CashFlowRE
Sign in Sign up
1909 Cricklewood Cv
C+ Composite 61.5
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 +15.6/30.0
  • ARV discount +13.0/15.0
  • Appreciation +9.8/10.0
  • Schools +5.7/10.0
  • DSCR +4.8/10.0
  • 1% rule +4.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$260,000

1909 Cricklewood Cv · Breinigsville, PA 18051
3 bd · 2.5 ba · 1,385 sqft · Townhouse public records · 4 Days on market
Built 1977 2,038 sqft lot Est $296k · 12% under $128/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute as a Button Townhome located in Applewood Community and Desirable Parkland School District! The home boasts 3 bedrooms and 2.5 baths. Features include modern kitchen with granite countertops and newer appliances. Spacious sun filled living room and dining room make entertaining a breeze. The partially finished lower level is great space for a family room or a game room. Laundry room and additional storage finish off the basement. Lots of closet space. The backyard patio is the perfect place to enjoy a glass of wine after a long work day. The community offers a pool, tennis courts and basketball courts as well as 2 playgrounds.

Key facts

  • $128 HOA
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • Other: Property manager present
  • HOA & community: HOA fee is $770 semi-annually; HOA covers common area maintenance, lawn maintenance, snow removal and other items; Community amenities include swimming pool, club house, tennis courts and basketball courts

Exterior

  • Parking: Assigned paved off-street parking (2 spaces)
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Frame/brick/vinyl siding exterior; Replacement double-pane windows; Fee simple ownership; Property in good condition
  • Construction: Stick built frame with brick and vinyl siding; Block foundation
  • Exterior features: Patio(s); Walkout, partially finished daylight basement; Full basement

Interior

  • Kitchen: Built-in microwave; Dishwasher; Disposal; Electric oven/range; Water heater
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Carpet; Laminate plank; Vinyl
  • Bathrooms: Two full bathrooms (upper level); One half bathroom on the main level
  • Heating & cooling: Electric baseboard heat; 200+ amp electric service
  • Interior features: Traditional floor plan with formal dining area; Ceiling fans; Master bathroom; Stall shower and tub/shower; Upgraded countertops
  • Laundry & utility: Washer/dryer hookups (basement); Basement 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/2.5-bath townhouse listed at $260k.

Deal economics

  • At list price, monthly cash flow is $109 ($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 $245k (5.7% below list).
  • Recommended offer: $245k (5.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 2.9% in Breinigsville — 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 63/100 on livability (#1,251 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment B+; Watch: amenities F, commute F, health & safety F.
  • Parkland SD (suburban): math 59% / reading 70% proficiency, ranked #40 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Kernsville Sch (math 72% / reading 77%, grade A, #89 of 1,518 statewide, top 7%, 447 students, 24% FRL); Orefield Ms (math 33% / reading 60%, grade D+, #172 of 512 statewide, top 35%, 917 students, 36% FRL); Parkland Hs (math 81% / reading 24%, grade C-, #107 of 437 statewide, top 25%, 3,220 students, 25% FRL).
  • Market conditions: 40 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $25k appreciation (9.5% local appreciation)).
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (9.5% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 15y 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 $166k; list at $260k implies a 57% gain — meaningful room to come down on a strong offer.
Recommended offer $245,258 (5.7% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
6.80%
Cash-on-cash
1.80%
DSCR
1.08
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$296,390
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1930 Cricklewood Cv 0.06mi 3/2.5 1,345 (-3%) 3mo $300,000 $223 90
1931 Cricklewood Cv 0.05mi 3/2.5 1,385 (0%) 14mo $314,900 $227 87
1953 Cricklewood 0.09mi 4/3.5 (+1) 1,400 (+1%) 23mo $300,000 $214 66
8318 Countryside Ln 0.39mi 3/2.5 1,385 (0%) 21mo $290,000 $209 65
8315 Countryside Ln 0.37mi 3/2.5 1,520 (+10%) 3mo $319,900 $210 64

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

Projected returns pro-forma

9.51% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.6%
Equity multiple
2.92×
Total profit
$139,888
Equity at exit
$224,936
10-year hold
IRR
21.8%
Equity multiple
6.56×
Total profit
$404,482
Equity at exit
$475,525

Cash invested: $72,800 (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 18051

Home prices YoY
3.5%
Active inventory
40
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,453 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$228 /mo · $2,741/yr
Insurance
$108
HOA
$128
Vacancy / Maint / Mgmt
$515
Net cashflow
$109

Break-even live

Break-even rent $2,314
Max offer price $260,000
Occupancy floor 91%

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
$65,000
Closing costs
$7,800
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1930 Cricklewood Cv Unit 1930 Fogelsville, PA 3.0 2.5 1345 $2,400 $1.78 43d 1 0.07mi
2367 PA-100 Orefield, PA 3.0 2.0 1691 $2,650 $1.57 2d 1 0.60mi
8115 Main St Fogelsville, PA 3.0 1.5 1814 $2,300 $1.27 43d 1 1.01mi
100 Aviv St Fogelsville, PA 1.0–2.0 1.0–2.0 990 $2,255 $2.28 2d 7 1.07mi

HOA detail

Monthly dues
$128 · $1,536/yr
Likely covers
landscapingpool

Listing history 18 events

  1. 2026-06-01
    status $260,000 Pending 4 DOM
  2. 2026-05-31
    days on market $260,000 Active 4 DOM
  3. 2026-05-31
    days on market $260,000 Active 3 DOM
  4. 2026-05-27
    listed $260,000 Active
  5. 2017-04-28
    soldstatus $166,000 Sold 640-char remark
    Show marketing remark (640 chars)

    Cute as a Button Townhome located in Applewood Community and Desirable Parkland School District! The home boasts 3 bedrooms and 2.5 baths. Features include modern kitchen with granite countertops and newer appliances. Spacious sun filled living room and dining room make entertaining a breeze. The partially finished lower level is great space for a family room or a game room. Laundry room and additional storage finish off the basement. Lots of closet space. The backyard patio is the perfect place to enjoy a glass of wine after a long work day. The community offers a pool, tennis courts and basketball courts as well as 2 playgrounds.

