🏷️ Likely Rental
429 Melrose Ave · Clarks Summit, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 2/10 · Minimal
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 3.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -14.6%
- Equity multiple
- 0.48×
- Total profit
- $-37,921
- Equity at exit
- $38,692
- 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
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
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
-
2026-05-14price $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.
-
2026-05-05price $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.
-
2026-04-10$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.
-
2021-07-02soldstatus $125,700
-
2021-06-30soldstatus $125,700
-
2021-06-30soldstatus $125,700
-
2021-05-14$99,900
-
2016-04-15soldstatus $60,500
-
2016-04-13soldstatus $60,500
-
2014-12-31soldstatus $47,200
-
2011-04-05soldstatus $50,000
-
2010-06-14$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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+256.5% since first listed12 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%/yrLatest (2026): $61,686 · +2485.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…