CashFlowRE
Sign in Sign up
3863 Mauch Chunk Rd
B- Composite 67.61
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Schools +5.7/10.0
  • Livability +3.6/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

3863 Mauch Chunk Rd · Egypt, PA 18104
3 bd · 2.0 ba · 1,548 sqft · SingleFamily public records · 51 Days on market
Built 1890 0.75 ac lot $145/sqft · 36% below area Est $350k · 36% under

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

Listing remarks MLS

Charming 1890 farmhouse set on a ¾-acre flat lot in the highly sought-after Parkland School District. This 3-bedroom, 2-full-bath has modern updates underway. Recent improvements include kitchen, newer laminate flooring, and first floor central air. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Spacious, level yard, outbuilding for storage, and 5+ car off-street parking, The basement and unfinished attic offer additional possibilities for storage, workspace/rec room, and could be finished for extended living space. Expansive outdoor space. Zoned Planned Commercial, offering any potential uses for those looking to live, work, or invest in a versatile property. Bring your ideas and make this historic farmhouse your own! * Preinspected!

Key facts

  • Level yard
  • Kitchen
  • Central air

Tags

KITCHENNEWER LAMINATE FLOORINGCENTRAL AIRLEVEL YARDOUTBUILDING FOR STORAGEOFF-STREET PARKING

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/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $424 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $218k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#692 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Parkland SD (suburban): math 59% / reading 70% proficiency, ranked #40 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Ironton Sch (math 57% / reading 67%, grade B, #313 of 1,518 statewide, top 24%, 437 students, 33% FRL); Orefield Ms (math 33% / reading 60%, grade D+, #172 of 512 statewide, top 35%, 917 students, 36% FRL); Parkland Hs (math 81% / reading 24%, grade C-, #107 of 437 statewide, top 25%, 3,220 students, 25% FRL) — zoned schools average 31% FRL vs 15% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.1%/yr); 163 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($95k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 51 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; list at $225k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $218,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.11%
Cap rate
8.55%
Cash-on-cash
8.07%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$349,859
List price
$225,000
Delta
-35.69%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3779 Maple St 0.31mi 3/2.0 1,624 (+5%) 21mo $325,000 $200 60
3342 Levans Rd 0.32mi 3/3.0 1,368 (-12%) 13mo $518,000 $379 51
2758 Levans Rd 0.50mi 2/1.0 (-1) 1,375 (-11%) 13mo $250,000 $182 38

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 · 4.07% rent growth · sell at horizon

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-6,716
Equity at exit
$33,548
10-year hold
IRR
8.1%
Equity multiple
1.64×
Total profit
$40,468
Equity at exit
$19,454

Cash invested: $63,000 (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 18104

Rents YoY
4.1%
Active inventory
163
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,503 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$280 /mo · $3,356/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$526
Net cashflow
$424

Break-even live

Break-even rent $1,966
Max offer price $225,000
Occupancy floor 78%

Sensitivity live

Price -10% $551 -5% $487 +0% $424 +5% $360 +10% $296
Rent -10% $226 -5% $325 +0% $424 +5% $523 +10% $621
Rate -1.0pp $537 -0.5pp $481 base $424 +0.5pp $365 +1.0pp $306

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
$56,250
Closing costs
$6,750
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
2376 Levans Rd Coplay, PA 2.0 2.5 1456 $2,650 $1.82 4d 1 1.18mi

Listing history 12 events

  1. 2026-04-29
    status Active 829-char remark
    Show marketing remark (354 chars)

    1890 farmhouse set on a 3/4-acre lot in the highly sought-after Parkland School District. This 3-bedroom, 2-bath home offers great bones and potential. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Zoned Planned Commercial offers a variety of potential uses and opportunities.

  2. 2026-04-29
    status Active 354-char remark
    Show marketing remark (354 chars)

    1890 farmhouse set on a 3/4-acre lot in the highly sought-after Parkland School District. This 3-bedroom, 2-bath home offers great bones and potential. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Zoned Planned Commercial offers a variety of potential uses and opportunities.

  3. 2026-04-29
    price $225,000 354-char remark
    Show marketing remark (354 chars)

    1890 farmhouse set on a 3/4-acre lot in the highly sought-after Parkland School District. This 3-bedroom, 2-bath home offers great bones and potential. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Zoned Planned Commercial offers a variety of potential uses and opportunities.

