CashFlowRE
Sign in Sign up
1020 Currant St
D+ Composite 45.42
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 +20.7/30.0
  • DSCR +6.6/10.0
  • 1% rule +5.5/10.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$174,500

1020 Currant St · North Catasauqua, PA 18032
2 bd · 2.0 ba · 3,051 sqft · SingleFamily · 74 Days on market
Built 1940 2,600 sqft lot Est $153k · 14% over ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 1020 Currant St/519 Chestnut St. Tax records indicate 1020 Currant St. Catasauqua post office indicate 519 Chestnut. Amazing building with tons of history and even more character. Great investment opportunity or make it your dream home. 3051 sq ft of possibilities. Priced at $76/sq ft you won't find a single family home in the Lehigh Valley that offers this much value per sq ft. On the 2nd level you will find 2 generous size bedrooms, living room, bathroom and kitchen. On the ground level is 1850 sq ft of open space with extra high ceilings. Ceilings are high enough for car lifts. There is a warm air oil furnace installed but needs an oil tank to be installed. The ground level ha

Key facts

  • Extra high ceilings
  • Work shop
  • 2,600 sq ft lot

Tags

EXTRA HIGH CEILINGSWORK SHOPADDITIONAL LIVING SPACE

Property features AI

Exterior

  • Parking: Built-in garage; 2-car garage
  • Utilities: Electric service with circuit breakers; Public water; Public sewer
  • Home design: Above-grade finished area reported (3,051)
  • Construction: Stucco exterior; Asphalt/fiberglass roof
  • Exterior features: Property has a view; Lot approximately 0.06 acres

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: Two bedrooms on the second floor (12 x 10; 15 x 12)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom on the second floor (8 x 6); Two half bathrooms on the first floor (4 x 4; 6 x 5)
  • Heating & cooling: Baseboard heating; Electric heating; Forced air; Oil heating; Central air conditioning; Wall unit(s)
  • Interior features: Dining area; Carpet and vinyl flooring
  • 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 2-bed/2.0-bath single-family listed at $174k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $174k).
  • Recommended offer: $164k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#367 in PA, #3,205 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, amenities F, commute F.
  • Catasauqua Area SD (suburban): math 23% / reading 41% proficiency, ranked #431 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 49 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 567 units permitted in Northampton County in 2024 (151 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $55k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,030 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. 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?
  7. 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.
  8. 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.
  9. 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
1.05%
Cap rate
7.92%
Cash-on-cash
5.80%
DSCR
1.26
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$152,550
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1020 Currant St 0.00mi 2/2.0 3,051 (0%) 1mo $152,000 $50 99

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
-7.3%
Equity multiple
0.73×
Total profit
$-13,214
Equity at exit
$26,019
10-year hold
IRR
2.3%
Equity multiple
1.16×
Total profit
$7,966
Equity at exit
$15,088

Cash invested: $48,860 (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 18032

Home prices YoY
-34.7%
Active inventory
49
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,825 medium interval (Pro) →
Mortgage (P&I)
$915
Tax est. 1.5%
$218 /mo · $2,618/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$236

Break-even live

Break-even rent $1,526
Max offer price $174,500
Occupancy floor 82%

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
$43,625
Closing costs
$5,235
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3318 N 3rd St Whitehall, PA 3.0 2.0 2424 $2,500 $1.03 14d 1 1.05mi

Listing history 7 events

  1. 2026-05-01
    status Pending
  2. 2026-03-27
    status Active
  3. 2025-11-04
    status Pending
  4. 2025-10-23
    price $174,500
  5. 2025-10-22
    price $187,500
  6. 2025-10-10
    price $199,900
  7. 2025-09-26
    listed $229,900 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,904
− Mortgage interest
−$9,775
− Property taxes
−$2,618
− Insurance
−$872
− Repairs & maintenance
−$1,752
− Management
−$1,752
− Depreciation
−$5,076
Taxable income
$58
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$14
After-tax cash flow
$2,819/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
Catasauqua Area SD
NCES district ID
4205160
Math proficiency
23% ▼ -15.00%
Reading proficiency
41% ▼ -21.00%
Median HH income
$53,073
Composite
28.09/100
National rank
#6832
State rank
#431 of 539 in PA

Livability — North Catasauqua

Score
77/100
State rank
#367
US rank
#3205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Catasauqua, PA
County
Lehigh County · 333,019 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
9,555
Household income
$81,098
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
221.0

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
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 15% Two or more races 12% Black 3%
Hispanic origin (detail)
Puerto Rican 10% Dominican 1%
Common ancestry
Danish 4% Polish 3% Romanian 2%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 8%

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
▼ -159.00%
Current HPI
299.4376
Rent YoY
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

-24.1% since first listed
7 events — show timeline
  • 2026-05-01 Pending GLVRMLS
  • 2026-03-27 Relisted GLVRMLS
  • 2025-11-04 Pending GLVRMLS
  • 2025-10-23 Price Changed $174,500 GLVRMLS
  • 2025-10-22 Price Changed $187,500 GLVRMLS
  • 2025-10-10 Price Changed $199,900 GLVRMLS
  • 2025-09-26 Listed $229,900 GLVRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…