CashFlowRE
Sign in Sign up
207 Midway Ave
D Composite 42.38
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 +11.8/30.0
  • ARV discount +9.1/15.0
  • Schools +5.4/10.0
  • Livability +4.2/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

207 Midway Ave · Clarks Summit, PA 18411
5 bd · 2.5 ba · 2,200 sqft · SingleFamily · 62 Days on market
Built 1930 0.39 ac lot $148/sqft · at area comps Est $337k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 5 bedroom 3 bathroom home in Abington Heights School District! New roof, new furnace, new driveway, fresh paint, and a newly remodeled garage. This updated home offers a kitchen equipped with brand new appliances, ginormous living area, a spare room that can be used for office or storage space, and a back deck overlooking the massive yard.

Key facts

  • New furnace
  • Brand new appliances
  • Fresh paint

Tags

NEW ROOFNEW FURNACENEW DRIVEWAYFRESH PAINTNEWLY REMODELED GARAGEBRAND NEW APPLIANCES

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 5-bed/2.5-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-87 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $312k (3.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $273k (15.9% below list).
  • Recommended offer: $273k (15.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.2% in Clarks Summit — 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 83/100 on livability (#118 in PA, #913 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • Abington Heights SD (rural): math 50% / reading 73% proficiency, ranked #56 of 539 in PA (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 13% free/reduced lunch — higher-income household profile.
  • Market conditions: 126 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 251 units permitted in Lackawanna County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($99k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Lackawanna County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($306k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y ago; this cycle's ask is 10751% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $237k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $273,286 (15.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
5.97%
Cash-on-cash
-1.15%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (median comp)
$336,676
List price
$325,000
Delta
-3.47%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 Powell Ave 0.21mi 5/2.0 2,035 (-8%) 8mo $315,000 $155 69
615 Oak Ln 0.52mi 4/2.0 (-1) 2,197 (-0%) 2mo $367,300 $167 67
98 Electric St Unit L 1 0.15mi 4/2.5 (-1) 2,000 (-9%) 11mo $450,000 $225 64
1003 Sleepy Hollow Rd 0.39mi 4/2.5 (-1) 2,259 (+3%) 17mo $413,500 $183 59
1012 Westwood Dr 0.58mi 4/2.5 (-1) 2,122 (-4%) 8mo $414,000 $195 56
610 Oak Ln 0.55mi 4/2.5 (-1) 2,100 (-4%) 11mo $350,000 $167 53
823 Hilltop Dr 0.37mi 4/2.0 (-1) 2,410 (+10%) 12mo $320,000 $133 50
604 Oak Ln 0.54mi 4/2.0 (-1) 1,960 (-11%) 6mo $367,105 $187 45
210 Carnation Dr 0.64mi 4/2.5 (-1) 2,284 (+4%) 18mo $289,500 $127 44
323 Knapp Rd 0.51mi 5/3.5 2,493 (+13%) 22mo $409,000 $164 31

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
-18.2%
Equity multiple
0.36×
Total profit
$-58,167
Equity at exit
$48,459
10-year hold
IRR
-10.4%
Equity multiple
0.37×
Total profit
$-57,621
Equity at exit
$28,100

Cash invested: $91,000 (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 18411

Active inventory
126
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,733 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax est. 1.5%
$406 /mo · $4,875/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$574
Net cashflow
$-87

Break-even live

Break-even rent $2,843
Max offer price $312,405
Occupancy floor 98%

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
$81,250
Closing costs
$9,750
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
410 Shady Lane Rd South Abington Township, PA 4.0 2.0 2560 $3,500 $1.37 13d 1 1.43mi