  4. 2026-03-29
    price $225,000 829-char remark
    Show marketing remark (829 chars)

    Charming 1890 farmhouse set on a ¾-acre flat lot in the highly sought-after Parkland School District. This 3-bedroom, 2-full-bath has modern updates underway. Recent improvements include kitchen, newer laminate flooring, and first floor central air. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Spacious, level yard, outbuilding for storage, and 5+ car off-street parking, The basement and unfinished attic offer additional possibilities for storage, workspace/rec room, and could be finished for extended living space. Expansive outdoor space. Zoned Planned Commercial, offering any potential uses for those looking to live, work, or invest in a versatile property. Bring your ideas and make this historic farmhouse your own! * Preinspected!

  5. 2026-03-12
    listed $250,000 Active 829-char remark
    Show marketing remark (354 chars)

    1890 farmhouse set on a 3/4-acre lot in the highly sought-after Parkland School District. This 3-bedroom, 2-bath home offers great bones and potential. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Zoned Planned Commercial offers a variety of potential uses and opportunities.

  6. 2026-03-12
    listed $250,000 Active 354-char remark
    Show marketing remark (354 chars)

    1890 farmhouse set on a 3/4-acre lot in the highly sought-after Parkland School District. This 3-bedroom, 2-bath home offers great bones and potential. Renovation was started by the current owners but remains incomplete—bring your vision to finish and make it your own. Zoned Planned Commercial offers a variety of potential uses and opportunities.

  7. 2020-09-28
    soldstatus $130,000
  8. 2020-08-28
    soldstatus $130,000 Sold
  9. 2020-06-22
    status Pending
  10. 2020-05-26
    listed $139,900 Active
  11. 2004-06-25
    soldstatus $114,900
  12. 1996-09-05
    soldstatus $112,500

ⓘ 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
$3,356 · $280/mo
Projected year-2 tax
$3,456 · $288/mo
Expected delta
+$99/yr (+$8/mo · 3.0%)

ⓘ 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 ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% 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
$30,031
− Mortgage interest
−$12,603
− Property taxes
−$3,356
− Insurance
−$1,125
− Repairs & maintenance
−$2,403
− Management
−$2,403
− Depreciation
−$6,545
Taxable income
$1,596
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$383
After-tax cash flow
$4,701/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
Parkland SD
NCES district ID
4218510
Math proficiency
59% ▼ -11.00%
Reading proficiency
70% ▼ -12.00%
Median HH income
$77,976
Composite
57.44/100
National rank
#1074
State rank
#40 of 539 in PA

Livability — Egypt

Score
71/100
State rank
#692
US rank
#6792

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lehigh County · 333,019 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
48,683
Household income
$94,601
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1298.0

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 White (68%)
Race & ethnicity
White 68% Hispanic / Latino 14% Asian 8% Two or more races 8% Black 6%
Hispanic origin (detail)
Puerto Rican 5% Dominican 5%
Common ancestry
Romanian 5% Polish 2% Lithuanian 2%
Foreign-born
15% · Canada, China, Jamaica
Languages at home
79% English-only · Spanish 10% Other Indo-European 4% Chinese 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
▼ -294.71%
Current HPI
277.8639
Rent YoY
▲ 4.07%
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

+100.0% since first listed
12 events — show timeline
  • 2026-04-29 Relisted GLVRMLS
  • 2026-04-29 Relisted GLVRMLS
  • 2026-04-29 Price Changed $225,000 GLVRMLS
  • 2026-03-29 Price Changed $225,000 GLVRMLS
  • 2026-03-12 Listed $250,000 GLVRMLS
  • 2026-03-12 Listed $250,000 GLVRMLS
  • 2020-09-28 Sold (Public Records) $130,000 Public Records
  • 2020-08-28 Sold (MLS) $130,000 GLVRMLS
  • 2020-06-22 Pending GLVRMLS
  • 2020-05-26 Listed $139,900 GLVRMLS
  • 2004-06-25 Sold (Public Records) $114,900 Public Records
  • 1996-09-05 Sold (Public Records) $112,500 Public Records

Property tax history

+2.0%/yr

Latest (2026): $3,356 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…