CashFlowRE
Sign in Sign up
308 E Patterson St
C- Composite 50.75
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 +19.2/30.0
  • Appreciation +9.6/10.0
  • DSCR +6.1/10.0
  • 1% rule +5.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0

$129,900

308 E Patterson St · Lansford, PA 18232
3 bd · 1.0 ba · 1,260 sqft · Townhouse public records · 9 Days on market
Built 1876 3,005 sqft lot Est $111k · 17% over

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

Listing remarks MLS

Spacious twin with 2 nice sized bedrooms and a finished attic for the 3rd bedroom and 1 full Bath. Large Kitchen and Dining area. First floor mud room with laundry. Off street parking. Vinyl siding with relatively new windows.

Key facts

  • New carpeting
  • Updated kitchen
  • New blinds

Tags

FRESHLY PAINTED INTERIORNEW BLINDSNEW CARPETINGFIRST-FLOOR LAUNDRY AREAUPDATED KITCHENNEW STAINLESS-STEEL APPLIANCES

Property features AI

Finance

  • HOA & community: Curbs and sidewalks in the community

Exterior

  • Parking: Detached 2-car garage; Off-street parking, parking pad, and on-street parking available
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available; Electrical service 200+ amps with circuit breakers
  • Home design: Three-story property; Vinyl siding exterior; Asphalt/fiberglass roof
  • Construction: Vinyl siding construction; Asphalt/fiberglass roofing
  • Exterior features: Front porch; Not in a subdivision; Public road frontage

Interior

  • Kitchen: Dishwasher; Electric oven and electric range; Microwave; Refrigerator; Electric water heater
  • Bedrooms: Bedroom on third level (approx. 13 x 13); Bedroom on second level (approx. 11 x 13); Additional bedroom-sized space on second level (approx. 12 x 14)
  • Flooring: Carpet; Luxury vinyl / luxury vinyl plank; Tile; Vinyl
  • Bathrooms: One full bathroom (located on second level, approx. 14 x 7)
  • Heating & cooling: Electric baseboard heating
  • Interior features: Dining area and a separate/formal dining room; Walk-in closet(s); Storm door(s); Screens on windows
  • Laundry & utility: Main-level laundry with 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 $130k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Cap rate 7.6% vs local median 9.5% in Lansford — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($45k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $13k of equity ($898 loan paydown + $12k 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 $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 18y 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 $75k; list at $130k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1876 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,900

Questions for the listing agent

  1. Built in 1876 — 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 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?
  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
1.03%
Cap rate
7.59%
Cash-on-cash
4.63%
DSCR
1.21
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$110,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
260 E Abbott St 0.12mi 3/1.0 1,253 (-1%) 4mo $62,000 $49 90
45 Jones St 0.19mi 3/1.5 1,296 (+3%) 2mo $62,000 $48 83
31 Powell St 0.08mi 3/1.0 1,170 (-7%) 5mo $120,000 $103 80
217 E Ridge St 0.14mi 3/1.0 1,170 (-7%) 2mo $145,000 $124 80
253 E Abbott 0.10mi 3/2.0 1,370 (+9%) 4mo $165,000 $120 74
120 W Abbott St 0.47mi 3/1.0 1,287 (+2%) 7mo $120,000 $93 68
138 E Fell St 0.57mi 3/1.0 1,312 (+4%) 6mo $125,000 $95 62
126 W White St 0.55mi 3/1.0 1,344 (+7%) 6mo $115,000 $86 58
244 E Hazard St 0.68mi 3/1.5 1,288 (+2%) 8mo $55,000 $43 56
306 W Kline Ave 0.66mi 4/1.5 (+1) 1,312 (+4%) 4mo $115,000 $88 51
109 S Chestnut St 0.74mi 3/1.0 1,200 (-5%) 8mo $80,000 $67 51
343 W Kline Ave 0.73mi 4/1.0 (+1) 1,394 (+11%) 8mo $65,000 $47 37

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
25.9%
Equity multiple
2.98×
Total profit
$71,942
Equity at exit
$108,754
10-year hold
IRR
22.9%
Equity multiple
6.59×
Total profit
$203,240
Equity at exit
$226,255

