CashFlowRE
Sign in Sign up
253 N 2nd
C- Composite 53.66
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 +19.9/30.0
  • ARV discount +9.8/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.6/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$147,900

253 N 2nd · Lehighton, PA 18235
3 bd · 1.5 ba · 1,440 sqft · SingleFamily public records · 146 Days on market
Built 1882 Fair condition 3,049 sqft lot $103/sqft · 5% below area Est $156k · 5% under ↓ 4% since listing

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

Listing remarks MLS

Welcome to this spacious 3-bedroom, 1.5-bath twin home in Lehighton, SD. Beautiful hardwood-painted flooring throughout. Newly installed kitchen and dining room floors. New kitchen cabinets were installed in the kitchen and dining room to help with storage needs. A newly updated bathroom featuring a brand-new shower and tub. The gas water heater is brand new and the gas furnace was recently serviced and improved. New septic and sewer lines were separated from the adjoining unit in 2021. With a little effort, the upper attic level can be additional bedrooms for larger families. For those outdoor enthusiasts, this property is located near the D & L Trails, Blue Mountain, Beltzville Lake, Mauch Chunk Lake, and also beautiful Jim Thorpe. There is also a large backyard and with the proper permits, a garage could be built. Hurry up and schedule your showing today.

Key facts

  • Large backyard
  • New kitchen cabinets
  • Built 1882

Tags

HARDWOOD-PAINTED FLOORINGNEW KITCHEN CABINETSNEWLY UPDATED BATHROOMNEW SEPTIC AND SEWER LINESLARGE BACKYARD

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/1.5-bath single-family listed at $148k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $130k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 4.3% 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: 144 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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 $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($130k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $11k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1882 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,152 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1882 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.06%
Cap rate
7.73%
Cash-on-cash
5.15%
DSCR
1.23
GRM
7.9

CMA / ARV

ARV (median comp)
$155,928
List price
$147,900
Delta
-5.15%
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
515 Mahoning St 0.37mi 2/1.5 (-1) 1,396 (-3%) 7mo $247,500 $177 67
194 N 7th St 0.47mi 3/1.0 1,512 (+5%) 3mo $268,500 $178 66
226 Coal St 0.07mi 2/1.5 (-1) 1,277 (-11%) 11mo $212,000 $166 64
247 S 7th St 0.62mi 2/1.5 (-1) 1,452 (+1%) 9mo $230,000 $158 57
9 E 2nd St 0.55mi 3/2.0 1,408 (-2%) 17mo $173,000 $123 54
95 Franklin Heights Rd 0.61mi 3/1.5 1,536 (+7%) 8mo $345,000 $225 53
510 Mahoning St 0.36mi 2/3.0 (-1) 1,546 (+7%) 13mo $242,000 $157 49
206 N 6Th St 0.38mi 3/1.0 1,246 (-14%) 14mo $300,000 $241 46
332 S 3rd St 0.56mi 3/1.5 1,348 (-6%) 21mo $235,000 $174 46
306 Bridge St 0.66mi 2/1.5 (-1) 1,614 (+12%) 3mo $129,000 $80 42
360 N 8th St 0.55mi 3/2.0 1,613 (+12%) 15mo $320,000 $198 40
6 Stedman Ave 0.70mi 3/2.5 1,650 (+15%) 15mo $300,000 $182 26

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
-8.3%
Equity multiple
0.70×
Total profit
$-12,613
Equity at exit
$22,052
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$3,758
Equity at exit
$12,788

Cash invested: $41,412 (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
144
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,561 medium interval (Pro) →
Mortgage (P&I)
$776
Tax from tax record
$218 /mo · $2,620/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$178

Break-even live

Break-even rent $1,336
Max offer price $147,900
Occupancy floor 84%

Sensitivity live

Price -10% $261 -5% $219 +0% $178 +5% $136 +10% $94
Rent -10% $54 -5% $116 +0% $178 +5% $239 +10% $301
Rate -1.0pp $252 -0.5pp $215 base $178 +0.5pp $139 +1.0pp $100

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
$36,975
Closing costs
$4,437
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
339 N 2nd St Lehighton, PA 3.0 1.0 1073 $1,700 $1.58 4d 1 0.08mi
206 N 2nd St Lehighton, PA 3.0 1.0 1000 $1,450 $1.45 4d 1 0.12mi
204 N 2nd St Lehighton, PA 3.0 1.0 1000 $1,600 $1.60 4d 1 0.13mi
318 Bridge St Unit A Weissport, PA 2.0 1.0 900 $975 $1.08 4d 1 0.61mi

