CashFlowRE
Sign in Sign up
337 Louisa St
D+ Composite 45.01
Why this score? — see what drove the D+ 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 +16.9/30.0
  • DSCR +5.3/10.0
  • ARV discount +5.0/15.0
  • 1% rule +4.5/10.0
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

337 Louisa St · Williamsport, PA 17701
3 bd · 1.0 ba · 1,552 sqft · SingleFamily public records · 25 Days on market
Built 1901 3,485 sqft lot $113/sqft · 6% above area Est $166k · 6% over

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

Listing remarks MLS

Move in Ready ! This property has been totally refurbished from top to bottom. New high efficiency furnace/hot water heater, granite counter tops, 3 generous size bedrooms, 2 baths and an eat in kitchen. The large living and dining rooms will be great for Holiday entertaining. The exterior has been nicely landscaped and features a shed and fenced in rear yard for the kiddos and pets. Make your appointment today ! For a private showing call Frank Fagnano at 570-772-4179 or the Weichert office at 570-601-0774 and ask for Frank.

Key facts

  • Formal dining room
  • Private backyard
  • 3,485 sq ft lot

Tags

FORMAL DINING ROOMPRIVATE BACKYARDOPEN COVERED FRONT PORCH

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 single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/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 $167k (4.6% below list).
  • Recommended offer: $167k (4.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#523 in PA, #4,841 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D, amenities F.
  • Williamsport Area SD (urban): math 38% / reading 45% proficiency, ranked #349 of 539 in PA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cochran Primary Sch (math 32% / reading 37%, grade F, #1,049 of 1,518 statewide, top 71%, 508 students, 80% FRL); Williamsport Area Ms (math 25% / reading 36%, grade F, #376 of 512 statewide, top 74%, 712 students, 68% FRL); Williamsport Area Shs (math 75% / reading 10%, grade F, #226 of 437 statewide, top 52%, 1,479 students, 64% FRL) — zoned schools average 71% FRL vs 55% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.4%/yr); 190 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($53k/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 $5k of value loss. Plan a longer hold.
  • Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago; this cycle's ask is 30% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $166,888 (4.6% below list)

Questions for the listing agent

  1. Built in 1901 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.95%
Cap rate
7.09%
Cash-on-cash
2.86%
DSCR
1.13
GRM
8.7

CMA / ARV

ARV (median comp)
$165,625
List price
$174,900
Delta
5.60%
Verdict
FAIR
Comps
20 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.43% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.62×
Total profit
$-18,449
Equity at exit
$26,078
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$3,883
Equity at exit
$15,122

Cash invested: $48,972 (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 17701

Rents YoY
4.4%
Active inventory
190
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,669 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$212 /mo · $2,539/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$117

Break-even live

Break-even rent $1,521
Max offer price $174,900
Occupancy floor 88%

Sensitivity live

Price -10% $216 -5% $166 +0% $117 +5% $67 +10% $18
Rent -10% $-15 -5% $51 +0% $117 +5% $183 +10% $249
Rate -1.0pp $205 -0.5pp $161 base $117 +0.5pp $71 +1.0pp $25

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
$43,725
Closing costs
$5,247
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
770 W 4th St Williamsport, PA 1.0–2.0 1.0 814 $1,155 $1.42 45d 1 0.64mi
215 E 3rd St Unit 3D Williamsport, PA 2.0 1.0 1300 $2,500 $1.92 45d 1 0.65mi
675 Cemetery St Williamsport, PA 3.0 1.0 1185 $1,200 $1.01 45d 1 1.35mi

Listing history 8 events

  1. 2026-05-01
    listed $174,900 Active 228-char remark
  2. 2022-04-27
    soldstatus $160,000
  3. 2019-09-24
    soldstatus 535-char remark
    Show marketing remark (535 chars)

    Move in Ready ! This property has been totally refurbished from top to bottom. New high efficiency furnace/hot water heater, granite counter tops, 3 generous size bedrooms, 2 baths and an eat in kitchen. The large living and dining rooms will be great for Holiday entertaining. The exterior has been nicely landscaped and features a shed and fenced in rear yard for the kiddos and pets. Make your appointment today ! For a private showing call Frank Fagnano at 570-772-4179 or the Weichert office at 570-601-0774 and ask for Frank.