  6. 2017-04-28
    soldstatus $166,000
    Show marketing remark (640 chars)

    Cute as a Button Townhome located in Applewood Community and Desirable Parkland School District! The home boasts 3 bedrooms and 2.5 baths. Features include modern kitchen with granite countertops and newer appliances. Spacious sun filled living room and dining room make entertaining a breeze. The partially finished lower level is great space for a family room or a game room. Laundry room and additional storage finish off the basement. Lots of closet space. The backyard patio is the perfect place to enjoy a glass of wine after a long work day. The community offers a pool, tennis courts and basketball courts as well as 2 playgrounds.

  7. 2017-03-14
    status Pending 640-char remark
    Show marketing remark (640 chars)

    Cute as a Button Townhome located in Applewood Community and Desirable Parkland School District! The home boasts 3 bedrooms and 2.5 baths. Features include modern kitchen with granite countertops and newer appliances. Spacious sun filled living room and dining room make entertaining a breeze. The partially finished lower level is great space for a family room or a game room. Laundry room and additional storage finish off the basement. Lots of closet space. The backyard patio is the perfect place to enjoy a glass of wine after a long work day. The community offers a pool, tennis courts and basketball courts as well as 2 playgrounds.

  8. 2017-03-10
    listed $161,900 Active 640-char remark
    Show marketing remark (640 chars)

    Cute as a Button Townhome located in Applewood Community and Desirable Parkland School District! The home boasts 3 bedrooms and 2.5 baths. Features include modern kitchen with granite countertops and newer appliances. Spacious sun filled living room and dining room make entertaining a breeze. The partially finished lower level is great space for a family room or a game room. Laundry room and additional storage finish off the basement. Lots of closet space. The backyard patio is the perfect place to enjoy a glass of wine after a long work day. The community offers a pool, tennis courts and basketball courts as well as 2 playgrounds.

  9. 2011-07-10
    historical
  10. 2011-07-10
    historical
  11. 2011-06-08
    listed $154,500
  12. 2011-06-08
    listed $154,500
  13. 2011-06-07
    historical
  14. 2011-06-06
    historical
  15. 2011-01-11
    listed $164,900
  16. 2011-01-10
    listed $154,900
  17. 1997-11-03
    soldstatus $83,500
  18. 1988-05-27
    soldstatus $87,500

ⓘ 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
$2,741 · $228/mo
Projected year-2 tax
$3,424 · $285/mo
Expected delta
+$684/yr (+$57/mo · 24.9%)

ⓘ 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 4/10 Moderate 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$29,431
− Mortgage interest
−$14,564
− Property taxes
−$2,741
− Insurance
−$1,300
− Repairs & maintenance
−$2,354
− Management
−$2,354
− HOA
−$1,536
− Depreciation
−$7,564
Taxable loss
−$2,983
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$716
After-tax cash flow
$2,028/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
Parkland SD
NCES district ID
4218510
Math proficiency
59% ▼ -11.00%
Reading proficiency
70% ▼ -12.00%
Median HH income
$77,976
Composite
57.44/100
National rank
#1074
State rank
#40 of 539 in PA

Livability — Breinigsville

Score
63/100
State rank
#1251
US rank
#15041

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lehigh County · 333,019 people
City population
11,570
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
3,624
Household income
$139,506
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
34.0

Population outlook (Lehigh County) Hauer SSP2

Today (2025)
392,957 people
By 2030
408,319 · +3.9%
By 2040
440,007 · +12.0%
By 2050
475,940 · +21.1%
By 2075
590,448 · +50.3%
By 2100
690,314 · +75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Polish 13% Slovak 4% German 3%
Foreign-born
5% · Canada, Jamaica
Languages at home
91% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Lehigh

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.2%
2008→2024 swing
-12.9pp toward R · 2008: 15.6pp · 2024: 2.7pp
All cycles
2024: D+2.7 2020: D+7.6 2016: D+4.4 2012: D+7.5 2008: D+15.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.51%
Current HPI
278.281
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

+197.1% since first listed
15 events — show timeline
  • 2026-05-27 Listed $260,000 BRIGHT MLS
  • 2017-04-28 Sold (Public Records) $166,000 Public Records
  • 2017-04-28 Sold (MLS) $166,000 GLVRMLS
  • 2017-03-14 Pending GLVRMLS
  • 2017-03-10 Listed $161,900 GLVRMLS
  • 2011-07-10 Listing Removed GLVRMLS
  • 2011-07-10 Listing Removed GLVRMLS
  • 2011-06-08 Listed $154,500 GLVRMLS
  • 2011-06-08 Listed $154,500 GLVRMLS
  • 2011-06-07 Listing Removed GLVRMLS
  • 2011-06-06 Listing Removed GLVRMLS
  • 2011-01-11 Listed $164,900 GLVRMLS
  • 2011-01-10 Listed $154,900 GLVRMLS
  • 1997-11-03 Sold (Public Records) $83,500 Public Records
  • 1988-05-27 Sold (Public Records) $87,500 Public Records

Property tax history

+1.7%/yr

Latest (2026): $2,741 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…