Listing history 33 events

  1. 2026-06-21
    days on market $147,900 Active 146 DOM
  2. 2026-06-18
    days on market $147,900 Active 143 DOM
  3. 2026-06-17
    days on market $147,900 Active 142 DOM
  4. 2026-06-16
    days on market $147,900 Active 141 DOM
  5. 2026-06-15
    days on market $147,900 Active 140 DOM
  6. 2026-06-14
    days on market $147,900 Active 138 DOM
  7. 2026-06-10
    days on market $147,900 Active 135 DOM
  8. 2026-06-09
    days on market $147,900 Active 134 DOM
  9. 2026-06-08
    days on market $147,900 Active 133 DOM
  10. 2026-06-07
    days on market $147,900 Active 132 DOM
  11. 2026-06-03
    days on market $147,900 Active 128 DOM
  12. 2026-06-02
    days on market $147,900 Active 127 DOM
  13. 2026-06-01
    days on market $147,900 Active 126 DOM
  14. 2026-06-01
    price $147,900 Active 125 DOM
  15. 2026-05-31
    days on market $158,500 Active 125 DOM
  16. 2026-05-31
    statusdays on market $158,500 Active 124 DOM
  17. 2026-05-18
    status Pending 874-char remark
    Show marketing remark (874 chars)

    Welcome to this spacious 3-bedroom, 1.5-bath twin home in Lehighton, SD. Beautiful hardwood-painted flooring throughout. Newly installed kitchen and dining room floors. New kitchen cabinets were installed in the kitchen and dining room to help with storage needs. A newly updated bathroom featuring a brand-new shower and tub. The gas water heater is brand new and the gas furnace was recently serviced and improved. New septic and sewer lines were separated from the adjoining unit in 2021. With a little effort, the upper attic level can be additional bedrooms for larger families. For those outdoor enthusiasts, this property is located near the D & L Trails, Blue Mountain, Beltzville Lake, Mauch Chunk Lake, and also beautiful Jim Thorpe. There is also a large backyard and with the proper permits, a garage could be built. Hurry up and schedule your showing today.

  18. 2026-01-15
    listed $158,500 Active 874-char remark
    Show marketing remark (874 chars)

    Welcome to this spacious 3-bedroom, 1.5-bath twin home in Lehighton, SD. Beautiful hardwood-painted flooring throughout. Newly installed kitchen and dining room floors. New kitchen cabinets were installed in the kitchen and dining room to help with storage needs. A newly updated bathroom featuring a brand-new shower and tub. The gas water heater is brand new and the gas furnace was recently serviced and improved. New septic and sewer lines were separated from the adjoining unit in 2021. With a little effort, the upper attic level can be additional bedrooms for larger families. For those outdoor enthusiasts, this property is located near the D & L Trails, Blue Mountain, Beltzville Lake, Mauch Chunk Lake, and also beautiful Jim Thorpe. There is also a large backyard and with the proper permits, a garage could be built. Hurry up and schedule your showing today.

  19. 2025-08-28
    historical
  20. 2025-08-19
    historical
  21. 2025-07-08
    status Active
  22. 2025-07-07
    status Active
  23. 2025-07-03
    status Pending
  24. 2025-07-03
    status Pending
  25. 2025-06-28
    status Active
  26. 2025-06-28
    price $159,900
  27. 2025-06-23
    historical
  28. 2025-06-12
    price $164,900
  29. 2025-06-12
    price $164,900
  30. 2025-04-17
    price $173,950
  31. 2025-04-17
    listed $173,950 Active
  32. 2025-03-01
    price $183,950
  33. 2025-02-28
    listed $164,500 Active

ⓘ 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
$2,620 · $218/mo
Projected year-2 tax
$2,620 · $218/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 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
$18,731
− Mortgage interest
−$8,285
− Property taxes
−$2,620
− Insurance
−$740
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$4,303
Taxable loss
−$213
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$51
After-tax cash flow
$2,182/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.

Condition & rehab AI · 1 photo

Fair 45/100 Moderate rehab

This twin home requires moderate renovations, focusing on the kitchen and exterior. Upgrades to cabinets and countertops would significantly enhance its value.

Repairs flagged

  • Major Kitchen cabinets — Older and worn
  • Major Kitchen countertops — Worn and outdated

Value-add opportunities

  • Both New kitchen cabinets and countertops — Improves aesthetics and functionality
  • Both Landscaping and curb appeal — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Older and worn Major $15,000–50,000
Kitchen countertops · Worn and outdated Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both New kitchen cabinets and countertops — Improves aesthetics and functionality
  • Both Landscaping and curb appeal — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-3.6% since first listed
17 events — show timeline
  • 2026-05-18 Pending GLVRMLS
  • 2026-01-15 Listed $158,500 GLVRMLS
  • 2025-08-28 Listing Removed BRIGHT MLS
  • 2025-08-19 Listing Removed GLVRMLS
  • 2025-07-08 Relisted BRIGHT MLS
  • 2025-07-07 Relisted GLVRMLS
  • 2025-07-03 Pending BRIGHT MLS
  • 2025-07-03 Pending GLVRMLS
  • 2025-06-28 Relisted GLVRMLS
  • 2025-06-28 Price Changed $159,900 GLVRMLS
  • 2025-06-23 Listing Removed BRIGHT MLS
  • 2025-06-12 Price Changed $164,900 BRIGHT MLS
  • 2025-06-12 Price Changed $164,900 GLVRMLS
  • 2025-04-17 Price Changed $173,950 GLVRMLS
  • 2025-04-17 Listed $173,950 BRIGHT MLS
  • 2025-03-01 Price Changed $183,950 GLVRMLS
  • 2025-02-28 Listed $164,500 GLVRMLS

Property tax history

+2.4%/yr

Latest (2026): $2,620 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…