602 ST Boniface St · Williamsport, PA 17701

$128,000

3 bd · 2.5 ba · 1,226 sqft · MultiFamily public records · 31 Days on market

Built 1901 3,484 sqft lot

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +3.7/5.0
• Rent growth +3.6/5.0
• Schools +3.5/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

NICE DUPLEX WITH OFF STREET PARKING, A NEW METAL ROOF AND GUTTER. THE FIRST FLOOR APRTMENT IS FRESHLY REMODELED AND COMES WITH ALL THE APPLIANCES. THIS IS A NICE PROPERTY TO ADD TO YOUR PORTFOLIO. CALL SCOTT YEAGLE @ 570-220-3298 FOR YOUR PRIVATE SHOWING.

Key facts

• Off street parking
• Recently remodeled
• Newer metal roof

Tags

• OFF STREET PARKING
• NEWER METAL ROOF
• RECENTLY REMODELED
• INCLUDES ALL THE APPLIANCES
• CLOSE TO LYCOMING COLLEGE

Property features AI

Finance

• Other: Zoned CBD (central business district)

Exterior

• Parking: No parking
• Utilities: Public water; Public sewer; Cable available
• Home design: Residential income property (multi-unit)
• Construction: Vinyl siding with frame construction; No foundation details listed; Built area above grade: 1,298
• Exterior features: Metal roof; Sidewalks

Interior

• Kitchen: Range (stove)
• Bedrooms: 1 bedroom on the main level
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central air conditioning; Heating present
• Interior features: Range (stove) included; Unfinished basement

What this means for you Summary

Snapshot

• This is a 2 × 3-bed/2.0-bath units multifamily listed at $128k.

Deal economics

• At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $562/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $128k).
• Recommended offer: $124k (3.0% below list) — sets the bar for market timing.
• Cap rate 16.8% vs local median 5.6% in Williamsport — 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 74/100 on livability (#523 in PA, #4,841 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D, amenities F.
• Williamsport Area SD (urban): math 38% / reading 45% proficiency, ranked #349 of 539 in PA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising fast (+4.4%/yr); 189 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).
• At $2,534/mo this rent would consume 57% of the median local household income ($53k/yr) (locally 2178% 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 $885 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 4.4% rent growth), your $36k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 31 days — a 3% lower offer ($124k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 15y 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 $106k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $124,160 (3.0% below list)

Questions for the listing agent

1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
4. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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 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: 1.98% ✓
• Cap rate: 16.83%
• Cash-on-cash: 37.65%
• DSCR: 2.68
• GRM: 4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.43% rent growth · sell at horizon

5-year hold

• IRR: 35.3%
• Equity multiple: 2.52×
• Total profit: $54,601
• Equity at exit: $19,085

10-year hold

• IRR: 42.8%
• Equity multiple: 5.34×
• Total profit: $155,517
• Equity at exit: $11,067

Cash invested: $35,840 (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.

Methodology + full state rankings →

ZIP-level market 17701

• Rents YoY: 4.4%
• Active inventory: 189
• Price-to-rent: 8.4×

Monthly cashflow live

• Estimated rent: $2,534 medium
• Mortgage (P&I): −$671
• Tax from tax record: −$153 /mo · $1,835/yr
• Insurance: −$53
• HOA: −$0
• Vacancy / Maint / Mgmt: −$532
• Net cashflow: $1,124

Break-even live

Break-even rent $1,111

Max offer price $128,000

Occupancy floor 51%

Sensitivity live

Price	-10% $1,197	-5% $1,161	+0% $1,124	+5% $1,088	+10% $1,052
Rent	-10% $924	-5% $1,024	+0% $1,124	+5% $1,224	+10% $1,325
Rate	-1.0pp $1,189	-0.5pp $1,157	base $1,124	+0.5pp $1,091	+1.0pp $1,057

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

Units	Beds	Baths	Est. rent
▸ 2× units	3	2	$2,534
Total (2 units)			$2,534

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: $32,000
• Closing costs: $3,840
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
215 E 3rd St Unit 3D Williamsport, PA	2.0	1.0	1300	$2,500	$1.92	44d	1	0.21mi
475 E 5th Ave Unit 6 South Williamsport, PA	2.0	1.0	900	$1,180	$1.31	44d	1	0.89mi
480 E 5th Ave Unit 4 South Williamsport, PA	2.0	1.0	900	$1,200	$1.33	44d	1	0.93mi
770 W 4th St Williamsport, PA	1.0–2.0	1.0	814	$1,155	$1.42	44d	1	1.12mi

Listing history 23 events

1. 2026-06-21
   days on market $128,000 Active 31 DOM
2. 2026-06-19
   days on market $128,000 Active 29 DOM
3. 2026-06-18
   days on market $128,000 Active 28 DOM
4. 2026-06-17
   days on market $128,000 Active 27 DOM
5. 2026-06-16
   days on market $128,000 Active 26 DOM
6. 2026-06-15
   days on market $128,000 Active 25 DOM
7. 2026-06-14
   days on market $128,000 Active 23 DOM
8. 2026-06-12
   days on market $128,000 Active 22 DOM
9. 2026-06-09
   days on market $128,000 Active 19 DOM
10. 2026-06-08
    days on market $128,000 Active 18 DOM
11. 2026-06-07
    days on market $128,000 Active 17 DOM
12. 2026-06-05
    days on market $128,000 Active 14 DOM
13. 2026-06-02
    days on market $128,000 Active 12 DOM
14. 2026-06-01
    days on market $128,000 Active 11 DOM
15. 2026-05-31
    days on market $128,000 Active 10 DOM
16. 2026-05-30
    days on market $128,000 Active 9 DOM
17. 2026-05-21
    listed $128,000 Active
18. 2023-09-25
    soldstatus $105,500
19. 2023-09-22
    soldstatus Closed 255-char remark

