CashFlowRE
Sign in Sign up
25 6th St
C Composite 59.08
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.4/10.0
  • Schools +4.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

25 6th St · Bangor, PA 18013
3 bd · 1.5 ba · 1,320 sqft · Townhouse public records · 1 Days on market
Built 1910 2,000 sqft lot Est $215k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This house is back on the market due to buyers financing falling through. House comes with a clear CO and has been through buyers inspections. Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

Key facts

  • Built 1910

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric service with 100 amps and circuit breakers; Electric water heater
  • Home design: 2-story; Exterior entry basement with walk-out access
  • Construction: Brick construction; Asphalt/fiberglass roof
  • Exterior features: Porch; Fence; Yard fenced

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Eat-in kitchen
  • Bedrooms: Total rooms: 6; Basement level bedrooms or rooms possible (basement has exterior/walk-out access)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas baseboard heating
  • Interior features: Storm door(s); Attic; Eat-in kitchen; Storage
  • Laundry & utility: Washer hookup; Dryer hookup; Laundry on lower 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/1.5-bath townhouse listed at $165k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 7.6% vs local median 4.2% in Bangor — 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 68/100 on livability (#886 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety D, amenities F.
  • Bangor Area SD (rural): math 50% / reading 60% proficiency, ranked #107 of 539 in PA (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 76 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 567 units permitted in Northampton County in 2024 (151 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 24y 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 $85k; list at $165k implies a 94% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $165,000

Questions for the listing agent

  1. Built in 1910 — 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 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
1.04%
Cap rate
7.62%
Cash-on-cash
4.76%
DSCR
1.21
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$215,160
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
521 Broadway 0.03mi 3/1.0 1,346 (+2%) 13mo $219,900 $163 82
40 N 2nd St 0.24mi 3/1.0 1,356 (+3%) 3mo $185,000 $136 80
407 Pennsylvania Ave 0.21mi 3/1.5 1,444 (+9%) 8mo $235,000 $163 67
409 Pennsylvania Ave 0.20mi 3/1.5 1,452 (+10%) 10mo $220,000 $152 65
71 N 3rd St 0.23mi 3/1.5 1,450 (+10%) 12mo $235,000 $162 63
723 Market St 0.14mi 4/1.0 (+1) 1,456 (+10%) 13mo $151,000 $104 59
351 S 2nd St 0.35mi 4/1.5 (+1) 1,314 (-0%) 23mo $235,000 $179 58
637 S Main St 0.68mi 3/2.5 1,442 (+9%) 11mo $275,000 $191 39
430 S Northampton St 0.59mi 3/1.5 1,168 (-12%) 18mo $195,000 $167 38
639 S Main St 0.68mi 3/1.5 1,190 (-10%) 20mo $102,600 $86 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.9%
Equity multiple
0.67×
Total profit
$-15,025
Equity at exit
$24,602
10-year hold
IRR
0.7%
Equity multiple
1.05×
Total profit
$2,132
Equity at exit
$14,266

Cash invested: $46,200 (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 18013

Active inventory
76
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,722 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$243 /mo · $2,918/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$183

Break-even live

Break-even rent $1,490
Max offer price $165,000
Occupancy floor 84%

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
$41,250
Closing costs
$4,950
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
225 N 8th St Bangor, PA 3.0 1.5 1120 $1,850 $1.65 2d 1 0.38mi
338 Washington Blvd Bangor, PA 3.0 1.0 1004 $1,499 $1.49 2d 1 1.46mi

Listing history 22 events

  1. 2026-05-21
    status Pending
  2. 2026-05-21
    listed $165,000 Active
  3. 2019-10-03
    soldstatus $84,900
  4. 2019-09-30
    soldstatus $84,900 Sold 603-char remark
    Show marketing remark (460 chars)

    Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  5. 2019-09-30
    soldstatus $84,900 460-char remark
    Show marketing remark (460 chars)

    Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  6. 2019-08-17
    status Pending 603-char remark
    Show marketing remark (603 chars)

    This house is back on the market due to buyers financing falling through. House comes with a clear CO and has been through buyers inspections. Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  7. 2019-08-06
    price $84,900 603-char remark
    Show marketing remark (603 chars)

    This house is back on the market due to buyers financing falling through. House comes with a clear CO and has been through buyers inspections. Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  8. 2019-07-09
    price $89,900 603-char remark
    Show marketing remark (603 chars)

