CashFlowRE
Sign in Sign up
429 Melrose Ave 🏷️ Likely Rental
C- Composite 52.77
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • Schools +5.4/10.0
  • DSCR +4.5/10.0
  • Livability +4.2/5.0
  • 1% rule +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,500

429 Melrose Ave · Clarks Summit, PA 18411
4 bd · 3.0 ba · 2,293 sqft · SingleFamily · 41 Days on market
Built 1950 7,405 sqft lot $113/sqft · 22% below area Est $334k · 22% under

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

Listing remarks MLS

* * * JUST APPRAISED AT $300,000! * * * (NOTE: PLEASE SCHEDULE SHOWINGS ON SATURDAY BETWEEN 12:00 AND 2:00 IF POSSIBLE) Front unit has 3 bedrooms, plus a den/office that has been used as a 4th bedroom. Nice sized kitchen and front porch. Back unit has been fixed up and shows very well. It has a remodeled kitchen and full bathroom downstairs, with large living room and kitchenette. Upstairs is another full bath with a large single bedroom. Back unit opens to a fenced-in back yard. Both units have washer dryer hookup. Heat is electric, and has been split. Water and septic are combined. Housing in Clarks Summit (Abington Heights SD) typically has multiple rental applications from tenants so it has been very easy to fill - especially in this neighborhood. Owner is selling in order to consolidate into fewer properties in preparation for retirement, so looking for a quick sale. Back unit just became empty after 5 years. Front unit is a long-term tenant, who has been willing to perform a lot of routine maintenance himself. New electric baseboards were just installed, along with all new gutters. Solid rental.

Key facts

  • New gutters
  • Fenced in back yard
  • Single-family home

Tags

DUPLEXSINGLE-FAMILY HOMEAPARTMENT IN-LAW SUITEFENCED IN BACK YARDREMODELED ONE BEDROOMNEW GUTTERS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $259,500 price doesn't fit this home's estimated sale value (~$334,128) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $64 ($771/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 $235k (9.4% below list).
  • Recommended offer: $235k (9.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.2% in Clarks Summit — 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 83/100 on livability (#118 in PA, #913 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • Abington Heights SD (rural): math 50% / reading 73% proficiency, ranked #56 of 539 in PA (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 13% free/reduced lunch — higher-income household profile.
  • Market conditions: 126 active listings in the ZIP; solid renter incomes; 251 units permitted in Lackawanna County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Lackawanna County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $126k; list at $260k implies a 106% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $235,142 (9.4% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.91%
Cap rate
6.59%
Cash-on-cash
1.06%
DSCR
1.05
GRM
9.2

CMA / ARV

ARV (median comp)
$334,128
List price
$259,500
Delta
-22.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 Oak Ln 0.30mi 4/2.0 2,197 (-4%) 2mo $367,300 $167 73
610 Oak Ln 0.30mi 4/2.5 2,100 (-8%) 11mo $350,000 $167 61
1012 Westwood Dr 0.42mi 4/2.5 2,122 (-8%) 8mo $414,000 $195 60
101 Carriage Ln 0.71mi 4/3.0 2,397 (+4%) 4mo $335,000 $140 56
604 Oak Ln 0.26mi 4/2.0 1,960 (-14%) 6mo $367,105 $187 55
98 Electric St Unit L 1 0.29mi 4/2.5 2,000 (-13%) 11mo $450,000 $225 54
415 Clark Ave 0.61mi 3/2.5 (-1) 2,159 (-6%) 9mo $446,000 $207 47
123 N State St 0.44mi 3/2.0 (-1) 2,016 (-12%) 5mo $310,000 $154 46
429 Clark Ave 0.67mi 4/2.0 2,568 (+12%) 0mo $310,000 $121 44
929 Winola Rd 0.56mi 3/3.0 (-1) 2,571 (+12%) 7mo $575,000 $224 43
510 Powell Ave 0.53mi 5/2.0 (+1) 2,035 (-11%) 8mo $315,000 $155 41
102 Gentilly Dr 0.55mi 3/2.0 (-1) 2,002 (-13%) 10mo $350,000 $175 36

