CashFlowRE
Sign in Sign up
310 W Ridge St
A Composite 85.19
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +9.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$60,000

310 W Ridge St · Lansford, PA 18232
4 bd · 1.5 ba · 2,071 sqft · SingleFamily public records · 98 Days on market
Built 1876 5,097 sqft lot $29/sqft · 42% below area Est $103k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors and rehabbers!!! This two-story frame home offers a prime value-added opportunity with strong upside potential. Property sits on a 5,100 SF lot and offers approximately 2,071 SF of interior space. Currently configured as a 4-bedroom, 1-bath home, with potential for a 4-bedroom, 2-bath layout or possible 2-unit conversion (buyer to verify all zoning/use options with township). Major improvements have already started by current owner, including: Roof replaced in 2024, structural prep completed, including joints replacement. Property is ready for framing and next-phase buildout. The lot is a key feature here. It is a deep, oversized street-to-street lot, running from one street all the way to the other, giving you extra flexibility for design, access, and future value Ideal for investors looking for a fix-and-flip, BRRRR, or long-term rental strategy. Bring your contractor and vision to unlock this property's full potential. Sold as-is. Any intended change of use should be independently confirmed with township approvals and permits.

Key facts

  • Two story frame home
  • 5
  • Deep oversized lot

Tags

TWO STORY FRAME HOME5100 SF LOT071 SF INTERIOR SPACEROOF REPLACEDDEEP OVERSIZED 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 4-bed/1.5-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $856 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
  • Cap rate 23.4% vs local median 9.5% in Lansford — 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 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; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).
  • This rent runs 43% 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 $6k of equity ($415 loan paydown + $5k 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $18k; list at $60k implies a 233% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1876 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,600 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1876 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.65%
Cap rate
23.41%
Cash-on-cash
61.13%
DSCR
3.72
GRM
3.1

CMA / ARV

ARV (median comp)
$102,692
List price
$60,000
Delta
-41.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
356 W Bertsch St 0.11mi 3/1.5 (-1) 2,238 (+8%) 10mo $82,000 $37 68
28 E Snyder Dr 0.44mi 4/1.5 2,174 (+5%) 6mo $187,500 $86 66
232 W Bertsch St 0.11mi 4/2.0 1,884 (-9%) 22mo $189,900 $101 59
11 Kline Ave 0.35mi 5/1.5 (+1) 1,848 (-11%) 14mo $115,000 $62 49
250 Phillips St 0.62mi 3/2.0 (-1) 2,148 (+4%) 13mo $205,000 $95 47
100 E Front St 0.50mi 3/1.5 (-1) 1,846 (-11%) 13mo $135,000 $73 43
171 1st St 0.70mi 3/2.0 (-1) 1,850 (-11%) 10mo $175,000 $95 35
430 Ludlow St 0.71mi 4/1.0 1,836 (-11%) 21mo $140,000 $76 28

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
72.3%
Equity multiple
5.98×
Total profit
$83,611
Equity at exit
$50,233
10-year hold
IRR
66.8%
Equity multiple
13.06×
Total profit
$202,619
Equity at exit
$104,506

Cash invested: $16,800 (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
3.1×

Monthly cashflow live

Estimated rent
$1,588 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$59 /mo · $707/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$856

Break-even live

Break-even rent $505
Max offer price $60,000
Occupancy floor 41%

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
$15,000
Closing costs
$1,800
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
149 W Ridge St Unit 3A Lansford, PA 3.0 1.0 1550 $1,650 $1.06 43d 1 0.18mi
149 W Ridge St Unit 1B Lansford, PA 3.0 1.0 1654 $1,500 $0.91 19d 1 0.18mi
10 Leisenring St Lansford, PA 3.0 1.0 1422 $1,100 $0.77 43d 1 0.93mi

Listing history 3 events

  1. 2026-05-08
    price $60,000 1067-char remark
    Show marketing remark (1067 chars)

    Attention investors and rehabbers!!! This two-story frame home offers a prime value-added opportunity with strong upside potential. Property sits on a 5,100 SF lot and offers approximately 2,071 SF of interior space. Currently configured as a 4-bedroom, 1-bath home, with potential for a 4-bedroom, 2-bath layout or possible 2-unit conversion (buyer to verify all zoning/use options with township). Major improvements have already started by current owner, including: Roof replaced in 2024, structural prep completed, including joints replacement. Property is ready for framing and next-phase buildout. The lot is a key feature here. It is a deep, oversized street-to-street lot, running from one street all the way to the other, giving you extra flexibility for design, access, and future value Ideal for investors looking for a fix-and-flip, BRRRR, or long-term rental strategy. Bring your contractor and vision to unlock this property's full potential. Sold as-is. Any intended change of use should be independently confirmed with township approvals and permits.

  2. 2026-02-16
    listed $70,000 Active 1067-char remark
    Show marketing remark (1067 chars)

    Attention investors and rehabbers!!! This two-story frame home offers a prime value-added opportunity with strong upside potential. Property sits on a 5,100 SF lot and offers approximately 2,071 SF of interior space. Currently configured as a 4-bedroom, 1-bath home, with potential for a 4-bedroom, 2-bath layout or possible 2-unit conversion (buyer to verify all zoning/use options with township). Major improvements have already started by current owner, including: Roof replaced in 2024, structural prep completed, including joints replacement. Property is ready for framing and next-phase buildout. The lot is a key feature here. It is a deep, oversized street-to-street lot, running from one street all the way to the other, giving you extra flexibility for design, access, and future value Ideal for investors looking for a fix-and-flip, BRRRR, or long-term rental strategy. Bring your contractor and vision to unlock this property's full potential. Sold as-is. Any intended change of use should be independently confirmed with township approvals and permits.

  3. 1996-06-10
    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
$707 · $59/mo
Projected year-2 tax
$827 · $69/mo
Expected delta
+$121/yr (+$10/mo · 17.1%)

ⓘ 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
$19,054
− Mortgage interest
−$3,361
− Property taxes
−$707
− Insurance
−$300
− Repairs & maintenance
−$1,524
− Management
−$1,524
− Depreciation
−$1,745
Taxable income
$9,892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,374
After-tax cash flow
$7,896/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

+233.3% since first listed
3 events — show timeline
  • 2026-05-08 Price Changed $60,000 GLVRMLS
  • 2026-02-16 Listed $70,000 GLVRMLS
  • 1996-06-10 Sold (Public Records) $18,000 Public Records

Property tax history

-7.3%/yr

Latest (2026): $707 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…