CashFlowRE
Sign in Sign up
315 Mulberry St
C- Composite 53.76
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.5/10.0
  • DSCR +5.1/10.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

315 Mulberry St · Catasauqua, PA 18032
3 bd · 1.0 ba · 1,485 sqft · Townhouse public records · 1 Days on market
Built 1874 3,620 sqft lot Est $251k · 20% under

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

Listing remarks MLS

Fixer Upper In Good Location Modern Kitchen & Bath. Newer Oil Heater, & Circuit Breaker. Large Yard With Detached 2 Car Garage. Needs General Cleaning & Updating To Complete The Home.

Key facts

  • Sunroom entry
  • Natural wood floors
  • Wood toned cabinetry

Tags

SUNROOM ENTRYNATURAL WOOD FLOORSWOOD TONED CABINETRYSOLID SURFACE COUNTERTOPSFREESTANDING RANGEENCLOSED PORCH

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Above-grade finished area recorded; Year built: Unknown
  • Construction: Asphalt/fiberglass roof; Asbestos and vinyl siding
  • Exterior features: Public records list the lot at approximately 3,620 sq ft; Zoned R2

Interior

  • Kitchen: Electric oven; Refrigerator; Eat-in kitchen
  • Bedrooms: Total rooms: 6
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating (oil); Ceiling fan(s)
  • Interior features: Dining area; Separate formal dining room; Eat-in kitchen; Partially finished walk-out basement
  • Laundry & utility: Washer; Electric dryer; Washer and dryer hookups

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/1.0-bath townhouse listed at $200k.

Deal economics

  • At list price, monthly cash flow is $119 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Cap rate 7.0% vs local median 4.9% in Catasauqua — 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 75/100 on livability (#443 in PA, #4,039 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, 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; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($81k/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 $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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 25y 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 $62k; list at $200k implies a 223% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1874 — 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 $200,000

Questions for the listing agent

  1. Built in 1874 — 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. 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.
  4. 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.
  5. 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
7.01%
Cash-on-cash
2.56%
DSCR
1.11
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$250,965
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
206 Howertown Rd 0.06mi 3/1.0 1,414 (-5%) 2mo $175,000 $124 88
451 Poplar St 0.46mi 3/1.5 1,499 (+1%) 1mo $280,000 $187 74
201 Church St 0.24mi 3/1.5 1,325 (-11%) 4mo $206,000 $155 66
434 Bridge St 0.30mi 3/1.0 1,326 (-11%) 8mo $244,900 $185 62
804 Race St 0.58mi 3/1.5 1,526 (+3%) 8mo $245,000 $161 59
306 Church St 0.23mi 4/1.0 (+1) 1,286 (-13%) 4mo $130,000 $101 58
27 Packer Ave 0.72mi 3/1.5 1,430 (-4%) 2mo $242,000 $169 56
2223 N 1st Ave 0.56mi 2/1.0 (-1) 1,568 (+6%) 7mo $175,000 $112 54
2101 Columbia Ave 0.49mi 4/1.0 (+1) 1,600 (+8%) 7mo $235,000 $147 53
724 2nd St 0.52mi 3/2.0 1,339 (-10%) 8mo $250,000 $187 49
2260 Rising Hill Rd 0.74mi 3/2.0 1,584 (+7%) 3mo $308,000 $194 48
15 15th St 0.65mi 3/1.0 1,266 (-15%) 8mo $230,000 $182 39

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
-12.2%
Equity multiple
0.56×
Total profit
$-24,673
Equity at exit
$29,821
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-11,169
Equity at exit
$17,292

Cash invested: $56,000 (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 18032

Home prices YoY
-34.7%
Active inventory
49
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,100 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$407 /mo · $4,886/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$441
Net cashflow
$119

Break-even live

Break-even rent $1,949
Max offer price $200,000
Occupancy floor 89%

Sensitivity live

Price -10% $233 -5% $176 +0% $119 +5% $63 +10% $6
Rent -10% $-46 -5% $36 +0% $119 +5% $202 +10% $285
Rate -1.0pp $220 -0.5pp $170 base $119 +0.5pp $68 +1.0pp $15

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
$50,000
Closing costs
$6,000
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
310 School St Catasauqua, PA 4.0 1.5 1449 $2,250 $1.55 3d 1 0.01mi
119 School St Catasauqua, PA 2.0 1.0 931 $2,100 $2.26 3d 1 0.13mi
311 Church St Catasauqua, PA 3.0 1.5 1500 $2,275 $1.52 3d 1 0.20mi
423 Front St #2 Catasauqua, PA 3.0 1.0 1150 $1,750 $1.52 3d 1 0.33mi
324 Walnut St Catasauqua, PA 3.0 1.5 1243 $2,000 $1.61 44d 1 0.48mi
729 3rd St Whitehall, PA 3.0 2.0 1100 $2,500 $2.27 21d 1 0.54mi
1239 Washington St Whitehall, PA 2.0 1.0 1013 $1,375 $1.36 44d 1 0.65mi
1108 3rd St Catasauqua, PA 3.0 2.0 1400 $1,795 $1.28 3d 1 0.73mi
5 Stonewood Pl Catasauqua, PA 3.0 1.5 1184 $2,300 $1.94 14d 1 0.78mi
3124 N 2nd St Whitehall, PA 2.0 1.0 1139 $1,750 $1.54 3d 1 1.36mi

Listing history 2 events

  1. 2026-06-18
    remarks 689-char remark
  2. 2026-06-18
    listed $200,000 Active 1 DOM

ⓘ 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
$4,886 · $407/mo
Projected year-2 tax
$4,886 · $407/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% 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
$25,197
− Mortgage interest
−$11,203
− Property taxes
−$4,886
− Insurance
−$1,000
− Repairs & maintenance
−$2,016
− Management
−$2,016
− Depreciation
−$5,818
Taxable loss
−$1,742
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$418
After-tax cash flow
$1,851/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 — Catasauqua

Score
75/100
State rank
#443
US rank
#4039

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Catasauqua, PA
County
Lehigh County · 333,019 people
City population
9,555
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 (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 (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 · 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
▼ -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

+334.8% since first listed
5 events — show timeline
  • 2026-06-18 Listed $200,000 GLVRMLS
  • 2001-06-04 Sold (Public Records) $62,000 Public Records
  • 2001-05-29 Sold (MLS) $62,000 GLVRMLS
  • 2001-04-03 Listed $64,900 GLVRMLS
  • 1984-11-16 Sold (Public Records) $46,000 Public Records

Property tax history

+4.6%/yr

Latest (2026): $4,886 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…