CashFlowRE
Sign in Sign up
230 Poplar St
B- Composite 67.66
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +7.3/10.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

230 Poplar St · Towanda, PA 18848
3 bd · 1.5 ba · 1,370 sqft · SingleFamily · 40 Days on market
Built 1900 7,841 sqft lot $73/sqft · 37% below area Est $160k · 37% under ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable Opportunity with Solid Bones! Looking for a property with potential at a price that actually makes sense? This bank-owned home is ready for its next chapter. Featuring 3 bedrooms, 1.5 baths, a spacious kitchen, living room, dining room and foyer, this home offers a great layout to work with. Newer roof already in place Large lot stretching from Poplar Street all the way back to State Street — tons of space and possibilities. Features an outbuilding, covered back patio with extra storage, natural gas heat, low property taxes, and a great location. It needs some TLC—but that's exactly where the opportunity is. Whether you're a buyer looking to build equity, an investor or flipper this one is priced to move! Affordable. Spacious lot.

Key facts

  • Foyer
  • Newer roof
  • Spacious kitchen

Tags

SPACIOUS KITCHENLIVING ROOMDINING ROOMFOYERNEWER ROOFLARGE LOT

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 single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#661 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, employment D, commute F.
  • Towanda Area SD (town): math 32% / reading 45% proficiency, ranked #372 of 539 in PA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 74 active listings in the ZIP; 66 units permitted in Bradford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bradford County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $19k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 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
1.23%
Cap rate
9.00%
Cash-on-cash
9.65%
DSCR
1.43
GRM
6.8

CMA / ARV

ARV (median comp)
$159,542
List price
$99,900
Delta
-37.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
404 Third St 0.17mi 3/1.5 1,344 (-2%) 8mo $160,000 $119 82
223 Lombard St 0.15mi 3/1.0 1,291 (-6%) 9mo $64,000 $50 74
402 Elizabeth St 0.27mi 3/1.5 1,504 (+10%) 2mo $135,000 $90 69
505 Bridge St 0.26mi 3/2.0 1,356 (-1%) 19mo $165,000 $122 68
200 Third St 0.14mi 2/1.0 (-1) 1,344 (-2%) 22mo $145,000 $108 65
511 Bridge St 0.29mi 3/1.5 1,488 (+9%) 10mo $176,800 $119 64
33 Third St 0.24mi 3/1.0 1,500 (+10%) 12mo $163,240 $109 61
104 Lombard St 0.26mi 3/1.0 1,304 (-5%) 22mo $142,000 $109 59
19 Huston St 0.41mi 3/1.5 1,560 (+14%) 8mo $126,000 $81 51
8 Thomas St 0.61mi 3/1.5 1,496 (+9%) 14mo $159,900 $107 44
107 1/2 York Ave 0.47mi 3/1.5 1,575 (+15%) 11mo $159,000 $101 44
13 Orchard St 0.72mi 3/2.5 1,568 (+14%) 4mo $178,000 $114 36

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
-1.7%
Equity multiple
0.94×
Total profit
$-1,808
Equity at exit
$14,895
10-year hold
IRR
8.0%
Equity multiple
1.61×
Total profit
$17,081
Equity at exit
$8,638

Cash invested: $27,972 (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 18848

Home prices YoY
-21.2%
Active inventory
74
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,224 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$177 /mo · $2,122/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$225

Break-even live

Break-even rent $940
Max offer price $99,900
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
$24,975
Closing costs
$2,997
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.

Listing history 7 events

  1. 2026-05-14
    status Pending 764-char remark
    Show marketing remark (764 chars)

    Affordable Opportunity with Solid Bones! Looking for a property with potential at a price that actually makes sense? This bank-owned home is ready for its next chapter. Featuring 3 bedrooms, 1.5 baths, a spacious kitchen, living room, dining room and foyer, this home offers a great layout to work with. Newer roof already in place Large lot stretching from Poplar Street all the way back to State Street — tons of space and possibilities. Features an outbuilding, covered back patio with extra storage, natural gas heat, low property taxes, and a great location. It needs some TLC—but that's exactly where the opportunity is. Whether you're a buyer looking to build equity, an investor or flipper this one is priced to move! Affordable. Spacious lot.

  2. 2026-04-20
    price $99,900 764-char remark
    Show marketing remark (764 chars)

    Affordable Opportunity with Solid Bones! Looking for a property with potential at a price that actually makes sense? This bank-owned home is ready for its next chapter. Featuring 3 bedrooms, 1.5 baths, a spacious kitchen, living room, dining room and foyer, this home offers a great layout to work with. Newer roof already in place Large lot stretching from Poplar Street all the way back to State Street — tons of space and possibilities. Features an outbuilding, covered back patio with extra storage, natural gas heat, low property taxes, and a great location. It needs some TLC—but that's exactly where the opportunity is. Whether you're a buyer looking to build equity, an investor or flipper this one is priced to move! Affordable. Spacious lot.