  4. 2019-09-24
    soldstatus $126,000
    Show marketing remark (535 chars)

    Move in Ready ! This property has been totally refurbished from top to bottom. New high efficiency furnace/hot water heater, granite counter tops, 3 generous size bedrooms, 2 baths and an eat in kitchen. The large living and dining rooms will be great for Holiday entertaining. The exterior has been nicely landscaped and features a shed and fenced in rear yard for the kiddos and pets. Make your appointment today ! For a private showing call Frank Fagnano at 570-772-4179 or the Weichert office at 570-601-0774 and ask for Frank.

  5. 2019-08-08
    listed $134,900 535-char remark
    Show marketing remark (535 chars)

    Move in Ready ! This property has been totally refurbished from top to bottom. New high efficiency furnace/hot water heater, granite counter tops, 3 generous size bedrooms, 2 baths and an eat in kitchen. The large living and dining rooms will be great for Holiday entertaining. The exterior has been nicely landscaped and features a shed and fenced in rear yard for the kiddos and pets. Make your appointment today ! For a private showing call Frank Fagnano at 570-772-4179 or the Weichert office at 570-601-0774 and ask for Frank.

  6. 2018-09-20
    soldstatus
    Show marketing remark (200 chars)

    Affordable home with aluminum siding, replacement windows, 3 bedrooms, 1.75 baths, front porch, and rear deck. Being sold as-is. Please include a pre-approval or proof-of-funds letter with all offers.

  7. 2018-06-01
    listed $34,900
    Show marketing remark (200 chars)

    Affordable home with aluminum siding, replacement windows, 3 bedrooms, 1.75 baths, front porch, and rear deck. Being sold as-is. Please include a pre-approval or proof-of-funds letter with all offers.

  8. 2002-07-25
    soldstatus $39,900

ⓘ 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
$2,539 · $212/mo
Projected year-2 tax
$2,651 · $221/mo
Expected delta
+$112/yr (+$9/mo · 4.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$20,027
− Mortgage interest
−$9,797
− Property taxes
−$2,539
− Insurance
−$874
− Repairs & maintenance
−$1,602
− Management
−$1,602
− Depreciation
−$5,088
Taxable loss
−$1,476
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$354
After-tax cash flow
$1,755/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
Williamsport Area SD
NCES district ID
4226460
Math proficiency
38% ▼ -9.00%
Reading proficiency
45% ▼ -12.00%
Median HH income
$38,637
Composite
34.63/100
National rank
#5150
State rank
#349 of 539 in PA

Livability — Williamsport

Score
74/100
State rank
#523
US rank
#4841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Williamsport, PA
County
Lycoming County · 43,104 people
City population
43,104
Metro
Williamsport, PA
Population (ZIP)
43,104
Household income
$53,237
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
2178.0

Population outlook (Lycoming County) Hauer SSP2

Today (2025)
114,164 people
By 2030
112,221 · -1.7%
By 2040
107,613 · -5.7%
By 2050
102,950 · -9.8%
By 2075
92,987 · -18.5%
By 2100
80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 10% Two or more races 7% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Lycoming

2024 margin
Solid R (+41.5) · D 28.8% · R 70.3%
2008→2024 swing
-17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.61%
Current HPI
216.7203
Rent YoY
▲ 4.43%
Metro
Williamsport, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+301.0% since first listed
7 events — show timeline
  • 2022-04-27 Sold (Public Records) $160,000 Public Records
  • 2019-09-24 Sold (Public Records) $126,000 Public Records
  • 2019-09-24 Sold (MLS) WBVAR
  • 2019-08-08 Listed $134,900 WBVAR
  • 2018-09-20 Sold (MLS) WBVAR
  • 2018-06-01 Listed $34,900 WBVAR
  • 2002-07-25 Sold (Public Records) $39,900 Public Records

Property tax history

+2.0%/yr

Latest (2026): $2,539 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…