CashFlowRE
Sign in Sign up
148 Chestnut St
D Composite 42.96
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 +18.0/30.0
  • DSCR +5.6/10.0
  • 1% rule +4.1/10.0
  • Appreciation +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0

$189,900

148 Chestnut St · Allentown, PA 18101
2 bd · 1.0 ba · 1,376 sqft · SingleFamily public records · 97 Days on market
Built 1890 1,650 sqft lot $138/sqft · 21% above area Est $157k · 21% over

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

Listing remarks MLS

Welcome to this freshly updated Allentown end of row home offering 3 bedrooms and 1.5 bathrooms. Step inside to new laminate flooring throughout. The spacious living and dining areas flow nicely into the updated kitchen featuring new cabinets, new countertops, and new gas range. Upstairs you’ll find generously sized bedrooms and a full bathroom. The home also features efficient gas heat and replacement windows. Out back, enjoy a private fenced yard—perfect for relaxing or entertaining. Conveniently located to major routes, shopping, restaurants, and public transportation. Whether you’re a first-time buyer or investor, this move-in-ready home offers great value and low-maintenance living. LOW TAXES. PROPERTY IS BEING SOLD WITH A CLEAR CO THROUGH THE CITY OF ALLENTOWN.

Key facts

  • New gas range
  • Efficient gas heat
  • New cabinets

Tags

NEW LAMINATE FLOORINGUPDATED KITCHENNEW CABINETSNEW COUNTERTOPSNEW GAS RANGEEFFICIENT GAS HEAT

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 $190k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/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 $174k (8.5% below list).
  • Recommended offer: $173k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 5.3% in Allentown — 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 81/100 on livability (#171 in PA, #1,440 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D.
  • Allentown City SD (urban): math 10% / reading 20% proficiency, ranked #513 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mosser El Sch (math 8% / reading 24%, grade F, #1,316 of 1,518 statewide, top 87%, 482 students, 100% FRL); Harrison-Morton Ms (math 3% / reading 30%, grade F, #463 of 512 statewide, top 91%, 733 students, 100% FRL); Louis E Dieruff Hs (math 32% / reading 10%, grade F, #385 of 437 statewide, top 88%, 1,915 students, 89% FRL) — zoned schools average 96% FRL vs 73% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.4%/yr); 8 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • At $1,737/mo this rent would consume 47% of the median local household income ($45k/yr) (locally 660% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-1.9%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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

  • It's been on market 97 days — a 9% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $27k; list at $190k implies a 598% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $172,809 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 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 1890 — 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 D-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. 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?
  7. 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.
  8. 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.
  9. 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
0.91%
Cap rate
7.33%
Cash-on-cash
3.69%
DSCR
1.16
GRM
9.1

CMA / ARV

ARV (median comp)
$157,232
List price
$189,900
Delta
20.78%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
175 W Pine St 0.22mi 3/1.0 (+1) 1,344 (-2%) 17mo $115,000 $86 66
223 E Union St 0.58mi 3/1.0 (+1) 1,300 (-6%) 5mo $275,000 $212 55
423 E Walnut St 0.74mi 3/1.0 (+1) 1,392 (+1%) 9mo $190,000 $136 51
27 W Allen St 0.50mi 3/1.0 (+1) 1,242 (-10%) 12mo $155,000 $125 45
272 E Walnut St 0.62mi 3/1.5 (+1) 1,288 (-6%) 17mo $250,000 $194 39
416 5th St 0.61mi 3/2.0 (+1) 1,224 (-11%) 6mo $194,000 $158 39
206 S Carlisle St 0.68mi 3/1.0 (+1) 1,270 (-8%) 18mo $229,000 $180 36
225 Carlisle St 0.72mi 3/1.0 (+1) 1,192 (-13%) 8mo $215,000 $180 32

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

Projected returns pro-forma

-1.94% appreciation · 3.36% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.79×
Total profit
$-11,184
Equity at exit
$37,433
10-year hold
IRR
3.1%
Equity multiple
1.26×
Total profit
$13,807
Equity at exit
$32,518

Cash invested: $53,172 (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 18101

Home prices YoY
-0.6%
Rents YoY
3.4%
Active inventory
8
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,737 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$133 /mo · $1,600/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$164

Break-even live

Break-even rent $1,530
Max offer price $189,900
Occupancy floor 86%

Sensitivity live

Price -10% $271 -5% $217 +0% $164 +5% $110 +10% $56
Rent -10% $26 -5% $95 +0% $164 +5% $232 +10% $301
Rate -1.0pp $259 -0.5pp $212 base $164 +0.5pp $114 +1.0pp $64

