CashFlowRE
Sign in Sign up
334 E Walnut St E
D Composite 44.2
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 +14.7/30.0
  • ARV discount +9.0/15.0
  • DSCR +4.5/10.0
  • Rent growth +4.1/5.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$234,900

334 E Walnut St E · Allentown, PA 18109
4 bd · 2.0 ba · 1,621 sqft · SingleFamily public records · 30 Days on market
Built 1900 7,000 sqft lot Est $243k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4 BR, 2 full bath home being sold AS IS. Buyer is responsible for full 2% transfer tax.

Key facts

  • 7,000 sq ft lot
  • 2 garage spots
  • Built 1900

Property features AI

Exterior

  • Parking: Detached garage; On-street parking; 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: 3 stories
  • Construction: Aluminum siding; Asphalt/fiberglass roof; Full dirt-floor basement
  • Exterior features: Estimated 0.161-acre lot; Zoned R-Mh (Medium High Density)

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Bedroom on third level (8 x 12); Bedroom on second level (9 x 9); Bedroom on second level (10 x 12); Bedroom on second level (12 x 13)
  • Flooring: Hardwood; Laminate; Resilient
  • Bathrooms: Full bathroom on second level (6 x 8); Full bathroom on first level (5 x 7); Total of 2 full bathrooms
  • Heating & cooling: Gas heating; Ceiling fan(s); Wall/window unit(s)
  • Interior features: Eat-in kitchen
  • Laundry & utility: Gas 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/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $61 ($734/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 $212k (9.8% below list).
  • Recommended offer: $212k (9.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.3% in Allentown — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 81/100 on livability (#171 in PA, #1,440 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, employment D.
  • Allentown City SD (urban): math 10% / reading 20% proficiency, ranked #513 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.6%/yr); 58 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 44% of the median local income ($58k/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 $7k 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 30 days — a 2% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y 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 $86k; list at $235k implies a 172% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $211,809 (9.8% below list)

Questions for the listing agent

  1. Built in 1900 — 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 D-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. 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?
  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
0.90%
Cap rate
6.61%
Cash-on-cash
1.12%
DSCR
1.05
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$243,150
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
334 E Walnut St E 0.00mi 4/2.0 1,621 (0%) 1mo $232,500 $143 99
423 E Walnut St 0.07mi 3/1.0 (-1) 1,392 (-14%) 9mo $190,000 $136 57
40 N Wood St 0.70mi 4/1.0 1,536 (-5%) 3mo $230,000 $150 52
314 E Union St 0.08mi 3/1.5 (-1) 1,848 (+14%) 22mo $265,000 $143 48
952 E Union St 0.51mi 3/2.0 (-1) 1,757 (+8%) 12mo $345,000 $196 47
825 E Chew St 0.52mi 3/2.0 (-1) 1,416 (-13%) 24mo $353,000 $249 30

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 · 6.57% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.60×
Total profit
$-26,263
Equity at exit
$35,024
10-year hold
IRR
3.1%
Equity multiple
1.26×
Total profit
$17,053
Equity at exit
$20,310

Cash invested: $65,772 (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 18109

Home prices YoY
-21.9%
Rents YoY
6.6%
Active inventory
58
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,118 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$282 /mo · $3,389/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$61

