CashFlowRE
Sign in Sign up
709 Main St
B Composite 74.53
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.8/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

709 Main St · Lykens, PA 17048
3 bd · 1.5 ba · 1,480 sqft · SingleFamily public records · 5 Days on market
Built 1919 4,791 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2.5 story stone home w/ pillared wrap-around porch, large deck & fenced yard. Double LR w/ beautiful original woodwork detail, an open stairway & archway w/ 9-1/2 ft ceilings. Oak Kit; first floor Laundry & 1/2 bath. New windows throughout. Updated 200 amp service. With some paint & carpets, this home will be complete.

Key facts

  • Basement access
  • Large yard
  • Exterior deck

Tags

TWO STORY STONE RESIDENCEENDURING STRUCTURAL DETAILSLARGE COVERED FRONT PATIOEXTERIOR DECKBASEMENT ACCESSLARGE YARD

Property features AI

Finance

  • Other: Fee simple ownership; Not in a federal flood zone; 2+ access exits (accessibility feature)
  • HOA & community: Ground rent paid annually

Exterior

  • Parking: Two off-street spaces; On-street parking available; Public/unpaved parking
  • Utilities: Public water; Public sewer; 200+ amp electric service; Oil hot water; Cable TV available; Phone available; Municipal trash service
  • Home design: Detached property
  • Construction: Concrete construction; Block and concrete perimeter foundation; Double-pane windows; Building not winterized
  • Exterior features: Exterior lighting; Gutter system; Sidewalks; Street lights; Deck(s); Porch(es); Roofed outdoor living area; Rear yard; Side yards

Interior

  • Kitchen: Stove; Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Hot water baseboard heating; Heating fuel: oil and electric
  • Interior features: Attic; Tub with shower; Ceiling fans; Traditional floor plan; Eat-in kitchen; Family room off kitchen; Storm door(s); Drywall and paneled walls; 9' plus ceilings
  • Laundry & utility: Washer; Electric dryer; Main-floor laundry

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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).

Location & tenants

  • Location reads 67/100 on livability (#969 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Upper Dauphin Area SD (rural): math 37% / reading 55% proficiency, ranked #259 of 539 in PA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Upper Dauphin Area El Sch (math 42% / reading 62%, grade C-, #586 of 1,518 statewide, top 42%, 399 students, 52% FRL); Upper Dauphin Area Ms (math 25% / reading 52%, grade F, #275 of 512 statewide, top 55%, 312 students, 48% FRL); Upper Dauphin Area Hs (math 77%, 343 students, 47% FRL) — zoned schools average 49% FRL vs 32% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 26 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 540 units permitted in Dauphin County in 2024 (194 in 5+ unit buildings).

Forward outlook

  • In year one you build about $168 of equity ($553 loan paydown + $-385 appreciation (-0.5% local appreciation)).
  • At projected returns (-0.5% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 21y 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 $37k; list at $80k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 8→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1919 — 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
1.50%
Cap rate
12.13%
Cash-on-cash
20.83%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$196,840
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
767 Main St 0.12mi 3/1.5 1,603 (+8%) 10mo $120,000 $75 72
711 Main St 0.01mi 4/1.5 (+1) 1,664 (+12%) 4mo $222,000 $133 70
312 Center St 0.42mi 3/1.5 1,575 (+6%) 1mo $228,100 $145 68
521 S 2nd St 0.31mi 2/2.0 (-1) 1,503 (+2%) 11mo $205,000 $136 66
700 South St 0.15mi 3/1.0 1,316 (-11%) 12mo $165,000 $125 63
454 S 2nd St 0.39mi 3/2.0 1,596 (+8%) 10mo $174,900 $110 58
422 North St 0.46mi 3/2.0 1,636 (+10%) 2mo $287,000 $175 57
433 S 2nd St 0.43mi 4/2.0 (+1) 1,598 (+8%) 7mo $154,500 $97 54
618 Park View Rd 0.29mi 3/1.5 1,296 (-12%) 15mo $234,000 $181 53
822 Main St 0.21mi 3/1.5 1,265 (-14%) 23mo $175,000 $138 47
312 Pottsville St 0.58mi 3/1.5 1,410 (-5%) 23mo $120,000 $85 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.6%
Equity multiple
1.92×
Total profit
$20,659
Equity at exit
$21,323
10-year hold
IRR
24.5%
Equity multiple
3.61×
Total profit
$58,488
Equity at exit
$24,156

