CashFlowRE
Sign in Sign up
924 5th St
C+ Composite 64.28
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).

  • Cash flow +24.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +5.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$202,000

924 5th St · Allentown, PA 18102
5 bd · 1.0 ba · 1,595 sqft · SingleFamily public records · 3 Days on market
Built 1906 1,799 sqft lot Est $389k · 48% under

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

Listing remarks MLS

Check out this clean, newly available 4-5 bedroom home in Allentown. Walk into the first floor living room and dining room areas which lead to the kitchen with new counters and new 5 burner gas stove. The second floor has 3 bedrooms including the master. The full bath is completed with a stone tile shower surround. The third floor has 2 rooms. One is a true bedroom. The other can be used as a play room, office, or a 5th bedroom. The home has fresh paint throughout and all bedrooms have hardwood floors. Schedule your showing ASAP!!

Key facts

  • Desirable location
  • Ample cabinet space
  • Parking

Tags

AMPLE CABINET SPACECLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO DININGCLOSE PROXIMITY TO PARKSDESIRABLE LOCATION

Property features AI

Finance

  • HOA & community: Sidewalks in the community

Exterior

  • Parking: Off-street parking; Parking pad; Street parking available
  • Utilities: Public water; Public sewer; 100 amp electric service with circuit breakers
  • Home design: 2-story brick house; Asphalt / fiberglass roof
  • Construction: Brick construction
  • Exterior features: Porch; Patio

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Multiple bedrooms across second and third floors and lower/ basement levels (several bedrooms listed on second and third floors and in lower level)
  • Flooring: Hardwood
  • Bathrooms: One full bathroom (plus additional full baths listed on upper levels)
  • Heating & cooling: Gas heating; Hot water radiator/boiler heating
  • Interior features: Dining area / separate formal dining room; Storm door(s); Hardwood floors
  • Laundry & utility: Washer; Dryer; Gas 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 5-bed/1.0-bath single-family listed at $202k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $202k).
  • Cap rate 8.7% vs local median 5.3% in Allentown — 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 81/100 on livability (#171 in PA, #1,440 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D.
  • Allentown City SD (urban): math 10% / reading 20% proficiency, ranked #513 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Washington El Sch (math 8%, 346 students, 99% FRL); Trexler Ms (math 2% / reading 24%, grade F, #484 of 512 statewide, top 95%, 820 students, 100% FRL); William Allen Hs (math 29% / reading 10%, grade F, #392 of 437 statewide, top 90%, 2,852 students, 87% FRL) — zoned schools average 95% FRL vs 73% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.5%/yr); 167 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • At $2,174/mo this rent would consume 61% of the median local household income ($43k/yr) (locally 4313% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $57k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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 $113k; list at $202k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,000

Questions for the listing agent

  1. Built in 1906 — 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 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
1.08%
Cap rate
8.66%
Cash-on-cash
8.46%
DSCR
1.38
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$389,180
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1051 N 10th St 0.55mi 4/1.5 (-1) 1,712 (+7%) 1mo $385,000 $225 54
133 Oakwood Dr 0.54mi 4/2.5 (-1) 1,680 (+5%) 10mo $410,000 $244 47

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 · 5.48% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,778
Equity at exit
$30,119
10-year hold
IRR
11.2%
Equity multiple
1.97×
Total profit
$55,116
Equity at exit
$17,465

Cash invested: $56,560 (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 18102

Rents YoY
5.5%
Active inventory
167
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,174 high interval (Pro) →
Mortgage (P&I)
$1,059
Tax from tax record
$175 /mo · $2,105/yr
Insurance
$84
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$399

Break-even live

Break-even rent $1,669
Max offer price $202,000
Occupancy floor 77%

Sensitivity live

Price -10% $513 -5% $456 +0% $399 +5% $342 +10% $285
Rent -10% $227 -5% $313 +0% $399 +5% $485 +10% $571
Rate -1.0pp $501 -0.5pp $450 base $399 +0.5pp $347 +1.0pp $293

