CashFlowRE
Sign in Sign up
730 S 8th St
D Composite 40.73
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 +14.3/30.0
  • ARV discount +6.6/15.0
  • DSCR +4.3/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • 1% rule +3.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$199,900

730 S 8th St · Allentown, PA 18103
2 bd · 1.0 ba · 980 sqft · Townhouse public records · 2 Days on market
Built 1926 771 sqft lot Est $196k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute Two Bedroom Home With Little Outside Yard Work Economical Gas Warm Air Heat With Central Airconditioning, Gas Hw Heater Updated Electric Service-circut Breakers, Clean Dry Basement Refrigerator, Washer(3yr) And Dryer(6yr) Included Owner Willing To Help With Closing Costs. Vacant! Vacant!

Key facts

  • Covered front patio
  • Granite countertops
  • Rear deck

Tags

COVERED FRONT PATIOGLEAMING HARDWOOD FLOORSFULLY EQUIPPED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESREAR DECK

Property features AI

Finance

  • Other: Zoned R-Mh (Medium High Density)

Exterior

  • Parking: 1-car garage; Off-street parking; Parking pad; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Brick construction
  • Construction: Asphalt/fiberglass roof; Brick exterior; Finished below-grade living area (436); Above-grade finished area (980)
  • Exterior features: Deck; Porch; Walk-out basement

Interior

  • Kitchen: Gas cooktop; Gas oven; Refrigerator
  • Bedrooms: Includes finished basement (walk-out access)
  • Flooring: Hardwood; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas heating; Ceiling fans; Wall/window air conditioning units
  • Interior features: Dining area; Separate/formal dining room
  • Laundry & utility: Washer hookup; Dryer hookup; Washer; Dryer; 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 2-bed/1.0-bath townhouse listed at $200k.

Deal economics

  • At list price, monthly cash flow is $36 ($430/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 $169k (15.5% below list).
  • Recommended offer: $169k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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 (+7.0%/yr); 161 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 765 units permitted in Lehigh County in 2024 (286 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 $6k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $80k; list at $200k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — 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 $168,979 (15.5% below list)

Questions for the listing agent

  1. Built in 1926 — 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
0.85%
Cap rate
6.51%
Cash-on-cash
0.77%
DSCR
1.03
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$196,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
218 Priscilla St 0.67mi 2/1.0 960 (-2%) 6mo $195,000 $203 60
613 S 5th St 0.34mi 3/1.0 (+1) 1,028 (+5%) 14mo $185,000 $180 59
1244 Union St 0.66mi 2/1.0 1,024 (+4%) 6mo $205,000 $200 56
411 Max St 0.45mi 3/1.5 (+1) 960 (-2%) 16mo $185,000 $193 55
1214 Hickory St 0.68mi 2/1.5 1,028 (+5%) 10mo $147,500 $143 50
121 S Blank St 0.66mi 3/1.0 (+1) 1,046 (+7%) 5mo $160,000 $153 49
1026 S 10Th St 0.37mi 2/1.0 840 (-14%) 15mo $175,000 $208 47
745 Genesee St 0.69mi 3/1.0 (+1) 973 (-1%) 22mo $189,000 $194 44
1240 W Union St 0.65mi 3/1.0 (+1) 1,024 (+4%) 21mo $200,000 $195 39
440 Harrison St 0.36mi 3/1.0 (+1) 1,110 (+13%) 20mo $254,500 $229 39
908 S Meadow St 0.57mi 3/1.0 (+1) 1,080 (+10%) 17mo $218,000 $202 37
906 S Meadow St 0.57mi 3/1.5 (+1) 1,080 (+10%) 17mo $221,000 $205 35

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
-10.9%
Equity multiple
0.59×
Total profit
$-22,970
Equity at exit
$29,806
10-year hold
IRR
3.1%
Equity multiple
1.26×
Total profit
$14,804
Equity at exit
$17,284

Cash invested: $55,972 (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 18103

Rents YoY
7.0%
Active inventory
161
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,690 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$168 /mo · $2,010/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$36