Cash invested: $22,400 (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 17048

Home prices YoY
-0.2%
Active inventory
26
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$106 /mo · $1,275/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$389

Break-even live

Break-even rent $708
Max offer price $80,000
Occupancy floor 63%

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
$20,000
Closing costs
$2,400
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
609 Spruce St Lykens, PA 2.0 1.0 1404 $1,200 $0.85 43d 1 0.09mi

Listing history 8 events

  1. 2026-06-01
    status $80,000 Pending 5 DOM
  2. 2026-06-01
    days on market $80,000 Active 5 DOM
  3. 2026-05-31
    days on market $80,000 Active 4 DOM
  4. 2026-05-27
    listed $80,000 Active
  5. 2005-10-04
    soldstatus $37,000
  6. 2005-09-30
    soldstatus $37,000 344-char remark
    Show marketing remark (344 chars)

    2.5 story stone home w/ pillared wrap-around porch, large deck & fenced yard. Double LR w/ beautiful original woodwork detail, an open stairway & archway w/ 9-1/2 ft ceilings. Oak Kit; first floor Laundry & 1/2 bath. New windows throughout. Updated 200 amp service. With some paint & carpets, this home will be complete.

  7. 2005-04-08
    listed $49,900 344-char remark
    Show marketing remark (344 chars)

    2.5 story stone home w/ pillared wrap-around porch, large deck & fenced yard. Double LR w/ beautiful original woodwork detail, an open stairway & archway w/ 9-1/2 ft ceilings. Oak Kit; first floor Laundry & 1/2 bath. New windows throughout. Updated 200 amp service. With some paint & carpets, this home will be complete.

  8. 2005-04-08
    historical 344-char remark
    Show marketing remark (344 chars)

    2.5 story stone home w/ pillared wrap-around porch, large deck & fenced yard. Double LR w/ beautiful original woodwork detail, an open stairway & archway w/ 9-1/2 ft ceilings. Oak Kit; first floor Laundry & 1/2 bath. New windows throughout. Updated 200 amp service. With some paint & carpets, this home will be complete.

ⓘ 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
$1,275 · $106/mo
Projected year-2 tax
$1,275 · $106/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 8 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,400
− Mortgage interest
−$4,481
− Property taxes
−$1,275
− Insurance
−$400
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$2,327
Taxable income
$3,613
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$867
After-tax cash flow
$3,800/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
Upper Dauphin Area SD
NCES district ID
4224360
Math proficiency
37% ▼ -3.00%
Reading proficiency
55% ▼ -8.00%
Median HH income
$48,201
Composite
39.23/100
National rank
#4012
State rank
#259 of 539 in PA

Livability — Lykens

Score
67/100
State rank
#969
US rank
#10571

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lykens, PA
Population (ZIP)
3,801

Population outlook (Dauphin County) Hauer SSP2

Today (2025)
281,628 people
By 2030
283,549 · +0.7%
By 2040
285,385 · +1.3%
By 2050
286,188 · +1.6%
By 2075
291,053 · +3.3%
By 2100
282,374 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 8% Hispanic / Latino 2% Asian 2%
Common ancestry
Polish 4% Romanian 3% Iranian 3%
Foreign-born
1% · Canada, India
Languages at home
88% English-only · German/W. Germanic 10% Spanish 2%

Political lean MEDSL · Dauphin

2024 margin
Lean D (+5.9) · D 52.4% · R 46.5% · Other 1.1%
2008→2024 swing
-3.1pp toward R · 2008: 9.1pp · 2024: 5.9pp
All cycles
2024: D+5.9 2020: D+8.5 2016: D+2.8 2012: D+6.0 2008: D+9.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.48%
Current HPI
241.7628
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+60.3% since first listed
5 events — show timeline
  • 2026-05-27 Listed $80,000 BRIGHT MLS
  • 2005-10-04 Sold (Public Records) $37,000 Public Records
  • 2005-09-30 Sold (MLS) $37,000 BRIGHT MLS
  • 2005-04-08 Listing Removed BRIGHT MLS
  • 2005-04-08 Listed $49,900 BRIGHT MLS

Property tax history

+2.2%/yr

Latest (2026): $1,275 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…