CashFlowRE
Sign in Sign up
230 Carbon St Multi-family
B- Composite 68.73
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,400

230 Carbon St · Lehighton, PA 18235
3 bd · 1.0 ba · 1,232 sqft · MultiFamily public records · 17 Days on market
Built 1886 3,049 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Welcome home to this spacious 4-bedroom, 2 full bath twin, offering move-in ready convenience and plenty of updates. Featuring economical gas heat, a finished attic for additional living space, and a spacious eat-in kitchen, this home is designed for comfort and practicality. Both bathrooms have been nicely updated, adding a modern touch. One of the best features is the covered rear patio complete with a hot tub—perfect for relaxing after a long day or entertaining guests. Outside, you'll also find a nice-sized shed and a paved driveway at the rear of the home, providing ample storage and parking. Additional highlights include vinyl replacement windows throughout and an updated roof and vinyl siding, ensuring peace of mind for years to come. All of this is located just a short distance from Historic Jim Thorpe, the D & L Trails, and Mauch Chunk Lake, offering endless opportunities for outdoor adventure, shopping, and dining. Don't miss your chance to own this charming, well-maintained twin in a prime location!

Key facts

  • Finished attic
  • Updated vinyl siding
  • Newer roof

Tags

GAS HEATVINYL REPLACEMENT WINDOWSUPDATED VINYL SIDINGNEWER ROOFEAT-IN KITCHENFINISHED ATTIC

Property features AI

Finance

  • Other: Zoned residential

Exterior

  • Parking: Open parking with 3 spaces
  • Utilities: Public water; Public sewer; 200+ amp electric service; Natural gas available
  • Home design: Residential single-family residence; House / Duplex; Facing direction: not specified
  • Construction: Vinyl siding; Shingle roof; Built year: not specified
  • Exterior features: Patio; Covered porch; Shed(s); Paved, public maintained city street

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Total rooms: 9
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Hot water heating; Electric heating; Natural gas available; Ceiling fan(s); Window unit(s)
  • Interior features: Unfurnished; Patio and covered porch
  • Laundry & utility: Washer and dryer; Laundry on the main level

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 multifamily listed at $259k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $259k).
  • Recommended offer: $256k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 4.7% in Lehighton — 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 77/100 on livability (#321 in PA, #2,848 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: employment D, commute F.
  • Lehighton Area SD (suburban): math 32% / reading 50% proficiency, ranked #336 of 539 in PA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 139 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($256k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y 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 $225k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1886 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $255,509 (1.5% below list)

Questions for the listing agent

  1. Built in 1886 — 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. 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.
  4. 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.
  5. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.38%
Cap rate
11.71%
Cash-on-cash
19.36%
DSCR
1.86
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
11.3%
Equity multiple
1.45×
Total profit
$32,576
Equity at exit
$38,677
10-year hold
IRR
20.3%
Equity multiple
2.71×
Total profit
$124,370
Equity at exit
$22,428

Cash invested: $72,632 (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 18235

Home prices YoY
-27.1%
Active inventory
139
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$3,590 medium interval (Pro) →
Mortgage (P&I)
$1,360
Tax from tax record
$196 /mo · $2,350/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$754
Net cashflow
$1,172

Break-even live

Break-even rent $2,107
Max offer price $259,400
Occupancy floor 62%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,590

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
$64,850
Closing costs
$7,782
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
123 Jamestown St Lehighton, PA 2.0 1.0 780 $1,395 $1.79 2d 1 0.05mi
339 N 2nd St Lehighton, PA 3.0 1.0 1073 $1,700 $1.58 2d 1 0.22mi
204 N 2nd St Lehighton, PA 3.0 1.0 1000 $1,600 $1.60 2d 1 0.39mi
206 N 2nd St Lehighton, PA 3.0 1.0 1000 $1,450 $1.45 2d 1 0.39mi
404 Mahoning St Apt 2 Lehighton, PA 3.0 1.0 800 $1,500 $1.88 2d 1 0.49mi
318 Bridge St Unit A Weissport, PA 2.0 1.0 900 $975 $1.08 2d 1 0.90mi

Listing history 13 events

  1. 2026-06-18
    days on market $259,400 Active 17 DOM
  2. 2026-06-17
    days on market $259,400 Active 16 DOM
  3. 2026-06-16
    days on market $259,400 Active 15 DOM
  4. 2026-06-15
    days on market $259,400 Active 14 DOM
  5. 2026-06-14
    days on market $259,400 Active 12 DOM
  6. 2026-06-10
    days on market $259,400 Active 9 DOM
  7. 2026-06-09
    days on market $259,400 Active 8 DOM
  8. 2026-06-08
    days on market $259,400 Active 7 DOM
  9. 2026-06-07
    days on market $259,400 Active 6 DOM
  10. 2026-06-03
    days on market $259,400 Active 2 DOM
  11. 2026-06-02
    listing id $259,400 Active 1 DOM
  12. 2026-06-01
    remarks 699-char remark
  13. 2026-06-01
    listed $259,400 Active 1 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
$2,350 · $196/mo
Projected year-2 tax
$3,224 · $269/mo
Expected delta
+$874/yr (+$73/mo · 37.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$43,080
− Mortgage interest
−$14,530
− Property taxes
−$2,350
− Insurance
−$1,297
− Repairs & maintenance
−$3,446
− Management
−$3,446
− Depreciation
−$7,546
Taxable income
$10,463
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,511
After-tax cash flow
$11,551/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
Lehighton Area SD
NCES district ID
4213500
Math proficiency
32% ▼ -7.00%
Reading proficiency
50% ▼ -11.00%
Median HH income
$51,115
Composite
35.36/100
National rank
#4958
State rank
#336 of 539 in PA

Livability — Lehighton

Score
77/100
State rank
#321
US rank
#2848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehighton, PA
Population (ZIP)
19,121

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 6% Polish 5% Iranian 3%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.77%
Current HPI
187.4645
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

+136.0% since first listed
16 events — show timeline
  • 2026-05-31 Listed $259,400 PMAR
  • 2026-01-16 Sold (Public Records) $225,000 Public Records
  • 2026-01-16 Sold (MLS) $225,000 BRIGHT MLS
  • 2026-01-16 Sold (MLS) $225,000 GLVRMLS
  • 2026-01-16 Sold (MLS) $225,000 PMAR
  • 2025-11-28 Pending BRIGHT MLS
  • 2025-11-28 Pending PMAR
  • 2025-11-28 Pending GLVRMLS
  • 2025-10-11 Listed $234,000 BRIGHT MLS
  • 2025-10-02 Listed $234,000 GLVRMLS
  • 2025-10-02 Listed $234,000 PMAR
  • 2008-10-02 Sold (Public Records) $85,000 Public Records
  • 2003-08-04 Sold (MLS) $97,500 GLVRMLS
  • 2003-08-04 Sold (MLS) $97,500 GLVRMLS
  • 2003-06-25 Listed $109,900 GLVRMLS
  • 2003-06-25 Listed $109,900 GLVRMLS

Property tax history

+2.0%/yr

Latest (2026): $2,350 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…