CashFlowRE
Sign in Sign up
164 E Wilkes Barre St
C- Composite 50.99
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 +21.5/30.0
  • DSCR +6.9/10.0
  • 1% rule +5.9/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Schools +3.3/10.0
  • ARV discount +2.9/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

164 E Wilkes Barre St · Easton, PA 18042
5 bd · 2.0 ba · 1,728 sqft · SingleFamily public records · 33 Days on market
Built 1900 2,875 sqft lot Est $232k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Highest and Best due 6/21 at 10am. This 4 bedroom 2 full bathroom has 9 ft. ceilings and hardwood floors that retain the charm of this 1900's house. Comes with central A/C and economical gas heat!! A remodeled kitchen enhances the charm with high end maple cabinets, granite countertops, center island with bar and nice appliances. Newly repainted sun porch on 2nd floor that is a nice addition to the house. There is a spacious deck in the rear and front porch for outdoor living. The backyard has a lot of potential that also includes a one car off street parking spot. Close to Routes 78, 33, and 22, also close to Downtown Easton and New Jersey. Schedule your showing today!!

Key facts

  • Built 1900
  • Listed 33 days

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Public sewer; Gas water heater
  • Home design: 2-story building; Brick construction; Asphalt/fiberglass roof; Above-grade finished area reported as 1,728
  • Construction: Brick exterior; Asphalt/fiberglass roof; Full basement
  • Exterior features: Deck; Porch; Yard with fencing

Interior

  • Kitchen: Refrigerator; Microwave; Electric oven; Dishwasher; Kitchen island
  • Bedrooms: Bedroom on third level (16.7 x 10.1); Bedroom on third level (11.1 x 17.1); Bedroom on second level (9.6 x 10.9); Bedroom on second level (7.9 x 11.4)
  • Flooring: Hardwood
  • Bathrooms: Two full bathrooms (one on first level, one on second level)
  • Heating & cooling: Forced air heating (gas); Central air conditioning; Ceiling fans
  • Interior features: Hardwood floors; Dining area; Kitchen island; Main-level family room; Full basement
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry room on lower level; 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 5-bed/2.0-bath single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $384 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $247k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.2% in Easton — 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 84/100 on livability (#92 in PA, #667 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-.
  • Easton Area SD (suburban): math 31% / reading 44% proficiency, ranked #364 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.9%/yr); 185 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); solid renter incomes; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($78k/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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • 8 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 $185k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $247,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.09%
Cap rate
8.10%
Cash-on-cash
6.46%
DSCR
1.29
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$231,552
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
133 E Madison St 0.17mi 4/2.0 (-1) 1,832 (+6%) 4mo $235,000 $128 74
237 W Berwick St 0.27mi 4/1.0 (-1) 1,900 (+10%) 5mo $252,000 $133 58
374 Nesquehoning St 0.44mi 4/1.5 (-1) 1,796 (+4%) 11mo $239,900 $134 57
399 E Kleinhans St 0.26mi 4/3.5 (-1) 1,792 (+4%) 21mo $400,000 $223 53
302 Vista Dr 0.53mi 4/2.5 (-1) 1,910 (+10%) 7mo $399,900 $209 45
123 Northampton St 0.71mi 4/2.0 (-1) 1,586 (-8%) 12mo $180,000 $113 38

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 · 4.94% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.84×
Total profit
$-11,273
Equity at exit
$38,021
10-year hold
IRR
7.7%
Equity multiple
1.64×
Total profit
$45,483
Equity at exit
$22,048

Cash invested: $71,400 (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 18042

Rents YoY
4.9%
Active inventory
185
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,768 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$359 /mo · $4,307/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$581
Net cashflow
$384

Break-even live

Break-even rent $2,282
Max offer price $255,000
Occupancy floor 81%

Sensitivity live

Price -10% $529 -5% $456 +0% $384 +5% $312 +10% $240
Rent -10% $166 -5% $275 +0% $384 +5% $494 +10% $603
Rate -1.0pp $513 -0.5pp $449 base $384 +0.5pp $318 +1.0pp $251

