CashFlowRE
Sign in Sign up
6519 1st Ave
D+ Composite 45.35
Why this score? — see what drove the D+ 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 +13.6/30.0
  • ARV discount +11.2/15.0
  • Schools +5.7/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

6519 1st Ave · Upper Macungie, PA 18106
2 bd · 1.0 ba · 1,624 sqft · SingleFamily public records · 6 Days on market
Built 1950 4,508 sqft lot Est $370k · 8% under

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

Listing remarks

Discover an exceptional opportunity to own a meticulously updated Cape Cod residence, perfectly poised for a new chapter. This charming two-bedroom home offers a seamless blend of classic appeal and modern functionality. This home boasts an updated kitchen and bathroom, new lighting enhancing the fresh and welcoming ambiance. Significant upgrades include updated electrical systems for both the interior and exterior, modern plumbing, and a state-of-the-art HVAC and Central AC system, complemented by a water softener, guaranteeing comfort and efficiency year-round. Beyond the interior, this property features a generously sized two-car garage, offering ample storage and parking solutions. An e

Key facts

  • Water softener
  • Modern plumbing
  • Updated kitchen

Tags

UPDATED KITCHENUPDATED BATHROOMUPDATED ELECTRICAL SYSTEMSMODERN PLUMBINGSTATE-OF-THE-ART HVACWATER SOFTENER

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Electric service available
  • Home design: Brick construction; Above-grade finished area reported
  • Construction: Brick exterior; Year built: unknown; Full basement
  • Exterior features: Deck; Lot approximately 0.103 acres

Interior

  • Kitchen: Electric cooktop; Electric oven; Refrigerator
  • Bedrooms: Total of 5 rooms (includes bedrooms and living spaces); Basement with walk-out access
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (oil); Central air conditioning; Electric water heater
  • Interior features: Dining area; Separate/formal dining room; Storm windows and screens
  • Laundry & utility: Washer hookup; Dryer hookup (electric)

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 2-bed/1.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $18 ($221/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $279k (17.8% below list).
  • Recommended offer: $279k (17.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Parkland SD (suburban): math 59% / reading 70% proficiency, ranked #40 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Parkway Manor Sch (math 62% / reading 73%, grade B+, #192 of 1,518 statewide, top 13%, 530 students, 28% FRL); Springhouse Ms (math 50% / reading 71%, grade B+, #39 of 512 statewide, top 8%, 1,344 students, 29% FRL); Parkland Hs (math 81% / reading 24%, grade C-, #107 of 437 statewide, top 25%, 3,220 students, 25% FRL).
  • Market conditions: 35 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $46k; list at $340k implies a 647% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $279,418 (17.8% below list)

Questions for the listing agent

  1. Built in 1950 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.82%
Cap rate
6.36%
Cash-on-cash
0.23%
DSCR
1.01
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$370,272
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6427 Tupelo Rd 0.53mi 3/2.5 (+1) 1,800 (+11%) 2mo $410,000 $228 45

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
-16.0%
Equity multiple
0.43×
Total profit
$-53,960
Equity at exit
$50,680
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-45,703
Equity at exit
$29,388

Cash invested: $95,172 (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 18106

Home prices YoY
-20.6%
Active inventory
35
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,794 high interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$265 /mo · $3,178/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$587
Net cashflow
$18

Break-even live

Break-even rent $2,771
Max offer price $339,900
Occupancy floor 94%

Sensitivity live

Price -10% $211 -5% $115 +0% $18 +5% $-78 +10% $-174
Rent -10% $-202 -5% $-92 +0% $18 +5% $129 +10% $239
Rate -1.0pp $190 -0.5pp $105 base $18 +0.5pp $-70 +1.0pp $-159

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
$84,975
Closing costs
$10,197
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Aviv St Fogelsville, PA 1.0–2.0 1.0–2.0 990 $2,255 $2.28 4d 7 1.28mi
1350 Caspian St Allentown, PA 3.0 2.5 1922 $2,775 $1.44 4d 1 1.34mi
5380 Jutland Rd Allentown, PA 3.0 2.5 1971 $2,700 $1.37 23d 1 1.35mi
1477 Tarpan Ln Allentown, PA 3.0 1.5 1899 $2,700 $1.42 45d 1 1.37mi
1127 Meadowlark Dr Unit 2 Fogelsville, PA 3.0 2.5 2208 $2,900 $1.31 4d 1 1.38mi
1092 Meadowlark Dr Fogelsville, PA 3.0 2.5 2208 $3,000 $1.36 16d 1 1.40mi
1132 Meadowlark Dr Fogelsville, PA 3.0 2.5 2208 $3,000 $1.36 21d 1 1.41mi
5335 Jutland Rd Allentown, PA 3.0 2.5 1899 $2,700 $1.42 45d 1 1.41mi
5265 Rockrose Ln Allentown, PA 1.0–2.0 1.0–2.0 1400 $3,080 $2.20 4d 21 1.45mi

Listing history 5 events

  1. 2026-06-21
    days on market $339,900 Active 6 DOM
  2. 2026-06-18
    days on market $339,900 Active 3 DOM
  3. 2026-06-17
    days on market $339,900 Active 2 DOM
  4. 2026-06-16
    remarks 699-char remark
  5. 2026-06-16
    listed $339,900 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
$3,178 · $265/mo
Projected year-2 tax
$4,274 · $356/mo
Expected delta
+$1,096/yr (+$91/mo · 34.5%)

ⓘ 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 5/10 Major 7 d/yr ≥99°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
$33,530
− Mortgage interest
−$19,040
− Property taxes
−$3,178
− Insurance
−$1,700
− Repairs & maintenance
−$2,682
− Management
−$2,682
− Depreciation
−$9,888
Taxable loss
−$5,640
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,354
After-tax cash flow
$1,575/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
Parkland SD
NCES district ID
4218510
Math proficiency
59% ▼ -11.00%
Reading proficiency
70% ▼ -12.00%
Median HH income
$77,976
Composite
57.44/100
National rank
#1074
State rank
#40 of 539 in PA

Livability — Upper Macungie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
6,437

Population outlook (Lehigh County) Hauer SSP2

Today (2025)
392,957 people
By 2030
408,319 · +3.9%
By 2040
440,007 · +12.0%
By 2050
475,940 · +21.1%
By 2075
590,448 · +50.3%
By 2100
690,314 · +75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 13% Asian 9% Two or more races 6% Black 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Dominican 3%
Common ancestry
Romanian 5% Polish 2% Slovak 1%
Foreign-born
13% · Canada, China
Languages at home
77% English-only · Spanish 10% Other Indo-European 8% Chinese 2%

Political lean MEDSL · Lehigh

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.2%
2008→2024 swing
-12.9pp toward R · 2008: 15.6pp · 2024: 2.7pp
All cycles
2024: D+2.7 2020: D+7.6 2016: D+4.4 2012: D+7.5 2008: D+15.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.06%
Current HPI
282.1496
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

+655.3% since first listed
4 events — show timeline
  • 2026-06-15 Listed $339,900 GLVRMLS
  • 2023-07-03 Sold (Public Records) $45,500 Public Records
  • 1988-08-26 Sold (Public Records) $65,000 Public Records
  • 1981-05-15 Sold (Public Records) $45,000 Public Records

Property tax history

+1.7%/yr

Latest (2026): $3,178 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…