Break-even live

Break-even rent $2,041
Max offer price $234,900
Occupancy floor 92%

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
$58,725
Closing costs
$7,047
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
230 E Fairview St Allentown, PA 3.0 2.0 1414 $2,300 $1.63 23d 1 0.20mi
450 Hanover Ave Allentown, PA 5.0 1.0 1692 $2,200 $1.30 23d 1 0.34mi
452 Hanover Ave Allentown, PA 3.0 1.0 1917 $2,350 $1.23 19d 1 0.34mi
111 Ridge Ave Allentown, PA 4.0 1.0 1658 $1,650 $1.00 43d 1 0.66mi
132 Chew St Allentown, PA 3.0 1.0 1160 $1,995 $1.72 14d 1 0.71mi
208 Ridge Ave Allentown, PA 4.0 1.0 1396 $1,700 $1.22 23d 1 0.72mi
208 Ridge Ave Allentown, PA 4.0 1.0 1396 $1,600 $1.15 2d 1 0.72mi
743 N Halstead St Allentown, PA 3.0 1.0 1356 $1,800 $1.33 2d 1 0.87mi
213 Chew St Allentown, PA 5.0 1.0 1725 $2,100 $1.22 43d 1 0.87mi
630 N Front St Allentown, PA 4.0 1.0 1912 $1,900 $0.99 23d 1 0.92mi
164 W Tilghman St Allentown, PA 5.0 2.0 1801 $2,250 $1.25 23d 1 1.02mi
389 W Turner St Allentown, PA 4.0 1.5 2144 $2,400 $1.12 2d 1 1.04mi
314 Barber St Lot 35 Allentown, PA 3.0 2.5 1525 $2,450 $1.61 19d 1 1.05mi
177 W Tilghman St Allentown, PA 3.0 1.5 1800 $1,650 $0.92 2d 1 1.06mi
605 E Susquehanna St Allentown, PA 3.0 1.0 1092 $2,500 $2.29 14d 1 1.16mi
407 N 4th St Allentown, PA 3.0 1.5 1321 $1,550 $1.17 23d 1 1.17mi
517 Elliger St Allentown, PA 3.0 1.5 1235 $1,700 $1.38 23d 1 1.20mi
395 W Allen St Allentown, PA 3.0 1.0 1344 $1,800 $1.34 23d 1 1.26mi
1111 Fullerton Ave Allentown, PA 5.0 1.5 1670 $2,200 $1.32 43d 1 1.35mi
432 N Law St Allentown, PA 4.0 1.0 1328 $1,500 $1.13 14d 1 1.37mi
626 Oak St Allentown, PA 3.0 1.0 1396 $1,900 $1.36 43d 1 1.39mi
622 W Chew St Unit 2 Allentown, PA 3.0 1.0 1161 $1,600 $1.38 19d 1 1.40mi
528 N 6th St Allentown, PA 3.0 1.0 1934 $1,800 $0.93 43d 1 1.46mi
347 N 7th St Apt 3 Allentown, PA 3.0 1.0 1200 $1,500 $1.25 43d 1 1.47mi
644 Lehigh St Allentown, PA 3.0 1.0 1714 $2,250 $1.31 43d 1 1.48mi
535 Tilghman St Unit 2ND Allentown, PA 4.0 2.0 1500 $1,750 $1.17 2d 1 1.50mi

Listing history 14 events

  1. 2026-04-30
    status Pending
  2. 2026-04-08
    status Active
  3. 2026-03-08
    listed $234,900 Active
  4. 2008-10-15
    soldstatus $86,295 87-char remark
    Show marketing remark (87 chars)

    4 BR, 2 full bath home being sold AS IS. Buyer is responsible for full 2% transfer tax.

  5. 2008-04-28
    listed $85,000 87-char remark
    Show marketing remark (87 chars)

    4 BR, 2 full bath home being sold AS IS. Buyer is responsible for full 2% transfer tax.

  6. 2007-09-29
    historical
  7. 2007-07-02
    listed $145,900
  8. 2007-06-06
    historical
  9. 2007-03-15
    historical
  10. 2007-03-15
    listed $169,900
  11. 2006-09-15
    listed $169,900
  12. 2006-05-22
    soldstatus $139,900
  13. 2006-05-15
    soldstatus $139,900
  14. 2005-12-19
    listed $139,900

ⓘ 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
$3,389 · $282/mo
Projected year-2 tax
$3,550 · $296/mo
Expected delta
+$161/yr (+$13/mo · 4.8%)

ⓘ 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 15% 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
$25,417
− Mortgage interest
−$13,158
− Property taxes
−$3,389
− Insurance
−$1,174
− Repairs & maintenance
−$2,033
− Management
−$2,033
− Depreciation
−$6,833
Taxable loss
−$3,205
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$769
After-tax cash flow
$1,503/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
Allentown City SD
NCES district ID
4202280
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -15.00%
Median HH income
$36,337
Composite
12.43/100
National rank
#9630
State rank
#513 of 539 in PA

Livability — Allentown

Score
81/100
State rank
#171
US rank
#1440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allentown, PA
County
Lehigh County · 333,019 people
City population
172,996
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
18,446
Household income
$58,031
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
898.0

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 0.59)
Race & ethnicity
Hispanic / Latino 55% White 33% Two or more races 15% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 27% Cuban 1% Dominican 18%
Common ancestry
Hispanic 2% Romanian 1% Polish 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
53% English-only · Spanish 37% Arabic 6% French/Haitian/Cajun 2%

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
▼ -96.00%
Current HPI
342.9027
Rent YoY
▲ 6.57%
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

+67.9% since first listed
14 events — show timeline
  • 2026-04-30 Pending GLVRMLS
  • 2026-04-08 Relisted GLVRMLS
  • 2026-03-08 Listed $234,900 GLVRMLS
  • 2008-10-15 Sold (MLS) $86,295 GLVRMLS
  • 2008-04-28 Listed $85,000 GLVRMLS
  • 2007-09-29 Listing Removed GLVRMLS
  • 2007-07-02 Listed $145,900 GLVRMLS
  • 2007-06-06 Listing Removed GLVRMLS
  • 2007-03-15 Listed $169,900 GLVRMLS
  • 2007-03-15 Listing Removed GLVRMLS
  • 2006-09-15 Listed $169,900 GLVRMLS
  • 2006-05-22 Sold (Public Records) $139,900 Public Records
  • 2006-05-15 Sold (MLS) $139,900 GLVRMLS
  • 2005-12-19 Listed $139,900 GLVRMLS

Property tax history

-2.9%/yr

Latest (2026): $3,389 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…