CashFlowRE
Sign in Sign up
309-311 E E Ridge St 🏷️ Likely Rental
B+ Composite 75.39
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 +24.5/30.0
  • ARV discount +15.0/15.0
  • Appreciation +9.6/10.0
  • DSCR +7.9/10.0
  • 1% rule +6.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.0/10.0

$349,900

309-311 E E Ridge St · Lansford, PA 18232
None bd · None ba · 3,776 sqft · MultiFamily · 10 Days on market
Built 1920 Good condition 2,003 sqft lot Est $529k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Turnkey Investment Opportunity in Lansford, PA! Don't miss this recently renovated triplex offering strong cash flow potential with a projected 10% cap rate. Whether you're looking to expand your portfolio or secure your first multifamily investment, this property delivers a compelling combination of updated condition, and income producing potential. The building features three spacious units consisting of two 3 bedroom, 1 bath apartments and one 2 bedroom, 1 bath apartment, providing flexibility for a diverse tenant base. Residents enjoy access to a shared laundry area located on the lower level, adding convenience and additional appeal. Recent renovations help minimize immediate capita

Key facts

  • Durable metal roof
  • Off street parking
  • 2,003 sq ft lot

Tags

RECENTLY RENOVATED TRIPLEXDURABLE METAL ROOFOFF STREET PARKING

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Parking: Open parking with 3 spaces
  • Home design: Triplex residential income property
  • Exterior features: Located on E Ridge Street in Lansford; Multi-family zoning

Interior

  • Interior features: Multi-family layout (triplex)

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 $349,900 price doesn't fit this home's estimated sale value (~$528,640) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2×3bd/1.0ba + 1×2bd/1.0ba units multifamily listed at $350k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $715 ($9k/yr) — positive. Per door: $238/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).

Location & tenants

  • Location reads 72/100 on livability (#605 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: amenities D, schools F, commute F.
  • Panther Valley SD (rural): math 14% / reading 35% proficiency, ranked #477 of 539 in PA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 34 active listings in the ZIP; lower-income renter base — watch delinquency; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).
  • At $3,966/mo this rent would consume 106% of the median local household income ($45k/yr) (locally 123% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $32k appreciation (9.1% local appreciation)).
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.1% appreciation + 3.0% rent growth), your $98k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$55k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 8y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $349,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.13%
Cap rate
8.75%
Cash-on-cash
8.76%
DSCR
1.39
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$528,640
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
157 W Ridge St 0.54mi 8/— 3,578 (-5%) 9mo $500,000 $140 58

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

Projected returns pro-forma

9.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.0%
Equity multiple
3.20×
Total profit
$215,227
Equity at exit
$292,940
10-year hold
IRR
25.5%
Equity multiple
7.06×
Total profit
$593,661
Equity at exit
$609,442

Cash invested: $97,972 (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 18232

Home prices YoY
3.6%
Active inventory
34
Price-to-rent
21.7×

Monthly cashflow live

Estimated rent
$3,966 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax est. 1.5%
$437 /mo · $5,248/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$833
Net cashflow
$715

Break-even live

Break-even rent $3,061
Max offer price $349,900
Occupancy floor 77%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,278
Total (3 units) $3,966

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
$87,475
Closing costs
$10,497
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 9 events

  1. 2026-06-18
    days on market $349,900 Active 10 DOM
  2. 2026-06-17
    days on market $349,900 Active 9 DOM
  3. 2026-06-16
    days on market $349,900 Active 8 DOM
  4. 2026-06-15
    days on market $349,900 Active 7 DOM
  5. 2026-06-14
    days on market $349,900 Active 5 DOM
  6. 2026-06-13
    days on market $349,900 Active 4 DOM
  7. 2026-06-10
    days on market $349,900 Active 2 DOM
  8. 2026-06-09
    remarks 699-char remark
  9. 2026-06-09
    listed $349,900 Active 1 DOM

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$47,592
− Mortgage interest
−$19,600
− Property taxes
−$5,248
− Insurance
−$1,750
− Repairs & maintenance
−$3,807
− Management
−$3,807
− Depreciation
−$10,179
Taxable income
$3,201
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$768
After-tax cash flow
$7,813/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This recently renovated triplex in Lansford, PA is move-in ready with updated kitchens, bathrooms, and flooring. It offers strong cash flow potential and is an excellent investment opportunity.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and property value
  • Both Add a smart home system — Improves convenience and energy efficiency
  • Both Install smart locks — Enhances security and convenience

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and property value
  • Both Add a smart home system — Improves convenience and energy efficiency
  • Both Install smart locks — Enhances security and convenience

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Panther Valley SD
NCES district ID
4218450
Math proficiency
14% ▼ -7.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$36,914
Composite
20.31/100
National rank
#8613
State rank
#477 of 539 in PA

Livability — Lansford

Score
72/100
State rank
#605
US rank
#5834

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansford, PA
County
Carbon County · 13,404 people
City population
4,156
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
4,156
Household income
$44,713
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
123.0

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 64% Hispanic / Latino 17% Black 11% Two or more races 11% Native American 4%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 4% Polish 2% Iranian 2%
Foreign-born
7% · Canada, Jamaica, South Korea
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.12%
Current HPI
262.3396
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

+7040.8% since first listed
2 events — show timeline
  • 2026-06-08 Listed $349,900 PMAR
  • 2018-05-10 Listed $4,900 PMAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…