CashFlowRE
Sign in Sign up
32 Powell
B- Composite 65.11
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 +23.8/30.0
  • Appreciation +9.6/10.0
  • DSCR +7.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$109,900

32 Powell · Lansford, PA 18232
3 bd · 1.0 ba · 1,197 sqft · Townhouse public records · 55 Days on market
Built 1900 436 sqft lot $92/sqft · 48% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1 bath middle row home with ample space and unique features. An awninged, covered front porch offers great outdoor space and invites you into a spacious open-concept living/dining room combination with a large picture window overlooking the porch. Updated bathroom, and vinyl plank flooring on 1st floor. Great for 1st time buyers or investors as this unit will bring $1200-$1300 per month in rental value. Don't miss this unique opportunity. Show it today.

Key facts

  • Covered front porch
  • Large picture window
  • Updated bathroom

Tags

COVERED FRONT PORCHLARGE PICTURE WINDOWUPDATED BATHROOMVINYL PLANK FLOORING

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 townhouse listed at $110k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#605 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: amenities D, schools F, commute F.
  • Panther Valley SD (rural): math 14% / reading 35% proficiency, ranked #477 of 539 in PA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 34 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($45k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $11k of equity ($760 loan paydown + $10k appreciation (9.1% local appreciation)).
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.1% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask is 9891% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $75k; 47% 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.
Recommended offer $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.09%
Cap rate
8.60%
Cash-on-cash
8.25%
DSCR
1.37
GRM
7.6

CMA / ARV

ARV (median comp)
$72,594
List price
$109,900
Delta
51.39%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
31 Powell St 0.00mi 3/1.0 1,170 (-2%) 5mo $120,000 $103 92
217 E Ridge St 0.21mi 3/1.0 1,170 (-2%) 2mo $145,000 $124 84
260 E Abbott St 0.11mi 3/1.0 1,253 (+5%) 4mo $62,000 $49 84
45 Jones St 0.12mi 3/1.5 1,296 (+8%) 1mo $62,000 $48 77
312 E Abbott St 0.07mi 3/1.0 1,020 (-15%) 5mo $72,500 $71 68
253 E Abbott 0.11mi 3/2.0 1,370 (+14%) 4mo $165,000 $120 64
215 E Ridge St 0.22mi 4/1.0 (+1) 1,040 (-13%) 3mo $40,000 $38 60
120 W Abbott St 0.52mi 3/1.0 1,287 (+8%) 7mo $120,000 $93 58
138 E Fell St 0.49mi 3/1.0 1,312 (+10%) 6mo $125,000 $95 56
34 W Walter St 0.74mi 3/1.0 1,244 (+4%) 7mo $59,900 $48 54
126 W White St 0.49mi 3/1.0 1,344 (+12%) 6mo $115,000 $86 52
306 W Kline Ave 0.71mi 4/1.5 (+1) 1,312 (+10%) 4mo $115,000 $88 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

9.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.6%
Equity multiple
3.17×
Total profit
$66,750
Equity at exit
$92,010
10-year hold
IRR
25.1%
Equity multiple
7.00×
Total profit
$184,590
Equity at exit
$191,419

Cash invested: $30,772 (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 18232

Home prices YoY
3.6%
Active inventory
34
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,203 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$117 /mo · $1,399/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$211

Break-even live

Break-even rent $935
Max offer price $109,900
Occupancy floor 77%

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
$27,475
Closing costs
$3,297
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
323 E Bertsch St Unit A-1 Lansford, PA 2.0 1.0 1250 $1,450 $1.16 43d 1 0.06mi
546 E Kline Ave Lansford, PA 3.0 1.0 1000 $900 $0.90 2d 1 0.19mi
233 E Ridge St Lansford, PA 2.0 1.0 850 $900 $1.06 14d 1 0.20mi
201 E Kline Ave Apt 3 Lansford, PA 2.0 1.0 850 $800 $0.94 2d 1 0.20mi
10 Leisenring St Lansford, PA 3.0 1.0 1422 $1,100 $0.77 43d 1 0.22mi
4 Spring Garden St Apt 2 Lansford, PA 2.0 1.0 850 $875 $1.03 14d 1 0.30mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 18d 1 0.47mi
214 N Oak St Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 2d 1 0.47mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,250 $1.33 43d 1 0.47mi
214 N Oak St Unit 2 Summit Hill, PA 3.0 1.0 940 $1,200 $1.28 2d 1 0.47mi
149 W Ridge St Unit 1A Lansford, PA 2.0 1.0 930 $1,350 $1.45 23d 1 0.58mi
149 W Ridge St Unit 2b Lansford, PA 2.0 1.0 875 $1,325 $1.51 23d 1 0.58mi
242 E Holland St Summit Hill, PA 2.0 1.0 806 $1,100 $1.36 2d 1 0.73mi
215 E High St Coaldale, PA 3.0 1.0 1000 $1,000 $1.00 21d 1 1.47mi