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
-14.6%
Equity multiple
0.48×
Total profit
$-37,921
Equity at exit
$38,692
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-27,605
Equity at exit
$22,437

Cash invested: $72,660 (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 18411

Active inventory
126
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,351 medium interval (Pro) →
Mortgage (P&I)
$1,361
Tax est. 1.5%
$324 /mo · $3,892/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$494
Net cashflow
$64

Break-even live

Break-even rent $2,270
Max offer price $259,500
Occupancy floor 92%

Sensitivity live

Price -10% $244 -5% $154 +0% $64 +5% $-25 +10% $-115
Rent -10% $-121 -5% $-29 +0% $64 +5% $157 +10% $250
Rate -1.0pp $195 -0.5pp $130 base $64 +0.5pp $-3 +1.0pp $-71

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
$64,875
Closing costs
$7,785
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.

Listing history 12 events

  1. 2026-05-14
    price $259,500 1122-char remark
    Show marketing remark (1122 chars)

    * * * JUST APPRAISED AT $300,000! * * * (NOTE: PLEASE SCHEDULE SHOWINGS ON SATURDAY BETWEEN 12:00 AND 2:00 IF POSSIBLE) Front unit has 3 bedrooms, plus a den/office that has been used as a 4th bedroom. Nice sized kitchen and front porch. Back unit has been fixed up and shows very well. It has a remodeled kitchen and full bathroom downstairs, with large living room and kitchenette. Upstairs is another full bath with a large single bedroom. Back unit opens to a fenced-in back yard. Both units have washer dryer hookup. Heat is electric, and has been split. Water and septic are combined. Housing in Clarks Summit (Abington Heights SD) typically has multiple rental applications from tenants so it has been very easy to fill - especially in this neighborhood. Owner is selling in order to consolidate into fewer properties in preparation for retirement, so looking for a quick sale. Back unit just became empty after 5 years. Front unit is a long-term tenant, who has been willing to perform a lot of routine maintenance himself. New electric baseboards were just installed, along with all new gutters. Solid rental.

  2. 2026-05-05
    price $269,500 1122-char remark
    Show marketing remark (1122 chars)

    * * * JUST APPRAISED AT $300,000! * * * (NOTE: PLEASE SCHEDULE SHOWINGS ON SATURDAY BETWEEN 12:00 AND 2:00 IF POSSIBLE) Front unit has 3 bedrooms, plus a den/office that has been used as a 4th bedroom. Nice sized kitchen and front porch. Back unit has been fixed up and shows very well. It has a remodeled kitchen and full bathroom downstairs, with large living room and kitchenette. Upstairs is another full bath with a large single bedroom. Back unit opens to a fenced-in back yard. Both units have washer dryer hookup. Heat is electric, and has been split. Water and septic are combined. Housing in Clarks Summit (Abington Heights SD) typically has multiple rental applications from tenants so it has been very easy to fill - especially in this neighborhood. Owner is selling in order to consolidate into fewer properties in preparation for retirement, so looking for a quick sale. Back unit just became empty after 5 years. Front unit is a long-term tenant, who has been willing to perform a lot of routine maintenance himself. New electric baseboards were just installed, along with all new gutters. Solid rental.

  3. 2026-04-10
    listed $279,500 Active 1122-char remark
    Show marketing remark (1122 chars)

    * * * JUST APPRAISED AT $300,000! * * * (NOTE: PLEASE SCHEDULE SHOWINGS ON SATURDAY BETWEEN 12:00 AND 2:00 IF POSSIBLE) Front unit has 3 bedrooms, plus a den/office that has been used as a 4th bedroom. Nice sized kitchen and front porch. Back unit has been fixed up and shows very well. It has a remodeled kitchen and full bathroom downstairs, with large living room and kitchenette. Upstairs is another full bath with a large single bedroom. Back unit opens to a fenced-in back yard. Both units have washer dryer hookup. Heat is electric, and has been split. Water and septic are combined. Housing in Clarks Summit (Abington Heights SD) typically has multiple rental applications from tenants so it has been very easy to fill - especially in this neighborhood. Owner is selling in order to consolidate into fewer properties in preparation for retirement, so looking for a quick sale. Back unit just became empty after 5 years. Front unit is a long-term tenant, who has been willing to perform a lot of routine maintenance himself. New electric baseboards were just installed, along with all new gutters. Solid rental.