  3. 2026-04-01
    listed $119,000 Active 764-char remark
    Show marketing remark (764 chars)

    Affordable Opportunity with Solid Bones! Looking for a property with potential at a price that actually makes sense? This bank-owned home is ready for its next chapter. Featuring 3 bedrooms, 1.5 baths, a spacious kitchen, living room, dining room and foyer, this home offers a great layout to work with. Newer roof already in place Large lot stretching from Poplar Street all the way back to State Street — tons of space and possibilities. Features an outbuilding, covered back patio with extra storage, natural gas heat, low property taxes, and a great location. It needs some TLC—but that's exactly where the opportunity is. Whether you're a buyer looking to build equity, an investor or flipper this one is priced to move! Affordable. Spacious lot.

  4. 2022-12-09
    soldstatus $144,200
  5. 2022-12-08
    soldstatus $144,200 921-char remark
    Show marketing remark (921 chars)

    AUTUMN SHOWS US HOW BEAUTIFUL IT IS TO CHANGE!! Step inside to find the foyer w/ coat closet for instant coat & shoe storage. The home offers a cozy vibe w/ laminate flooring, plenty of natural lighting & a nice layout. Great kitchen w/ plenty of storage space, and a large island w/ seating that connects it to the dining room making an amazing entertaining space for your upcoming holiday get-togethers. Spacious living room, 1st floor laundry room & bath round out the main floor. Upstairs, 3 bedrooms each w/ their own closet & 1 full bath complete the second floor. Outdoors a nice yard for outdoor play & an AMAZING BONUS SPACE as the 2 car detached garage has been converted to a man cave/family room! Schedule your showing today & don't miss out on this great home. NOW is the time to CHANGE YOUR ADDRESS to this affordable 2 story home conveniently located near the schools!!

  6. 2022-10-03
    listed $143,500 921-char remark
    Show marketing remark (921 chars)

    AUTUMN SHOWS US HOW BEAUTIFUL IT IS TO CHANGE!! Step inside to find the foyer w/ coat closet for instant coat & shoe storage. The home offers a cozy vibe w/ laminate flooring, plenty of natural lighting & a nice layout. Great kitchen w/ plenty of storage space, and a large island w/ seating that connects it to the dining room making an amazing entertaining space for your upcoming holiday get-togethers. Spacious living room, 1st floor laundry room & bath round out the main floor. Upstairs, 3 bedrooms each w/ their own closet & 1 full bath complete the second floor. Outdoors a nice yard for outdoor play & an AMAZING BONUS SPACE as the 2 car detached garage has been converted to a man cave/family room! Schedule your showing today & don't miss out on this great home. NOW is the time to CHANGE YOUR ADDRESS to this affordable 2 story home conveniently located near the schools!!

  7. 2011-06-02
    soldstatus $123,700

ⓘ 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
$2,122 · $177/mo
Projected year-2 tax
$2,122 · $177/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 3/10 Moderate 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$14,693
− Mortgage interest
−$5,596
− Property taxes
−$2,122
− Insurance
−$500
− Repairs & maintenance
−$1,175
− Management
−$1,175
− Depreciation
−$2,906
Taxable income
$1,219
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$2,407/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
Towanda Area SD
NCES district ID
4223550
Math proficiency
32% ▼ -10.00%
Reading proficiency
45% ▼ -14.00%
Median HH income
$45,242
Composite
32.74/100
National rank
#5638
State rank
#372 of 539 in PA

Livability — Towanda

Score
72/100
State rank
#661
US rank
#6466

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Towanda, PA
Population (ZIP)
8,625

Population outlook (Bradford County) Hauer SSP2

Today (2025)
57,236 people
By 2030
54,660 · -4.5%
By 2040
49,502 · -13.5%
By 2050
44,277 · -22.6%
By 2075
33,420 · -41.6%
By 2100
22,919 · -60.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Black 1% Hispanic / Latino 1% Two or more races 1%
Common ancestry
Iranian 3% Polish 3% Romanian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Bradford

2024 margin
Solid R (+47.9) · D 25.6% · R 73.5%
2008→2024 swing
-29.5pp toward R · 2008: -18.4pp · 2024: -47.9pp
All cycles
2024: R+47.9 2020: R+44.9 2016: R+46.0 2012: R+24.6 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.57%
Current HPI
158.5429
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-19.2% since first listed
7 events — show timeline
  • 2026-05-14 Pending NMPA
  • 2026-04-20 Price Changed $99,900 NMPA
  • 2026-04-01 Listed $119,000 NMPA
  • 2022-12-09 Sold (Public Records) $144,200 Public Records
  • 2022-12-08 Sold (MLS) $144,200 NMPA
  • 2022-10-03 Listed $143,500 NMPA
  • 2011-06-02 Sold (Public Records) $123,700 Public Records

Property tax history

+2.2%/yr

Latest (2026): $2,122 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…