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
$50,500
Closing costs
$6,060
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
913 N 6th St Allentown, PA 4.0 1.0 1476 $1,698 $1.15 15d 1 0.12mi
1304 N 4th St Allentown, PA 5.0 2.0 1891 $2,900 $1.53 45d 1 0.16mi
535 Tilghman St Unit 2ND Allentown, PA 4.0 2.0 1500 $1,750 $1.17 4d 1 0.29mi
738 W Cedar St Allentown, PA 5.0 1.5 1900 $2,500 $1.32 45d 1 0.33mi
856 N 8th St Allentown, PA 5.0 1.5 1499 $1,975 $1.32 20d 1 0.36mi
622 Park St Allentown, PA 5.0 1.5 1638 $2,300 $1.40 4d 1 0.40mi
814 Washington St #2 Allentown, PA 4.0 1.0 1200 $1,600 $1.33 4d 1 0.42mi
823 W Washington St Allentown, PA 4.0 1.0 1400 $1,950 $1.39 15d 1 0.43mi
631 W Allen St Allentown, PA 5.0 1.5 1695 $2,100 $1.24 45d 1 0.43mi
432 N Law St Allentown, PA 4.0 1.0 1328 $1,500 $1.13 15d 1 0.53mi
164 W Tilghman St Allentown, PA 5.0 2.0 1801 $2,250 $1.25 25d 1 0.60mi
1111 Fullerton Ave Allentown, PA 5.0 1.5 1670 $2,200 $1.32 45d 1 0.62mi
828 W Gordon St Allentown, PA 4.0 2.5 1628 $2,250 $1.38 4d 1 0.72mi
630 N Front St Allentown, PA 4.0 1.0 1912 $1,900 $0.99 25d 1 0.73mi
626 N 11th St Allentown, PA 4.0 1.5 1642 $2,200 $1.34 4d 1 0.78mi
213 Chew St Allentown, PA 5.0 1.0 1725 $2,100 $1.22 45d 1 0.79mi
389 W Turner St Allentown, PA 4.0 1.5 2144 $2,400 $1.12 4d 1 0.80mi
208 Ridge Ave Allentown, PA 4.0 1.0 1396 $1,700 $1.22 25d 1 0.94mi
208 Ridge Ave Allentown, PA 4.0 1.0 1396 $1,600 $1.15 4d 1 0.94mi
111 Ridge Ave Allentown, PA 4.0 1.0 1658 $1,650 $1.00 45d 1 1.03mi
1338 W Liberty St Allentown, PA 4.0 1.0 1526 $2,000 $1.31 15d 1 1.11mi
1348 W Liberty St Allentown, PA 5.0 1.0 1561 $1,900 $1.22 25d 1 1.13mi
1455 W Tilghman St Allentown, PA 4.0 1.5 1520 $1,850 $1.22 45d 1 1.17mi
948 W Maple St Allentown, PA 4.0 1.0 1932 $2,300 $1.19 45d 1 1.19mi
1341 Chew St Allentown, PA 5.0 1.5 2139 $2,500 $1.17 22d 1 1.21mi
36 S Jefferson St Allentown, PA 5.0 1.5 2128 $2,500 $1.17 15d 1 1.38mi
450 Hanover Ave Allentown, PA 5.0 1.0 1692 $2,200 $1.30 25d 1 1.41mi
1538 Chew St Allentown, PA 5.0 1.0 1874 $2,800 $1.49 20d 1 1.42mi
144 S 12th St Allentown, PA 4.0 2.0 1242 $2,000 $1.61 4d 1 1.43mi

Listing history 8 events

  1. 2026-05-20
    status Pending
  2. 2026-05-17
    listed $202,000 Active
  3. 2023-07-17
    soldstatus $113,344
  4. 2022-03-09
    soldstatus $152,000
  5. 2022-03-01
    soldstatus $152,000 Sold 536-char remark
    Show marketing remark (536 chars)

    Check out this clean, newly available 4-5 bedroom home in Allentown. Walk into the first floor living room and dining room areas which lead to the kitchen with new counters and new 5 burner gas stove. The second floor has 3 bedrooms including the master. The full bath is completed with a stone tile shower surround. The third floor has 2 rooms. One is a true bedroom. The other can be used as a play room, office, or a 5th bedroom. The home has fresh paint throughout and all bedrooms have hardwood floors. Schedule your showing ASAP!!

  6. 2022-01-27
    status Pending 536-char remark
    Show marketing remark (536 chars)

    Check out this clean, newly available 4-5 bedroom home in Allentown. Walk into the first floor living room and dining room areas which lead to the kitchen with new counters and new 5 burner gas stove. The second floor has 3 bedrooms including the master. The full bath is completed with a stone tile shower surround. The third floor has 2 rooms. One is a true bedroom. The other can be used as a play room, office, or a 5th bedroom. The home has fresh paint throughout and all bedrooms have hardwood floors. Schedule your showing ASAP!!

  7. 2022-01-26
    listed $140,000 Active 536-char remark
    Show marketing remark (536 chars)

    Check out this clean, newly available 4-5 bedroom home in Allentown. Walk into the first floor living room and dining room areas which lead to the kitchen with new counters and new 5 burner gas stove. The second floor has 3 bedrooms including the master. The full bath is completed with a stone tile shower surround. The third floor has 2 rooms. One is a true bedroom. The other can be used as a play room, office, or a 5th bedroom. The home has fresh paint throughout and all bedrooms have hardwood floors. Schedule your showing ASAP!!

  8. 1995-06-01
    soldstatus $24,000

ⓘ 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
$2,105 · $175/mo
Projected year-2 tax
$2,648 · $221/mo
Expected delta
+$543/yr (+$45/mo · 25.8%)

ⓘ 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 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$26,094
− Mortgage interest
−$11,315
− Property taxes
−$2,105
− Insurance
−$1,010
− Repairs & maintenance
−$2,087
− Management
−$2,087
− Depreciation
−$5,876
Taxable income
$1,612
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$387
After-tax cash flow
$4,400/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
Allentown City SD
NCES district ID
4202280
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -15.00%
Median HH income
$36,337
Composite
12.43/100
National rank
#9630
State rank
#513 of 539 in PA

Livability — Allentown

Score
81/100
State rank
#171
US rank
#1440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allentown, PA
County
Lehigh County · 333,019 people
City population
172,996
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
51,001
Household income
$43,085
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
4313.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 28% White 18% Black 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 38% Dominican 22%
Common ancestry
Polish 1% Romanian 1% Hispanic 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
45% English-only · Spanish 52% Arabic 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
▼ -227.01%
Current HPI
404.834
Rent YoY
▲ 5.48%
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

+741.7% since first listed
8 events — show timeline
  • 2026-05-20 Pending GLVRMLS
  • 2026-05-17 Listed $202,000 GLVRMLS
  • 2023-07-17 Sold (Public Records) $113,344 Public Records
  • 2022-03-09 Sold (Public Records) $152,000 Public Records
  • 2022-03-01 Sold (MLS) $152,000 GLVRMLS
  • 2022-01-27 Pending GLVRMLS
  • 2022-01-26 Listed $140,000 GLVRMLS
  • 1995-06-01 Sold (Public Records) $24,000 Public Records

Property tax history

-1.9%/yr

Latest (2026): $2,105 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…