  4. 2021-07-02
    soldstatus $125,700
  5. 2021-06-30
    soldstatus $125,700
  6. 2021-06-30
    soldstatus $125,700
  7. 2021-05-14
    listed $99,900
  8. 2016-04-15
    soldstatus $60,500
  9. 2016-04-13
    soldstatus $60,500
  10. 2014-12-31
    soldstatus $47,200
  11. 2011-04-05
    soldstatus $50,000
  12. 2010-06-14
    listed $72,794

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$28,217
− Mortgage interest
−$14,536
− Property taxes
−$3,892
− Insurance
−$1,298
− Repairs & maintenance
−$2,257
− Management
−$2,257
− Depreciation
−$7,549
Taxable loss
−$3,573
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$857
After-tax cash flow
$1,629/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
Abington Heights SD
NCES district ID
4202010
Math proficiency
50% ▼ -11.00%
Reading proficiency
73% ▼ -6.00%
Median HH income
$72,490
Composite
54.38/100
National rank
#1358
State rank
#56 of 539 in PA

Livability — Clarks Summit

Score
83/100
State rank
#118
US rank
#913

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarks Summit, PA
County
Lackawanna County · 134,448 people
City population
22,820
Metro
Scranton--Wilkes-Barre, PA
Population (ZIP)
22,820
Household income
$98,824
Rent vs Own
20.9% rent · 79.1% own
Severe rent burden
409.0

Population outlook (Lackawanna County) Hauer SSP2

Today (2025)
210,652 people
By 2030
208,623 · -1.0%
By 2040
203,980 · -3.2%
By 2050
201,069 · -4.5%
By 2075
205,026 · -2.7%
By 2100
210,851 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Asian 4% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 11% Scotch-Irish 3% Lithuanian 2%
Foreign-born
7% · Canada, South Korea
Languages at home
92% English-only · Other Indo-European 3% Other Asian/Pacific 1% Spanish 1%

Political lean MEDSL · Lackawanna

2024 margin
Toss-up / Even · D 51.0% · R 48.3%
2008→2024 swing
-23.2pp toward R · 2008: 26.0pp · 2024: 2.8pp
All cycles
2024: D+2.8 2020: D+8.4 2016: D+3.4 2012: D+27.4 2008: D+26.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -117.03%
Current HPI
189.2345
Rent YoY
Metro
Scranton--Wilkes-Barre, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+256.5% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $259,500 GSBR as distributed by MLS GRID
  • 2026-05-05 Price Changed $269,500 GSBR as distributed by MLS GRID
  • 2026-04-10 Listed $279,500 GSBR as distributed by MLS GRID
  • 2021-07-02 Sold (Public Records) $125,700 Public Records
  • 2021-06-30 Sold (MLS) $125,700 LCAR
  • 2021-06-30 Sold (MLS) $125,700 GSBR as distributed by MLS GRID
  • 2021-05-14 Listed $99,900 LCAR
  • 2016-04-15 Sold (Public Records) $60,500 Public Records
  • 2016-04-13 Sold (MLS) $60,500 GSBR as distributed by MLS GRID
  • 2014-12-31 Sold (Public Records) $47,200 Public Records
  • 2011-04-05 Sold (MLS) $50,000 GSBR as distributed by MLS GRID
  • 2010-06-14 Listed $72,794 GSBR as distributed by MLS GRID

Property tax history

+36.3%/yr

Latest (2026): $61,686 · +2485.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…