    This house is back on the market due to buyers financing falling through. House comes with a clear CO and has been through buyers inspections. Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  9. 2019-06-19
    status Active 603-char remark
    Show marketing remark (603 chars)

    This house is back on the market due to buyers financing falling through. House comes with a clear CO and has been through buyers inspections. Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  10. 2019-05-28
    status Pending 603-char remark
    Show marketing remark (603 chars)

    This house is back on the market due to buyers financing falling through. House comes with a clear CO and has been through buyers inspections. Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  11. 2019-05-17
    listed $94,900 Active 603-char remark
    Show marketing remark (460 chars)

    Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  12. 2019-05-17
    listed $84,900 460-char remark
    Show marketing remark (460 chars)

    Welcome to your new home! The dining room features hardwood flooring and tons of natural light. A spacious living room. A beautiful and completely renovated kitchen with granite counter tops, new built in cabinets, and a mosaic backsplash. Upstairs has 3 bedrooms with large closets, full bath, and a partially finished attic that is great for additional living space as well as storage. The home is conveniently located within walking distance to Bangor Park.

  13. 2008-04-11
    historical
  14. 2008-02-12
    listed $120,000
  15. 2008-02-12
    listed $120,000
  16. 2003-05-07
    soldstatus $58,500
  17. 2003-01-17
    soldstatus $58,500
  18. 2003-01-17
    soldstatus $58,500
  19. 2002-09-27
    listed $65,000
  20. 2002-09-27
    listed $59,900
  21. 1991-06-01
    soldstatus $105,000
  22. 1985-07-01
    soldstatus $15,428

ⓘ 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
$2,918 · $243/mo
Projected year-2 tax
$2,918 · $243/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$20,663
− Mortgage interest
−$9,243
− Property taxes
−$2,918
− Insurance
−$825
− Repairs & maintenance
−$1,653
− Management
−$1,653
− Depreciation
−$4,800
Taxable loss
−$429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$2,300/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
Bangor Area SD
NCES district ID
4203000
Math proficiency
50% ▲ 1.00%
Reading proficiency
60% ▼ -5.00%
Median HH income
$57,818
Composite
47.64/100
National rank
#2250
State rank
#107 of 539 in PA

Livability — Bangor

Score
68/100
State rank
#886
US rank
#9437

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bangor, PA
County
Northampton County · 236,814 people
City population
17,597
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
17,597
Household income
$78,847
Rent vs Own
22.1% rent · 77.9% own
Severe rent burden
346.0

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
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 7% Two or more races 4% Black 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 3% Iranian 2% Lithuanian 2%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 3% Other Indo-European 1% French/Haitian/Cajun 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
▼ -158.33%
Current HPI
191.8044
Rent YoY
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

+969.5% since first listed
22 events — show timeline
  • 2026-05-21 Pending GLVRMLS
  • 2026-05-21 Listed $165,000 GLVRMLS
  • 2019-10-03 Sold (Public Records) $84,900 Public Records
  • 2019-09-30 Sold (MLS) $84,900 PMAR
  • 2019-09-30 Sold (MLS) $84,900 GLVRMLS
  • 2019-08-17 Pending GLVRMLS
  • 2019-08-06 Price Changed $84,900 GLVRMLS
  • 2019-07-09 Price Changed $89,900 GLVRMLS
  • 2019-06-19 Relisted GLVRMLS
  • 2019-05-28 Pending GLVRMLS
  • 2019-05-17 Listed $84,900 PMAR
  • 2019-05-17 Listed $94,900 GLVRMLS
  • 2008-04-11 Listing Removed GLVRMLS
  • 2008-02-12 Listed $120,000 PMAR
  • 2008-02-12 Listed $120,000 GLVRMLS
  • 2003-05-07 Sold (Public Records) $58,500 Public Records
  • 2003-01-17 Sold (MLS) $58,500 PMAR
  • 2003-01-17 Sold (MLS) $58,500 GLVRMLS
  • 2002-09-27 Listed $59,900 PMAR
  • 2002-09-27 Listed $65,000 GLVRMLS
  • 1991-06-01 Sold (Public Records) $105,000 Public Records
  • 1985-07-01 Sold (Public Records) $15,428 Public Records

Property tax history

+1.1%/yr

Latest (2026): $2,918 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…