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
$63,750
Closing costs
$7,650
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
103 Highlands Cir Easton, PA 4.0 2.5 1955 $3,400 $1.74 3d 1 0.35mi
804 Reynolds St Easton, PA 5.0 1.0 1260 $2,200 $1.75 24d 1 0.73mi
35 N 9th St Easton, PA 4.0 2.0 1512 $2,250 $1.49 3d 1 1.03mi
912 Spring Garden St Easton, PA 4.0 2.0 1534 $2,400 $1.56 44d 1 1.12mi
61 Rose St Phillipsburg, NJ 4.0 1.0 2000 $2,500 $1.25 3d 1 1.30mi
122 N 13th St Easton, PA 4.0 3.0 1736 $2,300 $1.32 3d 1 1.36mi

Listing history 38 events

  1. 2026-06-18
    days on market $255,000 Active 33 DOM
  2. 2026-06-17
    days on market $255,000 Active 32 DOM
  3. 2026-06-16
    days on market $255,000 Active 31 DOM
  4. 2026-06-15
    days on market $255,000 Active 30 DOM
  5. 2026-06-14
    days on market $255,000 Active 28 DOM
  6. 2026-06-13
    days on market $255,000 Active 27 DOM
  7. 2026-06-10
    days on market $255,000 Active 25 DOM
  8. 2026-06-09
    days on market $255,000 Active 24 DOM
  9. 2026-06-08
    days on market $255,000 Active 23 DOM
  10. 2026-06-07
    days on market $255,000 Active 22 DOM
  11. 2026-06-05
    days on market $255,000 Active 19 DOM
  12. 2026-06-03
    days on market $255,000 Active 18 DOM
  13. 2026-06-02
    days on market $255,000 Active 17 DOM
  14. 2026-06-01
    days on market $255,000 Active 16 DOM
  15. 2026-05-31
    days on market $255,000 Active 15 DOM
  16. 2026-05-31
    days on market $255,000 Active 14 DOM
  17. 2026-05-21
    status Active
  18. 2026-05-01
    status Pending
  19. 2026-04-26
    listed $255,000 Active
  20. 2021-08-11
    soldstatus $185,000
  21. 2021-08-02
    soldstatus $185,000 Sold 679-char remark
    Show marketing remark (679 chars)

    Highest and Best due 6/21 at 10am. This 4 bedroom 2 full bathroom has 9 ft. ceilings and hardwood floors that retain the charm of this 1900's house. Comes with central A/C and economical gas heat!! A remodeled kitchen enhances the charm with high end maple cabinets, granite countertops, center island with bar and nice appliances. Newly repainted sun porch on 2nd floor that is a nice addition to the house. There is a spacious deck in the rear and front porch for outdoor living. The backyard has a lot of potential that also includes a one car off street parking spot. Close to Routes 78, 33, and 22, also close to Downtown Easton and New Jersey. Schedule your showing today!!

  22. 2021-06-21
    status Pending 679-char remark
    Show marketing remark (679 chars)

    Highest and Best due 6/21 at 10am. This 4 bedroom 2 full bathroom has 9 ft. ceilings and hardwood floors that retain the charm of this 1900's house. Comes with central A/C and economical gas heat!! A remodeled kitchen enhances the charm with high end maple cabinets, granite countertops, center island with bar and nice appliances. Newly repainted sun porch on 2nd floor that is a nice addition to the house. There is a spacious deck in the rear and front porch for outdoor living. The backyard has a lot of potential that also includes a one car off street parking spot. Close to Routes 78, 33, and 22, also close to Downtown Easton and New Jersey. Schedule your showing today!!

  23. 2021-06-15
    listed $164,900 Active - No Show 679-char remark
    Show marketing remark (679 chars)

    Highest and Best due 6/21 at 10am. This 4 bedroom 2 full bathroom has 9 ft. ceilings and hardwood floors that retain the charm of this 1900's house. Comes with central A/C and economical gas heat!! A remodeled kitchen enhances the charm with high end maple cabinets, granite countertops, center island with bar and nice appliances. Newly repainted sun porch on 2nd floor that is a nice addition to the house. There is a spacious deck in the rear and front porch for outdoor living. The backyard has a lot of potential that also includes a one car off street parking spot. Close to Routes 78, 33, and 22, also close to Downtown Easton and New Jersey. Schedule your showing today!!