Listing history 43 events

  1. 2026-06-18
    days on market $325,000 Active 62 DOM
  2. 2026-06-17
    days on market $325,000 Active 61 DOM
  3. 2026-06-16
    days on market $325,000 Active 60 DOM
  4. 2026-06-15
    days on market $325,000 Active 59 DOM
  5. 2026-06-14
    days on market $325,000 Active 57 DOM
  6. 2026-06-13
    pricedays on market $325,000 Active 56 DOM
  7. 2026-06-10
    days on market $349,000 Active 54 DOM
  8. 2026-06-09
    days on market $349,000 Active 53 DOM
  9. 2026-06-08
    days on market $349,000 Active 52 DOM
  10. 2026-06-07
    days on market $349,000 Active 51 DOM
  11. 2026-06-03
    days on market $349,000 Active 47 DOM
  12. 2026-06-02
    pricedays on market $349,000 Active 46 DOM
  13. 2026-06-01
    days on market $359,000 Active 45 DOM
  14. 2026-05-31
    days on market $359,000 Active 44 DOM
  15. 2026-05-30
    days on market $359,000 Active 43 DOM
  16. 2026-05-12
    listed $2,995
  17. 2026-05-07
    historical $2,950
    Show marketing remark (351 chars)

    Spacious 5 bedroom 3 bathroom home in Abington Heights School District! New roof, new furnace, new driveway, fresh paint, and a newly remodeled garage. This updated home offers a kitchen equipped with brand new appliances, ginormous living area, a spare room that can be used for office or storage space, and a back deck overlooking the massive yard.

  18. 2026-05-07
    price $359,000 351-char remark
    Show marketing remark (351 chars)

    Spacious 5 bedroom 3 bathroom home in Abington Heights School District! New roof, new furnace, new driveway, fresh paint, and a newly remodeled garage. This updated home offers a kitchen equipped with brand new appliances, ginormous living area, a spare room that can be used for office or storage space, and a back deck overlooking the massive yard.

  19. 2026-04-29
    price $369,000 351-char remark
    Show marketing remark (351 chars)

    Spacious 5 bedroom 3 bathroom home in Abington Heights School District! New roof, new furnace, new driveway, fresh paint, and a newly remodeled garage. This updated home offers a kitchen equipped with brand new appliances, ginormous living area, a spare room that can be used for office or storage space, and a back deck overlooking the massive yard.

  20. 2026-04-17
    listed $389,000 Active 351-char remark
    Show marketing remark (351 chars)

    Spacious 5 bedroom 3 bathroom home in Abington Heights School District! New roof, new furnace, new driveway, fresh paint, and a newly remodeled garage. This updated home offers a kitchen equipped with brand new appliances, ginormous living area, a spare room that can be used for office or storage space, and a back deck overlooking the massive yard.

  21. 2026-02-25
    listed $2,950
  22. 2025-07-09
    historical $2,850
  23. 2025-06-10
    price $2,850
  24. 2025-04-15
    price $2,950
  25. 2025-04-02
    listed $3,100
  26. 2024-10-22
    soldstatus $237,000
  27. 2024-10-17
    soldstatus $237,000 Closed 387-char remark
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  28. 2024-10-17
    soldstatus $237,000 Closed
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  29. 2024-09-26
    status Pending 387-char remark
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  30. 2024-09-25
    status Active 387-char remark
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  31. 2024-09-24
    price $267,000
  32. 2024-09-24
    status Active
  33. 2024-09-21
    historical
  34. 2024-06-28
    price $267,000 387-char remark
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  35. 2024-05-01
    price $272,235
  36. 2024-04-29
    price $272,235 387-char remark
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  37. 2024-04-03
    listed $277,235 Active
  38. 2024-04-01
    listed $277,235 Active 387-char remark
    Show marketing remark (387 chars)

    Abington School District!!!Check out this LARGE home featuring 5 bedrooms, 2.5 baths, bonus rooms :foyer, den(1st floor), laundry room (1st floor) gaming room (3rd floor) and GAS heatGaming room could even be a 6th bedroom. Bathroom on each levelNew Vinyl FloorsHardwood is underneathLarge deck and yard, garage with access from the alley. Sold As ISAll measurements and info approximate

  39. 2019-07-29
    soldstatus $85,000
  40. 2019-07-26
    soldstatus $85,000
  41. 2006-08-23
    soldstatus $172,500
  42. 2006-08-23
    soldstatus $172,000
  43. 1984-05-21
    soldstatus $54,000

