W Gordon St Allentown, PA 4.0 2.5 1628 $2,250 $1.38 3d 1 0.33mi
1338 W Liberty St Allentown, PA 4.0 1.0 1526 $2,000 $1.31 15d 1 0.38mi
856 N 8th St Allentown, PA 5.0 1.5 1499 $1,975 $1.32 20d 1 0.40mi
1348 W Liberty St Allentown, PA 5.0 1.0 1561 $1,900 $1.22 24d 1 0.41mi
631 W Allen St Allentown, PA 5.0 1.5 1695 $2,100 $1.24 44d 1 0.43mi
622 Park St Allentown, PA 5.0 1.5 1638 $2,300 $1.40 3d 1 0.45mi
1455 W Tilghman St Allentown, PA 4.0 1.5 1520 $1,850 $1.22 44d 1 0.51mi
535 Tilghman St Unit 2ND Allentown, PA 4.0 2.0 1500 $1,750 $1.17 3d 1 0.55mi
432 N Law St Allentown, PA 4.0 1.0 1328 $1,500 $1.13 15d 1 0.58mi
913 N 6th St Allentown, PA 4.0 1.0 1476 $1,698 $1.15 15d 1 0.62mi
1538 Chew St Allentown, PA 5.0 1.0 1874 $2,800 $1.49 20d 1 0.69mi
144 S 12th St Allentown, PA 4.0 2.0 1242 $2,000 $1.61 3d 1 0.84mi
216 S 14th St Allentown, PA 4.0 1.5 1640 $2,300 $1.40 3d 1 0.95mi
1542 Walnut St Apt 2 Allentown, PA 4.0 1.0 1132 $1,850 $1.63 22d 1 0.97mi
213 Chew St Allentown, PA 5.0 1.0 1725 $2,100 $1.22 44d 1 1.08mi
164 W Tilghman St Allentown, PA 5.0 2.0 1801 $2,250 $1.25 24d 1 1.15mi
208 Ridge Ave Allentown, PA 4.0 1.0 1396 $1,700 $1.22 24d 1 1.23mi
208 Ridge Ave Allentown, PA 4.0 1.0 1396 $1,600 $1.15 3d 1 1.23mi
111 Ridge Ave Allentown, PA 4.0 1.0 1658 $1,650 $1.00 44d 1 1.29mi
1111 Fullerton Ave Allentown, PA 5.0 1.5 1670 $2,200 $1.32 44d 1 1.33mi

Listing history 25 events

  1. 2026-06-18
    days on market $249,900 Active 29 DOM
  2. 2026-06-17
    remarks 527-char remark
  3. 2026-06-17
    price $249,900 Active 28 DOM
  4. 2026-06-17
    days on market $249,999 Active 28 DOM
  5. 2026-06-16
    days on market $249,999 Active 27 DOM
  6. 2026-06-15
    days on market $249,999 Active 26 DOM
  7. 2026-06-14
    days on market $249,999 Active 24 DOM
  8. 2026-06-10
    days on market $249,999 Active 21 DOM
  9. 2026-06-09
    days on market $249,999 Active 20 DOM
  10. 2026-06-08
    days on market $249,999 Active 19 DOM
  11. 2026-06-07
    days on market $249,999 Active 18 DOM
  12. 2026-06-03
    days on market $249,999 Active 14 DOM
  13. 2026-06-02
    days on market $249,999 Active 13 DOM
  14. 2026-06-01
    days on market $249,999 Active 12 DOM
  15. 2026-05-31
    days on market $249,999 Active 11 DOM
  16. 2026-05-31
    days on market $249,999 Active 10 DOM
  17. 2026-05-19
    listed $249,999 Active
  18. 2017-10-31
    soldstatus $49,000
  19. 2017-10-30
    soldstatus $49,000 Sold 350-char remark
    Show marketing remark (350 chars)

    Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

  20. 2017-10-30
    soldstatus $49,000 Sold 350-char remark
    Show marketing remark (350 chars)

    Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

  21. 2017-10-23
    status Pending 350-char remark
    Show marketing remark (350 chars)

    Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

  22. 2017-10-15
    status Pending 350-char remark
    Show marketing remark (350 chars)

    Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

  23. 2017-10-06
    listed $59,900 Active 350-char remark
    Show marketing remark (350 chars)

    Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

  24. 2017-10-06
    listed $59,900 Active 350-char remark
    Show marketing remark (350 chars)

    Great investment opportunity in this 5BR Allentown row home!!! Property features 2 car off street parking, efficient gas heat and hot water, cheap taxes, and 5 spacious bedrooms-NO WALKTHROUGHS. The home is in need of cosmetic repair and rents are projected to be $1150/month. Great money maker for the right investor. Schedule your showing today!!!

  25. 1983-10-14
    soldstatus $30,000

ⓘ 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
$2,234 · $186/mo
Projected year-2 tax
$3,091 · $258/mo
Expected delta
+$857/yr (+$71/mo · 38.4%)

ⓘ 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
$25,440
− Mortgage interest
−$13,998
− Property taxes
−$2,234
− Insurance
−$1,250
− Repairs & maintenance
−$2,035
− Management
−$2,035
− Depreciation
−$7,270
Taxable loss
−$3,383
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$812
After-tax cash flow
$1,699/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

+733.3% since first listed
9 events — show timeline
  • 2026-05-19 Listed $249,999 GLVRMLS
  • 2017-10-31 Sold (Public Records) $49,000 Public Records
  • 2017-10-30 Sold (MLS) $49,000 GLVRMLS
  • 2017-10-30 Sold (MLS) $49,000 GLVRMLS
  • 2017-10-23 Pending GLVRMLS
  • 2017-10-15 Pending GLVRMLS
  • 2017-10-06 Listed $59,900 GLVRMLS
  • 2017-10-06 Listed $59,900 GLVRMLS
  • 1983-10-14 Sold (Public Records) $30,000 Public Records

Property tax history

-2.0%/yr

Latest (2026): $2,234 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…