  24. 2014-05-06
    historical 552-char remark
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  25. 2014-05-06
    soldstatus $103,000
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  26. 2014-05-02
    soldstatus $103,000 552-char remark
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  27. 2014-05-02
    soldstatus $103,000
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  28. 2014-05-02
    soldstatus $103,000
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  29. 2013-04-04
    listed $109,900 552-char remark
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  30. 2013-04-04
    listed $109,900
    Show marketing remark (552 chars)

    Beautiful well maintained brick twin. Still has all of its original character with added $20,000 modern kitchen!! The present artist living there has added great taste to the natural woodwork. The hardwood flooring and staircase is a must see. The kitchen has maple cabinets, granite counter tops, under mounted double stainless steel sink and decorative faucet. Enjoy the covered porch, large back deck, or 2nd floor sun room. Economical gas heat and central air. To many great things to list. Make an appointment today. You will not be disappointed!!

  31. 2013-04-03
    listed $109,900
  32. 2012-10-25
    historical
  33. 2012-05-04
    listed $124,900
  34. 2002-01-04
    soldstatus $77,000
  35. 2001-12-27
    soldstatus $77,000
  36. 2001-08-20
    listed $79,000
  37. 1999-12-28
    soldstatus $78,000
  38. 1991-05-01
    soldstatus $73,000

ⓘ 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
$4,307 · $359/mo
Projected year-2 tax
$4,307 · $359/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 5/10 Major 7 d/yr ≥100°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 · 5 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
$33,216
− Mortgage interest
−$14,284
− Property taxes
−$4,307
− Insurance
−$1,275
− Repairs & maintenance
−$2,657
− Management
−$2,657
− Depreciation
−$7,418
Taxable income
$617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$148
After-tax cash flow
$4,463/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
Easton Area SD
NCES district ID
4208850
Math proficiency
31% ▼ -2.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$61,390
Composite
33.46/100
National rank
#5457
State rank
#364 of 539 in PA

Livability — Easton

Score
84/100
State rank
#92
US rank
#667

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Easton, PA
County
Northampton County · 236,814 people
City population
75,961
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
45,532
Household income
$77,556
Rent vs Own
45.0% rent · 55.0% own
Severe rent burden
1590.0

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 12% Two or more races 12% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 7% Dominican 3%
Common ancestry
Romanian 3% Polish 2% Iranian 1%
Foreign-born
13% · Canada, China, Jamaica
Languages at home
80% English-only · Spanish 15% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -460.52%
Current HPI
254.8776
Rent YoY
▲ 4.94%
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

+249.3% since first listed
22 events — show timeline
  • 2026-05-21 Relisted GLVRMLS
  • 2026-05-01 Pending GLVRMLS
  • 2026-04-26 Listed $255,000 GLVRMLS
  • 2021-08-11 Sold (Public Records) $185,000 Public Records
  • 2021-08-02 Sold (MLS) $185,000 GLVRMLS
  • 2021-06-21 Pending GLVRMLS
  • 2021-06-15 Listed $164,900 GLVRMLS
  • 2014-05-06 Sold (Public Records) $103,000 Public Records
  • 2014-05-06 Listing Removed BRIGHT MLS
  • 2014-05-02 Sold (MLS) $103,000 GLVRMLS
  • 2014-05-02 Sold (MLS) $103,000 TREND
  • 2014-05-02 Sold (MLS) $103,000 BRIGHT MLS
  • 2013-04-04 Listed $109,900 TREND
  • 2013-04-04 Listed $109,900 BRIGHT MLS
  • 2013-04-03 Listed $109,900 GLVRMLS
  • 2012-10-25 Listing Removed GLVRMLS
  • 2012-05-04 Listed $124,900 GLVRMLS
  • 2002-01-04 Sold (Public Records) $77,000 Public Records
  • 2001-12-27 Sold (MLS) $77,000 GLVRMLS
  • 2001-08-20 Listed $79,000 GLVRMLS
  • 1999-12-28 Sold (Public Records) $78,000 Public Records
  • 1991-05-01 Sold (Public Records) $73,000 Public Records

Property tax history

+1.3%/yr

Latest (2026): $4,307 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…