Cash invested: $36,372 (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
8.1×

Monthly cashflow live

Estimated rent
$1,338 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$181 /mo · $2,173/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$140

Break-even live

Break-even rent $1,160
Max offer price $129,900
Occupancy floor 85%

Sensitivity live

Price -10% $214 -5% $177 +0% $140 +5% $104 +10% $67
Rent -10% $35 -5% $87 +0% $140 +5% $193 +10% $246
Rate -1.0pp $206 -0.5pp $173 base $140 +0.5pp $107 +1.0pp $72

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
$32,475
Closing costs
$3,897
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
317 E Bertsch St Unit 1 Lansford, PA 2.0 1.0 1650 $1,400 $0.85 44d 1 0.03mi
323 E Bertsch St Unit A-1 Lansford, PA 2.0 1.0 1250 $1,450 $1.16 44d 1 0.03mi
10 Leisenring St Lansford, PA 3.0 1.0 1422 $1,100 $0.77 44d 1 0.22mi
546 E Kline Ave Lansford, PA 3.0 1.0 1000 $900 $0.90 3d 1 0.24mi
149 W Ridge St Unit 1A Lansford, PA 2.0 1.0 930 $1,350 $1.45 24d 1 0.54mi
149 W Ridge St Unit 2b Lansford, PA 2.0 1.0 875 $1,325 $1.51 24d 1 0.54mi
149 W Ridge St Unit 3A Lansford, PA 3.0 1.0 1550 $1,650 $1.06 44d 1 0.54mi
149 W Ridge St Unit 1B Lansford, PA 3.0 1.0 1654 $1,500 $0.91 20d 1 0.54mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,200 $1.28 3d 1 0.56mi
214 N Oak St Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 3d 1 0.56mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 44d 1 0.56mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 20d 1 0.56mi
215 E High St Coaldale, PA 3.0 1.0 1000 $1,000 $1.00 22d 1 1.45mi
151 E High St Coaldale, PA 3.0 1.0 1312 $1,200 $0.91 44d 1 1.49mi

Listing history 8 events

  1. 2026-06-13
    statusdays on market $129,900 Pending 9 DOM
  2. 2026-06-10
    days on market $129,900 Active 8 DOM
  3. 2026-06-09
    days on market $129,900 Active 7 DOM
  4. 2026-06-08
    days on market $129,900 Active 6 DOM
  5. 2026-06-07
    days on market $129,900 Active 5 DOM
  6. 2026-06-05
    days on market $129,900 Active 2 DOM
  7. 2026-06-03
    remarks 693-char remark
  8. 2026-06-03
    listed $129,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$2,173 · $181/mo
Projected year-2 tax
$2,173 · $181/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 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
$16,051
− Mortgage interest
−$7,276
− Property taxes
−$2,173
− Insurance
−$650
− Repairs & maintenance
−$1,284
− Management
−$1,284
− Depreciation
−$3,779
Taxable loss
−$394
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$95
After-tax cash flow
$1,779/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
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

+521.5% since first listed
13 events — show timeline
  • 2026-06-02 Listed $129,900 GLVRMLS
  • 2025-11-15 Listing Removed GLVRMLS
  • 2025-01-10 Sold (Public Records) $75,000 Public Records
  • 2025-01-09 Sold (MLS) $75,000 GLVRMLS
  • 2024-12-16 Pending GLVRMLS
  • 2024-10-23 Price Changed $82,400 GLVRMLS
  • 2024-09-21 Listed $84,900 GLVRMLS
  • 2020-03-06 Sold (MLS) $54,000 GLVRMLS
  • 2019-04-12 Listed $58,000 GLVRMLS
  • 2008-11-20 Listed $14,900 PMAR
  • 2008-03-20 Listed $20,900 PMAR
  • 2008-01-08 Listed $20,900 PMAR
  • 2008-01-08 Listed $20,900 GLVRMLS

Property tax history

+1.9%/yr

Latest (2026): $2,173 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…