CashFlowRE
Sign in Sign up
1310 Ueberroth Ave
D Composite 42.43
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 +13.0/30.0
  • ARV discount +8.2/15.0
  • Rent growth +4.3/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.6/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$283,999

1310 Ueberroth Ave · Salisbury, PA 18103
4 bd · 1.0 ba · 1,448 sqft · SingleFamily public records · 35 Days on market
Built 1925 1,448 sqft lot $196/sqft · at area comps Est $289k · at est.

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

Listing remarks MLS

Beutifully maintained Cape Cod Features fenced yard with storage shed and above ground heated swimming pool.

Key facts

  • New furnace
  • Above-ground pool
  • New roof

Tags

NEW ROOFNEW FURNACEFENCED-IN YARDABOVE-GROUND POOLSALISBURY SCHOOL DISTRICT

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story building (listed as 1 story total); Block and concrete construction
  • Construction: Block construction; Concrete construction
  • Exterior features: Yard fenced; Above-ground pool; Flat lot

Interior

  • Kitchen: Kitchen on the first floor; Refrigerator
  • Bedrooms: Two first-floor bedrooms; One second-floor bedroom; Basement room
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: One full bathroom (first floor)
  • Heating & cooling: Oil heating; Ceiling fan(s); Wall/window unit(s)
  • Interior features: Dining area; Separate/formal dining room
  • Laundry & utility: Washer hookup; Dryer hookup; Oil water heater

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 4-bed/1.0-bath single-family listed at $284k.

Deal economics

  • At list price, monthly cash flow is $-18 ($-214/yr) — negative.
  • To cash-flow at today's rent, offer at most $281k (1.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (14.3% below list).
  • Recommended offer: $243k (14.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 2.6% in Salisbury — 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 68/100 on livability (#919 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Salisbury Township SD (suburban): math 29% / reading 51% proficiency, ranked #307 of 539 in PA (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.0%/yr); 161 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($73k/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 $9k of value loss. Plan a longer hold.
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($275k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 25y 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 $170k; list at $284k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,304 (14.3% 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 35 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1925 — 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 B-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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.86%
Cap rate
6.22%
Cash-on-cash
-0.27%
DSCR
0.99
GRM
9.7

CMA / ARV

ARV (median comp)
$288,714
List price
$283,999
Delta
-1.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1624 Paxford Rd 0.27mi 3/1.0 (-1) 1,524 (+5%) 2mo $96,000 $63 72
1145 E Susquehanna St 0.12mi 3/1.0 (-1) 1,384 (-4%) 12mo $260,000 $188 71
1304 Maumee Ave 0.21mi 3/1.0 (-1) 1,424 (-2%) 16mo $270,000 $190 69
1127 Lehigh Ave 0.06mi 3/1.0 (-1) 1,608 (+11%) 10mo $275,000 $171 65
806 E Paoli St 0.52mi 3/1.5 (-1) 1,515 (+5%) 2mo $350,000 $231 60
936 E Montgomery St 0.45mi 4/2.0 1,512 (+4%) 14mo $370,000 $245 56
1710 Illingsworth St 0.62mi 3/2.0 (-1) 1,452 (+0%) 8mo $319,600 $220 55
602 E Juniata St 0.63mi 3/1.0 (-1) 1,302 (-10%) 3mo $319,000 $245 47
826 E Federal St 0.45mi 3/1.0 (-1) 1,260 (-13%) 9mo $259,900 $206 44
935 E Montgomery St 0.43mi 3/1.0 (-1) 1,665 (+15%) 11mo $340,000 $204 41
514 E Lexington St 0.73mi 3/1.0 (-1) 1,618 (+12%) 6mo $323,452 $200 36
1602 Church Rd 0.74mi 3/1.5 (-1) 1,584 (+9%) 14mo $330,000 $208 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 · 7.05% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.54×
Total profit
$-36,814
Equity at exit
$42,345
10-year hold
IRR
1.9%
Equity multiple
1.16×
Total profit
$12,606
Equity at exit
$24,555

Cash invested: $79,520 (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 18103

Rents YoY
7.0%
Active inventory
161
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,433 medium interval (Pro) →
Mortgage (P&I)
$1,489
Tax from tax record
$332 /mo · $3,987/yr
Insurance
$118
HOA
$0
Vacancy / Maint / Mgmt
$511
Net cashflow
$-18

Break-even live

Break-even rent $2,456
Max offer price $280,853
Occupancy floor 96%

Sensitivity live

Price -10% $143 -5% $63 +0% $-18 +5% $-98 +10% $-179
Rent -10% $-210 -5% $-114 +0% $-18 +5% $78 +10% $174
Rate -1.0pp $125 -0.5pp $54 base $-18 +0.5pp $-91 +1.0pp $-166

