CashFlowRE
Sign in Sign up
438 Coal St
C+ Composite 60.44
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
  • ARV discount +13.7/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.0/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

438 Coal St · Lehighton, PA 18235
3 bd · 1.0 ba · 1,377 sqft · Townhouse public records · 50 Days on market
Built 1912 3,311 sqft lot $102/sqft · 14% below area Est $162k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 438 Coal Street in Lehighton—a charming semi-detached home offering comfort, convenience, and small-town appeal. This 3-bedroom, 1-bathroom property is ideal for anyone seeking a cozy residence in an established in-town neighborhood. Inside, you’ll find a functional layout with ample natural light and comfortable living spaces. Step outside to enjoy the rear deck—perfect for relaxing or entertaining—overlooking a private yard that offers space for gardening, play, or pets. A detached one-car garage provides added storage and off-street parking convenience. Situated in a well-established neighborhood, this home offers easy access to local amenities, schools, and parks, making it a great opportunity for homeowners or investors alike. Don’t miss your chance to own a property with both charm and potential in the heart of Lehighton.

Key facts

  • Garage
  • Built 1912
  • Listed 50 days

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 $140k.

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 ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.7% in Lehighton — 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 77/100 on livability (#321 in PA, #2,848 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: employment D, commute F.
  • Lehighton Area SD (suburban): math 32% / reading 50% proficiency, ranked #336 of 539 in PA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 139 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $90k; list at $140k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 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 1912 — 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
1.10%
Cap rate
8.10%
Cash-on-cash
6.45%
DSCR
1.29
GRM
7.6

CMA / ARV

ARV (median comp)
$162,249
List price
$140,000
Delta
-13.71%
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
215 N 4th St 0.12mi 3/1.5 1,416 (+3%) 6mo $133,000 $94 82
208 N Third St 0.17mi 3/2.0 1,400 (+2%) 11mo $205,000 $146 76
336 N 5th St 0.06mi 3/1.5 1,288 (-6%) 12mo $175,000 $136 74
234 Carbon St 0.30mi 3/1.0 1,420 (+3%) 13mo $169,000 $119 70
339 N 2nd St 0.26mi 2/1.0 (-1) 1,273 (-8%) 2mo $128,000 $101 69
522 Iron St 0.39mi 3/1.5 1,322 (-4%) 6mo $200,000 $151 68
230 Carbon St 0.31mi 4/2.0 (+1) 1,431 (+4%) 5mo $225,000 $157 66
238 S 2nd St 0.51mi 4/1.0 (+1) 1,368 (-1%) 9mo $180,000 $132 62
223 N 3rd St 0.19mi 3/2.0 1,535 (+12%) 8mo $215,000 $140 61
236 S 2nd St 0.51mi 4/2.0 (+1) 1,368 (-1%) 6mo $115,000 $84 61
337 N 3rd St 0.18mi 2/1.0 (-1) 1,182 (-14%) 14mo $150,000 $127 51
118 Bridge St 0.70mi 3/1.5 1,308 (-5%) 11mo $105,000 $80 47

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
-6.3%
Equity multiple
0.76×
Total profit
$-9,229
Equity at exit
$20,874
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$9,422
Equity at exit
$12,105

Cash invested: $39,200 (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 18235

Home prices YoY
-27.1%
Active inventory
139
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,540 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$214 /mo · $2,567/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$211

Break-even live

Break-even rent $1,274
Max offer price $140,000
Occupancy floor 81%

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
$35,000
Closing costs
$4,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
204 N 2nd St Lehighton, PA 3.0 1.0 1000 $1,600 $1.60 2d 1 0.22mi
339 N 2nd St Lehighton, PA 3.0 1.0 1073 $1,700 $1.58 2d 1 0.24mi
206 N 2nd St Lehighton, PA 3.0 1.0 1000 $1,450 $1.45 2d 1 0.25mi
318 Bridge St Unit A Weissport, PA 2.0 1.0 900 $975 $1.08 2d 1 0.80mi

Listing history 7 events

  1. 2026-06-02
    status $140,000 Pending 50 DOM
  2. 2026-06-01
    days on market $140,000 Active 50 DOM
  3. 2026-05-31
    days on market $140,000 Active 49 DOM
  4. 2026-05-31
    days on market $140,000 Active 48 DOM
  5. 2026-05-14
    price $140,000 880-char remark
    Show marketing remark (880 chars)

    Welcome to 438 Coal Street in Lehighton—a charming semi-detached home offering comfort, convenience, and small-town appeal. This 3-bedroom, 1-bathroom property is ideal for anyone seeking a cozy residence in an established in-town neighborhood. Inside, you’ll find a functional layout with ample natural light and comfortable living spaces. Step outside to enjoy the rear deck—perfect for relaxing or entertaining—overlooking a private yard that offers space for gardening, play, or pets. A detached one-car garage provides added storage and off-street parking convenience. Situated in a well-established neighborhood, this home offers easy access to local amenities, schools, and parks, making it a great opportunity for homeowners or investors alike. Don’t miss your chance to own a property with both charm and potential in the heart of Lehighton.

  6. 2026-04-10
    listed $150,000 Active 880-char remark
    Show marketing remark (880 chars)

    Welcome to 438 Coal Street in Lehighton—a charming semi-detached home offering comfort, convenience, and small-town appeal. This 3-bedroom, 1-bathroom property is ideal for anyone seeking a cozy residence in an established in-town neighborhood. Inside, you’ll find a functional layout with ample natural light and comfortable living spaces. Step outside to enjoy the rear deck—perfect for relaxing or entertaining—overlooking a private yard that offers space for gardening, play, or pets. A detached one-car garage provides added storage and off-street parking convenience. Situated in a well-established neighborhood, this home offers easy access to local amenities, schools, and parks, making it a great opportunity for homeowners or investors alike. Don’t miss your chance to own a property with both charm and potential in the heart of Lehighton.

  7. 2005-11-03
    soldstatus $90,000

ⓘ 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
$2,567 · $214/mo
Projected year-2 tax
$2,567 · $214/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 ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,485
− Mortgage interest
−$7,842
− Property taxes
−$2,567
− Insurance
−$700
− Repairs & maintenance
−$1,479
− Management
−$1,479
− Depreciation
−$4,073
Taxable income
$346
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$83
After-tax cash flow
$2,443/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
Lehighton Area SD
NCES district ID
4213500
Math proficiency
32% ▼ -7.00%
Reading proficiency
50% ▼ -11.00%
Median HH income
$51,115
Composite
35.36/100
National rank
#4958
State rank
#336 of 539 in PA

Livability — Lehighton

Score
77/100
State rank
#321
US rank
#2848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehighton, PA
Population (ZIP)
19,121

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
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 6% Polish 5% Iranian 3%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1%

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
▼ -69.77%
Current HPI
187.4645
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

+55.6% since first listed
3 events — show timeline
  • 2026-05-14 Price Changed $140,000 GLVRMLS
  • 2026-04-10 Listed $150,000 GLVRMLS
  • 2005-11-03 Sold (Public Records) $90,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $2,567 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…