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$32,794
− Mortgage interest
−$18,205
− Property taxes
−$4,875
− Insurance
−$1,625
− Repairs & maintenance
−$2,624
− Management
−$2,624
− Depreciation
−$9,455
Taxable loss
−$6,612
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,587
After-tax cash flow
$542/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
Abington Heights SD
NCES district ID
4202010
Math proficiency
50% ▼ -11.00%
Reading proficiency
73% ▼ -6.00%
Median HH income
$72,490
Composite
54.38/100
National rank
#1358
State rank
#56 of 539 in PA

Livability — Clarks Summit

Score
83/100
State rank
#118
US rank
#913

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarks Summit, PA
County
Lackawanna County · 134,448 people
City population
22,820
Metro
Scranton--Wilkes-Barre, PA
Population (ZIP)
22,820
Household income
$98,824
Rent vs Own
20.9% rent · 79.1% own
Severe rent burden
409.0

Population outlook (Lackawanna County) Hauer SSP2

Today (2025)
210,652 people
By 2030
208,623 · -1.0%
By 2040
203,980 · -3.2%
By 2050
201,069 · -4.5%
By 2075
205,026 · -2.7%
By 2100
210,851 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Asian 4% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 11% Scotch-Irish 3% Lithuanian 2%
Foreign-born
7% · Canada, South Korea
Languages at home
92% English-only · Other Indo-European 3% Other Asian/Pacific 1% Spanish 1%

Political lean MEDSL · Lackawanna

2024 margin
Toss-up / Even · D 51.0% · R 48.3%
2008→2024 swing
-23.2pp toward R · 2008: 26.0pp · 2024: 2.8pp
All cycles
2024: D+2.8 2020: D+8.4 2016: D+3.4 2012: D+27.4 2008: D+26.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -117.03%
Current HPI
189.2345
Rent YoY
Metro
Scranton--Wilkes-Barre, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-94.5% since first listed
28 events — show timeline
  • 2026-05-12 Listed for Rent $2,995 GSBR
  • 2026-05-07 Rental Removed $2,950 GSBR
  • 2026-05-07 Price Changed $359,000 GSBR as distributed by MLS GRID
  • 2026-04-29 Price Changed $369,000 GSBR as distributed by MLS GRID
  • 2026-04-17 Listed $389,000 GSBR as distributed by MLS GRID
  • 2026-02-25 Listed for Rent $2,950 GSBR
  • 2025-07-09 Rental Removed $2,850 GSBR
  • 2025-06-10 Price Changed $2,850 GSBR
  • 2025-04-15 Price Changed $2,950 GSBR
  • 2025-04-02 Listed for Rent $3,100 GSBR
  • 2024-10-22 Sold (Public Records) $237,000 Public Records
  • 2024-10-17 Sold (MLS) $237,000 BRIGHT MLS
  • 2024-10-17 Sold (MLS) $237,000 GSBR as distributed by MLS GRID
  • 2024-09-26 Pending GSBR as distributed by MLS GRID
  • 2024-09-25 Relisted GSBR as distributed by MLS GRID
  • 2024-09-24 Price Changed $267,000 BRIGHT MLS
  • 2024-09-24 Relisted BRIGHT MLS
  • 2024-09-21 Listing Removed BRIGHT MLS
  • 2024-06-28 Price Changed $267,000 GSBR as distributed by MLS GRID
  • 2024-05-01 Price Changed $272,235 BRIGHT MLS
  • 2024-04-29 Price Changed $272,235 GSBR as distributed by MLS GRID
  • 2024-04-03 Listed $277,235 BRIGHT MLS
  • 2024-04-01 Listed $277,235 GSBR as distributed by MLS GRID
  • 2019-07-29 Sold (Public Records) $85,000 Public Records
  • 2019-07-26 Sold (MLS) $85,000 GSBR as distributed by MLS GRID
  • 2006-08-23 Sold (Public Records) $172,000 Public Records
  • 2006-08-23 Sold (MLS) $172,500 GSBR as distributed by MLS GRID
  • 1984-05-21 Sold (Public Records) $54,000 Public Records

Property tax history

+31.9%/yr

Latest (2026): $68,848 · +1703.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…