CashFlowRE
Sign in Sign up
310 Seventh St
B Composite 71.14
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,500

310 Seventh St · Milford, PA 18337
3 bd · 1.0 ba · 1,496 sqft · SingleFamily public records · 6 Days on market
Built 1911 0.25 ac lot

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

Listing remarks

Multiple offers, Seller to review all offers on Day#7 (Monday 6/8/2026). Welcome to 310 7th Street in Milford! This charming in-town home offers 3 bedrooms, 1 bathroom, and nearly 1,500 square feet of living space on a generous quarter-acre lot. Built with timeless character and featuring a 2 car detached garage, this property combines small-town charm with everyday convenience. Enjoy a spacious yard, walkable access to Milford's shops, restaurants, and services, and an easy commute to New York and New Jersey. Whether you're looking for a full-time residence, weekend retreat, or investment opportunity, this home offers endless potential in one of Pike County's most desirable locations. Home

Key facts

  • Spacious yard
  • New furnace
  • Paved driveway

Tags

SPACIOUS YARDWALKABLE ACCESSNEW FURNACEPAVED DRIVEWAY

Property features AI

Exterior

  • Parking: Total of 8 parking spaces; 2-car garage; 6 off-street/open parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Residential zoning; Fixer condition
  • Construction: Aluminum siding and brick exterior; Stone foundation; House
  • Exterior features: City lot, cleared; Paved public road access; Garage(s) on property

Interior

  • Flooring: Carpet; Vinyl; Wood; Combination of flooring types
  • Bathrooms: 1 full bathroom
  • Interior features: Entrance foyer; Partial unfinished concrete basement
  • Laundry & utility: 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 3-bed/1.0-bath single-family listed at $144k.

Deal economics

  • At list price, monthly cash flow is $733 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $144k).
  • Cap rate 12.4% vs local median 2.4% in Milford — 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 79/100 on livability (#255 in PA, #2,230 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, amenities A+, health & safety A+; Watch: cost of living D+, commute F.
  • Delaware Valley SD (rural): math 41% / reading 66% proficiency, ranked #121 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Delaware Valley El Sch (math 42% / reading 67%, grade C, #504 of 1,518 statewide, top 37%, 457 students, 44% FRL); Delaware Valley Ms (math 33% / reading 70%, grade C, #109 of 512 statewide, top 22%, 479 students, 38% FRL); Delaware Valley Hs (math 77% / reading 75%, grade A-, #25 of 437 statewide, top 6%, 1,418 students, 37% FRL).
  • Market conditions: 298 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 213 units permitted in Pike County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($93k/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 $999 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pike County population projected at -25% 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 $40k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,500

Questions for the listing agent

  1. Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.70%
Cap rate
12.38%
Cash-on-cash
21.73%
DSCR
1.97
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$345,576
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 W High St Unit 214 W. High Street 0.16mi 3/2.0 1,657 (+11%) 1mo $625,000 $377 70
108 9th St 0.24mi 3/1.5 1,470 (-2%) 22mo $331,000 $225 66
111 Sawkill Ave 0.34mi 3/1.5 1,360 (-9%) 13mo $305,000 $224 56
209 E Apple Aly 0.52mi 3/1.0 1,342 (-10%) 9mo $310,000 $231 51
137 Chippy Cole Rd 0.55mi 2/1.5 (-1) 1,440 (-4%) 23mo $240,000 $167 42
150 Pine Acres Ln 0.56mi 3/1.5 1,326 (-11%) 19mo $395,000 $298 37

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
14.4%
Equity multiple
1.58×
Total profit
$23,424
Equity at exit
$21,545
10-year hold
IRR
23.3%
Equity multiple
3.01×
Total profit
$81,174
Equity at exit
$12,494

Cash invested: $40,460 (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 18337

Home prices YoY
-22.0%
Active inventory
298
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,460 medium interval (Pro) →
Mortgage (P&I)
$758
Tax from tax record
$393 /mo · $4,714/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$517
Net cashflow
$733

Break-even live

Break-even rent $1,533
Max offer price $144,500
Occupancy floor 65%

Sensitivity live

Price -10% $815 -5% $774 +0% $733 +5% $692 +10% $651
Rent -10% $538 -5% $636 +0% $733 +5% $830 +10% $927
Rate -1.0pp $806 -0.5pp $770 base $733 +0.5pp $695 +1.0pp $657

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
$36,125
Closing costs
$4,335
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
127 Evergreen Ln Unit 3 Milford, PA 2.0 1.0 1037 $2,550 $2.46 12d 1 0.83mi

Listing history 6 events

  1. 2026-06-09
    status $144,500 Pending 6 DOM
  2. 2026-06-08
    days on market $144,500 Active 6 DOM
  3. 2026-06-07
    days on market $144,500 Active 5 DOM
  4. 2026-06-04
    days on market $144,500 Active 2 DOM
  5. 2026-06-02
    remarks 699-char remark
  6. 2026-06-02
    listed $144,500 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
$4,714 · $393/mo
Projected year-2 tax
$4,714 · $393/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$29,523
− Mortgage interest
−$8,094
− Property taxes
−$4,714
− Insurance
−$722
− Repairs & maintenance
−$2,362
− Management
−$2,362
− Depreciation
−$4,204
Taxable income
$7,065
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,696
After-tax cash flow
$7,098/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
Delaware Valley SD
NCES district ID
4207530
Math proficiency
41% ▼ -12.00%
Reading proficiency
66% ▼ -9.00%
Median HH income
$64,202
Composite
46.95/100
National rank
#2359
State rank
#121 of 539 in PA

Livability — Milford

Score
79/100
State rank
#255
US rank
#2230

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Milford, PA
County
Pike County · 15,799 people
City population
15,799
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
15,799
Household income
$93,149
Rent vs Own
14.2% rent · 85.8% own
Severe rent burden
275.0

Population outlook (Pike County) Hauer SSP2

Today (2025)
53,548 people
By 2030
51,622 · -3.6%
By 2040
46,490 · -13.2%
By 2050
40,372 · -24.6%
By 2075
31,951 · -40.3%
By 2100
26,821 · -49.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 10% Two or more races 7% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 1%
Common ancestry
Romanian 6% Iranian 2% Portuguese 2%
Foreign-born
6% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 6% Russian/Polish/Slavic 2% German/W. Germanic 1%

Political lean MEDSL · Pike

2024 margin
Strong R (+24.1) · D 37.6% · R 61.6%
2008→2024 swing
-19.8pp toward R · 2008: -4.2pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+19.0 2016: R+26.0 2012: R+11.0 2008: R+4.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.81%
Current HPI
194.0604
Rent YoY
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-01 Listed $144,500 PWMLS

Property tax history

+1.1%/yr

Latest (2026): $4,714 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…