Listing history 16 events

  1. 2026-06-03
    days on market $109,900 Active 55 DOM
  2. 2026-06-02
    days on market $109,900 Active 54 DOM
  3. 2026-06-01
    days on market $109,900 Active 53 DOM
  4. 2026-05-31
    days on market $109,900 Active 52 DOM
  5. 2026-05-31
    days on market $109,900 Active 51 DOM
  6. 2026-04-30
    listed $1,100
  7. 2026-04-09
    listed $109,900 Active 468-char remark
    Show marketing remark (468 chars)

    3 bedroom, 1 bath middle row home with ample space and unique features. An awninged, covered front porch offers great outdoor space and invites you into a spacious open-concept living/dining room combination with a large picture window overlooking the porch. Updated bathroom, and vinyl plank flooring on 1st floor. Great for 1st time buyers or investors as this unit will bring $1200-$1300 per month in rental value. Don't miss this unique opportunity. Show it today.

  8. 2023-10-26
    soldstatus $75,000
  9. 2023-10-20
    historical 906-char remark
    Show marketing remark (906 chars)

    Mid-row Lansford home presents with ample space and lovely, unique touches. An awninged, covered front porch offers lovely outdoor space and welcomes you into a spacious open-concept living-dining room with a large picture window at front, overlooking the porch. The home's kitchen offers a functional layout with ample cabinet space. Upstairs you're greeted with a stunning updated bath. You'll find ceramic tile on all sides and above, with custom built-in shelving in the shower which draws ample natural light via the in-shower window! The first bed offers a large closet and cut out opening in the room's ceiling to run with the home's roofline, windows placed to draw natural light into the space. A large, front bedroom completes this level. Above, bonus space: a spacious additional room offering itself for any number of uses, including a potential third bed! Don't miss this lovely Lansford home!

  10. 2023-10-20
    soldstatus $75,000 Sold 906-char remark
    Show marketing remark (906 chars)

    Mid-row Lansford home presents with ample space and lovely, unique touches. An awninged, covered front porch offers lovely outdoor space and welcomes you into a spacious open-concept living-dining room with a large picture window at front, overlooking the porch. The home's kitchen offers a functional layout with ample cabinet space. Upstairs you're greeted with a stunning updated bath. You'll find ceramic tile on all sides and above, with custom built-in shelving in the shower which draws ample natural light via the in-shower window! The first bed offers a large closet and cut out opening in the room's ceiling to run with the home's roofline, windows placed to draw natural light into the space. A large, front bedroom completes this level. Above, bonus space: a spacious additional room offering itself for any number of uses, including a potential third bed! Don't miss this lovely Lansford home!

  11. 2023-10-20
    soldstatus $75,000 Closed
    Show marketing remark (906 chars)

    Mid-row Lansford home presents with ample space and lovely, unique touches. An awninged, covered front porch offers lovely outdoor space and welcomes you into a spacious open-concept living-dining room with a large picture window at front, overlooking the porch. The home's kitchen offers a functional layout with ample cabinet space. Upstairs you're greeted with a stunning updated bath. You'll find ceramic tile on all sides and above, with custom built-in shelving in the shower which draws ample natural light via the in-shower window! The first bed offers a large closet and cut out opening in the room's ceiling to run with the home's roofline, windows placed to draw natural light into the space. A large, front bedroom completes this level. Above, bonus space: a spacious additional room offering itself for any number of uses, including a potential third bed! Don't miss this lovely Lansford home!

