CashFlowRE
Sign in Sign up
236 W Main St
B- Composite 67.59
Why this score? — see what drove the B- 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 +24.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.8/10.0
  • Schools +4.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

236 W Main St · Bath, PA 18014
3 bd · 1.0 ba · 1,406 sqft · Townhouse public records · 5 Days on market
Built 1900 4,070 sqft lot Est $298k · 50% under

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

Listing remarks MLS

Cozy twin home in Bath Borough with 3 bedrooms, one and a half baths, large eat in kitchen, open concept dining room/living room, full basement, and attic storage.

Key facts

  • Mini-split system
  • Mudroom
  • Newer gas furnace

Tags

PRIME LOCATIONNEWER GAS FURNACE200 AMP ELECTRICAL SERVICEMINI-SPLIT SYSTEMMUDROOMCOSMETIC UPDATES

Property features AI

Finance

  • HOA & community: Sidewalks in the community

Exterior

  • Parking: 2-car garage; Driveway, off-street parking and parking pad
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; 200+ amp electric service with circuit breakers
  • Home design: 3-story home; Above-grade finished area approximately 1,620
  • Construction: Stone veneer and vinyl siding; Asphalt/fiberglass roof
  • Exterior features: Porch; Flat lot; Located on a paved public road; Not in a subdivision

Interior

  • Kitchen: Electric oven and electric range; Microwave; Refrigerator
  • Bedrooms: Third-floor bedroom (approx. 12 x 14); Second-floor bedroom with walk-through to another bedroom and attic access (approx. 12 x 10); Second-floor bedroom (approx. 14 x 12); Second-floor bedroom that walks through to a bathroom (approx. 15 x 14)
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom (second level); One half bathroom (first level)
  • Heating & cooling: Gas hot water heat
  • Interior features: Dining area with separate/formal dining room; Traditional floorplan; Full basement
  • Laundry & utility: Main-level laundry/mud room; Washer and electric dryer included; Electric dryer hookup

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 $150k.

Deal economics

  • At list price, monthly cash flow is $266 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.9% vs local median 3.0% in Bath — 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 67/100 on livability (#959 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • Northampton Area SD (suburban): math 47% / reading 54% proficiency, ranked #153 of 539 in PA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 62 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 12y 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 $85k; list at $150k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.18%
Cap rate
8.86%
Cash-on-cash
9.18%
DSCR
1.41
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$298,072
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
303 Green St 0.09mi 3/1.5 1,286 (-8%) 12mo $272,000 $212 69
144 Washington St 0.22mi 3/2.5 1,470 (+5%) 14mo $325,000 $221 65
614 E Main St 0.71mi 3/2.0 1,280 (-9%) 2mo $249,900 $195 46
252 N Walnut St #103 0.36mi 2/1.5 (-1) 1,212 (-14%) 9mo $186,500 $154 46

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
-4.6%
Equity multiple
0.83×
Total profit
$-7,292
Equity at exit
$22,351
10-year hold
IRR
5.1%
Equity multiple
1.38×
Total profit
$15,784
Equity at exit
$12,961

Cash invested: $41,972 (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 18014

Active inventory
62
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,774 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$232 /mo · $2,785/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$266

Break-even live

Break-even rent $1,438
Max offer price $149,900
Occupancy floor 80%

Sensitivity live

Price -10% $350 -5% $308 +0% $266 +5% $223 +10% $181
Rent -10% $125 -5% $195 +0% $266 +5% $336 +10% $406
Rate -1.0pp $341 -0.5pp $304 base $266 +0.5pp $227 +1.0pp $187

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
$37,475
Closing costs
$4,497
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
150 N Walnut St Apt A Bath, PA 2.0 1.0 1000 $1,295 $1.29 44d 1 0.20mi
216 Penn St #8 Bath, PA 2.0 1.0 1000 $1,750 $1.75 3d 1 0.24mi
252 N Walnut St #208 Bath, PA 2.0 1.5 1100 $1,850 $1.68 3d 1 0.37mi
282 N Walnut St Bath, PA 1.0–2.0 1.0–2.0 1025 $2,250 $2.20 3d 8 0.43mi
284 N Walnut St Unit 284-107 Bath, PA 2.0 2.0 1175 $2,250 $1.91 14d 1 0.51mi
8467 Airport Rd Northampton, PA 3.0 1.0 1350 $1,850 $1.37 44d 1 1.23mi

Listing history 4 events

  1. 2026-06-15
    status $149,900 Pending 5 DOM
  2. 2026-06-15
    days on market $149,900 Active 5 DOM
  3. 2026-06-14
    remarks 699-char remark
  4. 2026-06-14
    listed $149,900 Active 3 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
$2,785 · $232/mo
Projected year-2 tax
$2,785 · $232/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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$21,292
− Mortgage interest
−$8,397
− Property taxes
−$2,785
− Insurance
−$1,416
− Repairs & maintenance
−$1,703
− Management
−$1,703
− Depreciation
−$4,361
Taxable income
$926
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$222
After-tax cash flow
$2,964/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
Northampton Area SD
NCES district ID
4217370
Math proficiency
47% ▼ -1.00%
Reading proficiency
54% ▼ -13.00%
Median HH income
$62,326
Composite
44.35/100
National rank
#2822
State rank
#153 of 539 in PA

Livability — Bath

Score
67/100
State rank
#959
US rank
#10512

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bath, PA
Population (ZIP)
12,474

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 6% Two or more races 4% Black 3%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 4% Polish 3% Danish 3%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -145.54%
Current HPI
212.4688
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+305.1% since first listed
18 events — show timeline
  • 2026-06-10 Listed $149,900 GLVRMLS
  • 2017-12-04 Sold (Public Records) $85,000 Public Records
  • 2017-12-04 Sold (MLS) $85,000 GLVRMLS
  • 2017-10-23 Pending GLVRMLS
  • 2017-09-19 Price Changed $104,900 GLVRMLS
  • 2017-08-29 Listed $110,000 GLVRMLS
  • 2015-10-30 Sold (MLS) $26,000 GLVRMLS
  • 2015-09-21 Pending GLVRMLS
  • 2015-09-10 Price Changed $29,900 GLVRMLS
  • 2015-08-14 Price Changed $39,500 GLVRMLS
  • 2015-08-12 Price Changed $44,500 GLVRMLS
  • 2015-07-07 Price Changed $49,500 GLVRMLS
  • 2015-06-06 Listed $58,500 GLVRMLS
  • 2015-01-23 Listing Removed BRIGHT MLS
  • 2015-01-23 Listing Removed GLVRMLS
  • 2014-01-23 Listed $59,900 BRIGHT MLS
  • 2014-01-19 Listed $59,900 GLVRMLS
  • 1995-12-01 Sold (Public Records) $37,000 Public Records

Property tax history

+1.4%/yr

Latest (2026): $2,785 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…