CashFlowRE
Sign in Sign up
249 W White St Multi-family
B- Composite 67.88
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 +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$149,900

249 W White St · Summit Hill, PA 18250
3 bd · 1.0 ba · 1,320 sqft · MultiFamily public records · 2 Days on market
Built 1881 3,746 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Summit Hill 4BD Twin. Nice size rooms. Big back yard. Some rooms freshly painted. Some additional TLC needed. Good investment or starter home. Being sold 'AS IS'

Key facts

  • Main living area
  • Formal dining room
  • Private back yard

Tags

MAIN LIVING AREAFORMAL DINING ROOMPRIVATE BACK YARDHARD SURFACE FLOORINGEAT-IN KITCHENPOWDER ROOM

Property features AI

Exterior

  • Parking: Garage (1.5 spaces); Carport (1 space); On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Residential single family residence
  • Construction: Asbestos construction material; Asphalt and fiberglass roof
  • Exterior features: Private yard; Patio; Porch; Paved road access; Publicly maintained road; City street frontage; Residential zoning

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator; Microwave
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Hot water heating; Oil heating; Ceiling fan(s) for cooling
  • Interior features: Unfurnished; 7 total rooms
  • Laundry & utility: Washer; Dryer

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 3-bed/1.0-bath multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $3k ($33k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $150k).

Location & tenants

  • Location reads 67/100 on livability (#953 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: employment C-, amenities F, commute F.
  • Panther Valley SD (rural): math 14% / reading 35% proficiency, ranked #477 of 539 in PA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Panther Valley El Sch (math 27% / reading 42%, grade F, #1,049 of 1,518 statewide, top 71%, 622 students, 100% FRL); Panther Valley Intermediate Sch (math 11% / reading 31%, grade F, #432 of 512 statewide, top 85%, 417 students, 100% FRL); Panther Valley Jshs (math 13% / reading 36%, grade F, #376 of 437 statewide, top 86%, 771 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 12 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 22y 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 $38k; list at $150k implies a 294% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1881 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1881 — 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. 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 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
3.16%
Cap rate
28.57%
Cash-on-cash
79.56%
DSCR
4.54
GRM
2.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
79.7%
Equity multiple
4.64×
Total profit
$152,969
Equity at exit
$22,351
10-year hold
IRR
83.2%
Equity multiple
9.61×
Total profit
$361,523
Equity at exit
$12,961

Cash invested: $41,972 (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 18250

Home prices YoY
-7.1%
Active inventory
12
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$4,738 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$112 /mo · $1,341/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$995
Net cashflow
$2,783

Break-even live

Break-even rent $1,216
Max offer price $149,900
Occupancy floor 36%

Sensitivity live

Price -10% $2,868 -5% $2,825 +0% $2,783 +5% $2,740 +10% $2,698
Rent -10% $2,408 -5% $2,596 +0% $2,783 +5% $2,970 +10% $3,157
Rate -1.0pp $2,858 -0.5pp $2,821 base $2,783 +0.5pp $2,744 +1.0pp $2,704

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

UnitsBedsBathsEst. rent
Total (4 units) $4,738

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
$37,475
Closing costs
$4,497
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
214 N Oak St Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 4d 1 0.34mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 45d 1 0.34mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,200 $1.28 4d 1 0.34mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 21d 1 0.34mi
317 E Bertsch St Unit 1 Lansford, PA 2.0 1.0 1650 $1,400 $0.85 45d 1 0.54mi
323 E Bertsch St Unit A-1 Lansford, PA 2.0 1.0 1250 $1,450 $1.16 45d 1 0.54mi
546 E Kline Ave Lansford, PA 3.0 1.0 1000 $900 $0.90 4d 1 0.56mi
10 Leisenring St Lansford, PA 3.0 1.0 1422 $1,100 $0.77 45d 1 0.65mi
149 W Ridge St Unit 2b Lansford, PA 2.0 1.0 875 $1,325 $1.51 25d 1 0.77mi
149 W Ridge St Unit 1A Lansford, PA 2.0 1.0 930 $1,350 $1.45 25d 1 0.77mi
149 W Ridge St Unit 3A Lansford, PA 3.0 1.0 1550 $1,650 $1.06 45d 1 0.77mi
149 W Ridge St Unit 1B Lansford, PA 3.0 1.0 1654 $1,500 $0.91 21d 1 0.77mi
215 E High St Coaldale, PA 3.0 1.0 1000 $1,000 $1.00 23d 1 1.39mi
151 E High St Coaldale, PA 3.0 1.0 1312 $1,200 $0.91 45d 1 1.43mi
126 E High St Coaldale, PA 4.0 1.5 1000 $1,200 $1.20 16d 1 1.46mi

Listing history 2 events

  1. 2026-06-07
    remarks 683-char remark
  2. 2026-06-07
    listed $149,900 Pending 2 DOM

ⓘ 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
$1,341 · $112/mo
Projected year-2 tax
$1,855 · $155/mo
Expected delta
+$514/yr (+$43/mo · 38.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$56,856
− Mortgage interest
−$8,397
− Property taxes
−$1,341
− Insurance
−$750
− Repairs & maintenance
−$4,548
− Management
−$4,548
− Depreciation
−$4,361
Taxable income
$32,911
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,899
After-tax cash flow
$25,494/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
Panther Valley SD
NCES district ID
4218450
Math proficiency
14% ▼ -7.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$36,914
Composite
20.31/100
National rank
#8613
State rank
#477 of 539 in PA

Livability — Summit Hill

Score
67/100
State rank
#953
US rank
#10454

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Summit Hill, PA
City population
3,128
Population (ZIP)
3,128

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 12% Hispanic / Latino 9%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 5% Iranian 3% Scotch-Irish 3%
Foreign-born
0%
Languages at home
96% English-only · German/W. Germanic 2% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -14.90%
Current HPI
193.8372
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+285.3% since first listed
7 events — show timeline
  • 2026-06-07 Pending PMAR
  • 2026-06-05 Listed $149,900 PMAR
  • 2022-04-18 Listing Removed GLVRMLS
  • 2008-08-15 Sold (Public Records) $38,000 Public Records
  • 2008-08-15 Sold (MLS) $38,000 GLVRMLS
  • 2008-03-28 Listed $45,000 GLVRMLS
  • 2004-07-19 Listed $38,900 GLVRMLS

Property tax history

+2.2%/yr

Latest (2026): $1,341 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…