    Show marketing remark (255 chars)

    NICE DUPLEX WITH OFF STREET PARKING, A NEW METAL ROOF AND GUTTER. THE FIRST FLOOR APRTMENT IS FRESHLY REMODELED AND COMES WITH ALL THE APPLIANCES. THIS IS A NICE PROPERTY TO ADD TO YOUR PORTFOLIO. CALL SCOTT YEAGLE @ 570-220-3298 FOR YOUR PRIVATE SHOWING.

20. 2023-08-03
    historical 255-char remark

    Show marketing remark (255 chars)

    NICE DUPLEX WITH OFF STREET PARKING, A NEW METAL ROOF AND GUTTER. THE FIRST FLOOR APRTMENT IS FRESHLY REMODELED AND COMES WITH ALL THE APPLIANCES. THIS IS A NICE PROPERTY TO ADD TO YOUR PORTFOLIO. CALL SCOTT YEAGLE @ 570-220-3298 FOR YOUR PRIVATE SHOWING.

21. 2023-07-16
    listed $109,900 Active 255-char remark

    Show marketing remark (255 chars)

    NICE DUPLEX WITH OFF STREET PARKING, A NEW METAL ROOF AND GUTTER. THE FIRST FLOOR APRTMENT IS FRESHLY REMODELED AND COMES WITH ALL THE APPLIANCES. THIS IS A NICE PROPERTY TO ADD TO YOUR PORTFOLIO. CALL SCOTT YEAGLE @ 570-220-3298 FOR YOUR PRIVATE SHOWING.

22. 2011-10-27
    soldstatus $30,000 72-char remark

    Show marketing remark (72 chars)

    NICE DUPLEX IN NEED OF SOME TLC. CALL SCOTT YEAGLE AND COME TAKE A LOOK.

23. 2011-06-24
    listed $44,900 72-char remark

    Show marketing remark (72 chars)

    NICE DUPLEX IN NEED OF SOME TLC. CALL SCOTT YEAGLE AND COME TAKE A LOOK.

ⓘ 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: $1,835 · $153/mo
• Projected year-2 tax: $1,929 · $161/mo
• Expected delta: +$94/yr (+$8/mo · 5.1%)

ⓘ 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 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $30,408
• − Mortgage interest: −$7,170
• − Property taxes: −$1,835
• − Insurance: −$640
• − Repairs & maintenance: −$2,433
• − Management: −$2,433
• − Depreciation: −$3,724
• Taxable income: $12,174
• Est. tax owed @ 24.0%: −$2,922
• After-tax cash flow: $10,571/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: Williamsport Area SD
• NCES district ID: 4226460
• Math proficiency: 38% ▼ -9.00%
• Reading proficiency: 45% ▼ -12.00%
• Median HH income: $38,637
• Composite: 34.63/100
• National rank: #5150
• State rank: #349 of 539 in PA

Livability — Williamsport

• Score: 74/100
• State rank: #523
• US rank: #4841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Williamsport, PA
• County: Lycoming County · 43,104 people
• City population: 43,104
• Metro: Williamsport, PA
• Population (ZIP): 43,104
• Household income: $53,237
• Rent vs Own: 45.4% rent · 54.6% own
• Severe rent burden: 2178.0

Population outlook (Lycoming County) Hauer SSP2

• Today (2025): 114,164 people
• By 2030: 112,221 · -1.7%
• By 2040: 107,613 · -5.7%
• By 2050: 102,950 · -9.8%
• By 2075: 92,987 · -18.5%
• By 2100: 80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (80%)
• Race & ethnicity: White 80% Black 10% Two or more races 7% Hispanic / Latino 3% Asian 1%
• Common ancestry: Romanian 3% Lithuanian 2% Slovak 2%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 1% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Lycoming

• 2024 margin: Solid R (+41.5) · D 28.8% · R 70.3%
• 2008→2024 swing: -17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
• All cycles: 2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -142.61%
• Current HPI: 216.7203
• Rent YoY: ▲ 4.43%
• Metro: Williamsport, PA
• State GDP YoY: ▲ 1.68%
• F500 in state: 34

Industry mix (Fortune 500 HQ in PA)

Industry	F500 HQs	Revenue
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Price history

+185.1% since first listed

7 events — show timeline

• 2026-05-21 Listed $128,000 CSVBR
• 2023-09-25 Sold (Public Records) $105,500 Public Records
• 2023-09-22 Sold (MLS) — WBVAR
• 2023-08-03 Delisted — WBVAR
• 2023-07-16 Listed $109,900 WBVAR
• 2011-10-27 Sold (MLS) $30,000 WBVAR
• 2011-06-24 Listed $44,900 WBVAR

Property tax history

+2.0%/yr

Latest (2026): $1,835 · +2.5% YoY. Source: county tax records.