Break-even live

Break-even rent $1,644
Max offer price $199,900
Occupancy floor 93%

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
$49,975
Closing costs
$5,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
701 Harrison St Allentown, PA 1.0 1.0 542 $1,550 $2.86 3d 8 0.13mi
702 Saint John St Apt 3 Allentown, PA 2.0 1.0 896 $1,400 $1.56 3d 1 0.19mi
1018-1024 S Hall St Unit 1022-O Allentown, PA 1.0 1.0 650 $875 $1.35 44d 1 0.24mi
1022 S 10th St Allentown, PA 2.0 1.5 840 $1,600 $1.90 3d 1 0.37mi
1014 Hoe St Allentown, PA 2.0 1.0 1016 $1,850 $1.82 44d 1 0.38mi
520 W Cumberland St Allentown, PA 1.0–2.0 1.0–2.0 929 $2,293 $2.47 3d 13 0.38mi
818 Walnut St Apt 5 Allentown, PA 2.0 1.0 936 $1,450 $1.55 19d 1 0.52mi
1316 S Fountain St Unit 1st floor Allentown, PA 2.0 1.0 1000 $1,550 $1.55 3d 1 0.53mi
1324 S Fountain St Unit 2 Allentown, PA 2.0 1.0 1100 $1,550 $1.41 44d 1 0.54mi
835 S 4th St Unit 2 Allentown, PA 1.0 1.0 800 $1,050 $1.31 44d 1 0.55mi
835 S 4th St Unit 9 Allentown, PA 1.0 1.0 900 $1,025 $1.14 44d 1 0.55mi
555 W Walnut St Allentown, PA 1.0 1.0 750 $1,674 $2.23 3d 4 0.59mi
1046 Walnut St Unit 1 Allentown, PA 2.0 1.0 972 $1,500 $1.54 23d 1 0.60mi
932 W Hamilton St Allentown, PA 2.0 1.0–2.0 862 $2,350 $2.73 3d 15 0.62mi
1010 W Hamilton St Allentown, PA 1.0–2.0 1.0–2.0 943 $2,022 $2.14 3d 6 0.65mi
835 Hamilton St Unit 224 Allentown, PA 1.0 1.0 902 $2,100 $2.33 44d 1 0.66mi
835 Hamilton St Unit 409 Allentown, PA 2.0 2.0 1052 $2,374 $2.26 19d 1 0.66mi
835 Hamilton St Unit 618 Allentown, PA 1.0 1.0 872 $2,025 $2.32 3d 1 0.67mi
835 Hamilton St Unit 511 Allentown, PA 1.0 1.0 744 $1,695 $2.28 14d 1 0.67mi
835 Hamilton St Unit 509 Allentown, PA 2.0 2.0 1052 $2,399 $2.28 19d 1 0.67mi
520 Hamilton St Allentown, PA 1.0 1.0 607 $2,105 $3.47 3d 5 0.67mi
627 Hamilton St Allentown, PA 1.0 1.0 623 $1,485 $2.38 14d 1 0.68mi
450 Maple St Unit 3 Allentown, PA 1.0 1.0 900 $1,100 $1.22 44d 1 0.68mi
25 N 10th St Allentown, PA 2.0 1.0 717 $1,475 $2.06 44d 1 0.72mi
717 S Filmore St Allentown, PA 2.0 1.0 950 $1,745 $1.84 3d 1 0.73mi
27 N 7th St Allentown, PA 2.0 1.0–2.0 840 $2,222 $2.64 3d 11 0.74mi
104 N Eighth St Unit 9 Allentown, PA 1.0 1.0 800 $1,100 $1.38 14d 1 0.75mi
26 N 6th St Allentown, PA 1.0–2.0 1.0–2.0 953 $2,224 $2.33 3d 9 0.75mi
1119 Hamilton St Unit 2 Allentown, PA 1.0 1.0 800 $1,425 $1.78 44d 1 0.75mi
45 N 6th St Allentown, PA 2.0 1.0–2.0 1002 $3,616 $3.61 3d 13 0.75mi
107 N 7th St Allentown, PA 2.0 1.0–2.0 855 $2,972 $3.47 3d 23 0.77mi
830 Chestnut St Unit 3 Allentown, PA 1.0 1.0 700 $1,025 $1.46 21d 1 0.78mi
832 Chestnut St Allentown, PA 3.0 1.0 1124 $2,100 $1.87 23d 1 0.78mi
830 Chestnut St Unit 2 Allentown, PA 1.0 1.0 700 $1,100 $1.57 3d 1 0.78mi
39 N 11th St Unit C Allentown, PA 1.0 1.0 1064 $1,295 $1.22 44d 1 0.78mi
122 8th St Unit B Allentown, PA 1.0 1.0 800 $985 $1.23 44d 1 0.78mi
45 N 11th St Unit 3 Allentown, PA 2.0 1.0 900 $1,250 $1.39 3d 1 0.79mi
125 N Eighth St Allentown, PA 1.0 1.0 547 $1,450 $2.65 44d 1 0.79mi
123-127 N Lumber St Unit 4A Allentown, PA 1.0 1.0 685 $1,500 $2.19 44d 1 0.79mi
128 N Eighth St Unit 2C Allentown, PA 1.0 2.0 850 $1,450 $1.71 44d 1 0.80mi

Listing history 3 events

  1. 2026-06-03
    days on market $199,900 Active 2 DOM
  2. 2026-06-02
    remarks 699-char remark
  3. 2026-06-02
    listed $199,900 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
$2,010 · $168/mo
Projected year-2 tax
$2,584 · $215/mo
Expected delta
+$574/yr (+$48/mo · 28.6%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$20,277
− Mortgage interest
−$11,198
− Property taxes
−$2,010
− Insurance
−$1,000
− Repairs & maintenance
−$1,622
− Management
−$1,622
− Depreciation
−$5,815
Taxable loss
−$2,989
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$717
After-tax cash flow
$1,147/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)
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

+2565.3% since first listed
6 events — show timeline
  • 2026-06-01 Listed $199,900 GLVRMLS
  • 2021-02-16 Sold (Public Records) $80,000 Public Records
  • 2001-06-01 Sold (Public Records) $36,860 Public Records
  • 2001-05-30 Sold (MLS) $36,860 GLVRMLS
  • 2001-03-22 Listed $42,000 GLVRMLS
  • 1970-01-01 Sold (Public Records) $7,500 Public Records

Property tax history

-2.1%/yr

Latest (2026): $2,010 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…