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
$71,000
Closing costs
$8,520
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
605 E Susquehanna St Allentown, PA 3.0 1.0 1092 $2,500 $2.29 15d 1 0.61mi
1861 E Emmaus Ave Allentown, PA 3.0 2.0 1704 $2,500 $1.47 15d 1 0.88mi
1509 S Albert St Allentown, PA 3.0 1.0 920 $1,750 $1.90 21d 1 1.14mi
230 E Fairview St Allentown, PA 3.0 2.0 1414 $2,300 $1.63 24d 1 1.39mi

Listing history 23 events

  1. 2026-06-18
    days on market $283,999 Active 35 DOM
  2. 2026-06-17
    days on market $283,999 Active 34 DOM
  3. 2026-06-16
    days on market $283,999 Active 33 DOM
  4. 2026-06-15
    days on market $283,999 Active 32 DOM
  5. 2026-06-14
    days on market $283,999 Active 30 DOM
  6. 2026-06-13
    days on market $283,999 Active 29 DOM
  7. 2026-06-10
    days on market $283,999 Active 27 DOM
  8. 2026-06-09
    days on market $283,999 Active 26 DOM
  9. 2026-06-08
    days on market $283,999 Active 25 DOM
  10. 2026-06-07
    days on market $283,999 Active 24 DOM
  11. 2026-06-03
    days on market $283,999 Active 20 DOM
  12. 2026-06-02
    days on market $283,999 Active 19 DOM
  13. 2026-06-01
    days on market $283,999 Active 18 DOM
  14. 2026-05-31
    days on market $283,999 Active 17 DOM
  15. 2026-05-31
    days on market $283,999 Active 16 DOM
  16. 2026-05-12
    listed $283,999 Active 742-char remark
  17. 2007-02-05
    soldstatus $170,000 108-char remark
    Show marketing remark (108 chars)

    Beutifully maintained Cape Cod Features fenced yard with storage shed and above ground heated swimming pool.

  18. 2007-02-05
    soldstatus $170,000
    Show marketing remark (108 chars)

    Beutifully maintained Cape Cod Features fenced yard with storage shed and above ground heated swimming pool.

  19. 2006-12-12
    listed $170,000 108-char remark
    Show marketing remark (108 chars)

    Beutifully maintained Cape Cod Features fenced yard with storage shed and above ground heated swimming pool.

  20. 2001-08-29
    historical
  21. 2001-06-21
    listed $105,850
  22. 1998-12-01
    soldstatus $34,398
  23. 1989-08-09
    soldstatus $38,000

ⓘ 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
$3,987 · $332/mo
Projected year-2 tax
$4,237 · $353/mo
Expected delta
+$250/yr (+$21/mo · 6.3%)

ⓘ 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 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$29,196
− Mortgage interest
−$15,908
− Property taxes
−$3,987
− Insurance
−$1,420
− Repairs & maintenance
−$2,336
− Management
−$2,336
− Depreciation
−$8,262
Taxable loss
−$5,052
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,213
After-tax cash flow
$999/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
Salisbury Township SD
NCES district ID
4220730
Math proficiency
29% ▼ -11.00%
Reading proficiency
51% ▼ -11.00%
Median HH income
$69,808
Composite
36.3/100
National rank
#4696
State rank
#307 of 539 in PA

Livability — Salisbury

Score
68/100
State rank
#919
US rank
#9930

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lehigh County · 333,019 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
48,746
Household income
$72,895
Rent vs Own
36.9% rent · 63.1% own
Severe rent burden
1792.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 46% Hispanic / Latino 38% Two or more races 15% Black 9% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 15% Dominican 13%
Common ancestry
Romanian 3% Polish 3% Iranian 1%
Foreign-born
19% · Canada, Jamaica, Vietnam
Languages at home
64% English-only · Spanish 30% Other Indo-European 1% Other Asian/Pacific 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
▼ -358.28%
Current HPI
298.1512
Rent YoY
▲ 7.05%
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

+647.4% since first listed
8 events — show timeline
  • 2026-05-12 Listed $283,999 GLVRMLS
  • 2007-02-05 Sold (Public Records) $170,000 Public Records
  • 2007-02-05 Sold (MLS) $170,000 GLVRMLS
  • 2006-12-12 Listed $170,000 GLVRMLS
  • 2001-08-29 Listing Removed GLVRMLS
  • 2001-06-21 Listed $105,850 GLVRMLS
  • 1998-12-01 Sold (Public Records) $34,398 Public Records
  • 1989-08-09 Sold (Public Records) $38,000 Public Records

Property tax history

+3.5%/yr

Latest (2026): $3,987 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…