  12. 2023-09-22
    status Pending
  13. 2023-09-21
    status Pending 906-char remark
    Show marketing remark (906 chars)

    Mid-row Lansford home presents with ample space and lovely, unique touches. An awninged, covered front porch offers lovely outdoor space and welcomes you into a spacious open-concept living-dining room with a large picture window at front, overlooking the porch. The home's kitchen offers a functional layout with ample cabinet space. Upstairs you're greeted with a stunning updated bath. You'll find ceramic tile on all sides and above, with custom built-in shelving in the shower which draws ample natural light via the in-shower window! The first bed offers a large closet and cut out opening in the room's ceiling to run with the home's roofline, windows placed to draw natural light into the space. A large, front bedroom completes this level. Above, bonus space: a spacious additional room offering itself for any number of uses, including a potential third bed! Don't miss this lovely Lansford home!

  14. 2023-09-15
    listed $75,000 Active 906-char remark
    Show marketing remark (906 chars)

    Mid-row Lansford home presents with ample space and lovely, unique touches. An awninged, covered front porch offers lovely outdoor space and welcomes you into a spacious open-concept living-dining room with a large picture window at front, overlooking the porch. The home's kitchen offers a functional layout with ample cabinet space. Upstairs you're greeted with a stunning updated bath. You'll find ceramic tile on all sides and above, with custom built-in shelving in the shower which draws ample natural light via the in-shower window! The first bed offers a large closet and cut out opening in the room's ceiling to run with the home's roofline, windows placed to draw natural light into the space. A large, front bedroom completes this level. Above, bonus space: a spacious additional room offering itself for any number of uses, including a potential third bed! Don't miss this lovely Lansford home!

  15. 2023-09-15
    listed $75,000 Active
    Show marketing remark (906 chars)

    Mid-row Lansford home presents with ample space and lovely, unique touches. An awninged, covered front porch offers lovely outdoor space and welcomes you into a spacious open-concept living-dining room with a large picture window at front, overlooking the porch. The home's kitchen offers a functional layout with ample cabinet space. Upstairs you're greeted with a stunning updated bath. You'll find ceramic tile on all sides and above, with custom built-in shelving in the shower which draws ample natural light via the in-shower window! The first bed offers a large closet and cut out opening in the room's ceiling to run with the home's roofline, windows placed to draw natural light into the space. A large, front bedroom completes this level. Above, bonus space: a spacious additional room offering itself for any number of uses, including a potential third bed! Don't miss this lovely Lansford home!

  16. 1997-11-26
    soldstatus $18,000

ⓘ 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
$1,399 · $117/mo
Projected year-2 tax
$1,568 · $131/mo
Expected delta
+$169/yr (+$14/mo · 12.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$14,433
− Mortgage interest
−$6,156
− Property taxes
−$1,399
− Insurance
−$550
− Repairs & maintenance
−$1,155
− Management
−$1,155
− Depreciation
−$3,197
Taxable income
$822
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$197
After-tax cash flow
$2,340/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
Panther Valley SD
NCES district ID
4218450
Math proficiency
14% ▼ -7.00%
Reading proficiency
35% ▼ -14.00%
Median HH income
$36,914
Composite
20.31/100
National rank
#8613
State rank
#477 of 539 in PA

Livability — Lansford

Score
72/100
State rank
#605
US rank
#5834

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansford, PA
County
Carbon County · 13,404 people
City population
4,156
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
4,156
Household income
$44,713
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
123.0

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 64% Hispanic / Latino 17% Black 11% Two or more races 11% Native American 4%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 4% Polish 2% Iranian 2%
Foreign-born
7% · Canada, Jamaica, South Korea
Languages at home
89% English-only · Spanish 10%

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
▲ 9.12%
Current HPI
262.3396
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

-93.9% since first listed
11 events — show timeline
  • 2026-04-30 Listed for Rent $1,100 GLVRMLS
  • 2026-04-09 Listed $109,900 GLVRMLS
  • 2023-10-26 Sold (Public Records) $75,000 Public Records
  • 2023-10-20 Listing Removed GLVRMLS
  • 2023-10-20 Sold (MLS) $75,000 BRIGHT MLS
  • 2023-10-20 Sold (MLS) $75,000 GLVRMLS
  • 2023-09-22 Pending BRIGHT MLS
  • 2023-09-21 Pending GLVRMLS
  • 2023-09-15 Listed $75,000 BRIGHT MLS
  • 2023-09-15 Listed $75,000 GLVRMLS
  • 1997-11-26 Sold (Public Records) $18,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $1,399 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…