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
$47,475
Closing costs
$5,697
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
236 N Front St Allentown, PA 3.0 1.0 1020 $1,800 $1.76 5d 1 0.16mi
132 Chew St Allentown, PA 3.0 1.0 1160 $1,995 $1.72 16d 1 0.16mi
201 N 3rd St Allentown, PA 2.0 2.0 1145 $2,128 $1.86 5d 4 0.18mi
407 N 4th St Allentown, PA 3.0 1.5 1321 $1,550 $1.17 26d 1 0.49mi
445 Linden St Unit 447-Unit 1 Allentown, PA 1.0 1.0 995 $1,150 $1.16 46d 1 0.50mi
447 Linden St Unit 1st Floor Allentown, PA 1.0 1.0 950 $1,150 $1.21 46d 1 0.51mi
517 Elliger St Allentown, PA 3.0 1.5 1235 $1,700 $1.38 26d 1 0.55mi
450 Maple St Unit 3 Allentown, PA 1.0 1.0 900 $1,100 $1.22 46d 1 0.56mi
177 W Tilghman St Allentown, PA 3.0 1.5 1800 $1,650 $0.92 5d 1 0.57mi
425 Liberty St #2 Allentown, PA 1.0 1.0 1792 $1,200 $0.67 46d 1 0.61mi
395 W Allen St Allentown, PA 3.0 1.0 1344 $1,800 $1.34 26d 1 0.62mi
230 E Fairview St Allentown, PA 3.0 2.0 1414 $2,300 $1.63 26d 1 0.63mi
451 W Liberty St Allentown, PA 2.0 1.0 1126 $1,395 $1.24 46d 1 0.64mi
45 N 6th St Allentown, PA 2.0 1.0–2.0 1002 $3,616 $3.61 5d 13 0.65mi
303 E Union St Unit 1st Allentown, PA 2.0 1.0 977 $1,550 $1.59 46d 1 0.66mi
26 N 6th St Allentown, PA 1.0–2.0 1.0–2.0 953 $2,224 $2.33 5d 9 0.68mi
503 S Austin St Unit A Allentown, PA 2.0 1.0 1000 $1,650 $1.65 5d 1 0.68mi
503 S Austin St Unit 520 Allentown, PA 2.0 1.0 1000 $1,650 $1.65 16d 1 0.68mi
503 S Austin St Unit 524 Allentown, PA 2.0 1.0 1000 $1,750 $1.75 26d 1 0.68mi
503 S Austin St Unit 514 Allentown, PA 2.0 1.0 1000 $1,550 $1.55 16d 1 0.68mi
503 S Austin St Unit 503 A Allentown, PA 2.0 1.0 1000 $1,900 $1.90 16d 1 0.68mi
503 S Austin St Unit 517 A Allentown, PA 2.0 1.0 1000 $1,900 $1.90 16d 1 0.68mi
314 Barber St Lot 35 Allentown, PA 3.0 2.5 1525 $2,450 $1.61 21d 1 0.69mi
626 Oak St Allentown, PA 3.0 1.0 1396 $1,900 $1.36 46d 1 0.71mi
622 W Chew St Unit 2 Allentown, PA 3.0 1.0 1161 $1,600 $1.38 21d 1 0.72mi
27 N 7th St Allentown, PA 2.0 1.0–2.0 840 $2,222 $2.64 5d 11 0.75mi
107 N 7th St Allentown, PA 2.0 1.0–2.0 855 $2,972 $3.47 5d 23 0.75mi
801 N Jordan St Unit 3 Allentown, PA 2.0 1.0 935 $1,350 $1.44 46d 1 0.76mi
948 N Front St Unit C-2 Allentown, PA 2.0 2.0 954 $2,300 $2.41 5d 1 0.79mi
528 N 6th St Allentown, PA 3.0 1.0 967 $1,700 $1.76 16d 1 0.79mi
347 N 7th St Apt 3 Allentown, PA 3.0 1.0 1200 $1,500 $1.25 46d 1 0.79mi
408 Washington St Unit 2W Allentown, PA 2.0 1.0 1200 $1,395 $1.16 5d 1 0.80mi
535 Tilghman St Unit 1ST Allentown, PA 2.0 1.0 900 $1,495 $1.66 5d 1 0.84mi
209 N Eighth St Apt 2 Allentown, PA 3.0 1.0 1430 $1,550 $1.08 46d 1 0.86mi
440 N Hall St Unit 2 Allentown, PA 2.0 1.0 989 $1,400 $1.42 46d 1 0.89mi
906 N 4th St Unit 2 Allentown, PA 2.0 1.0 1077 $1,300 $1.21 26d 1 0.91mi
717 S Filmore St Allentown, PA 2.0 1.0 950 $1,745 $1.84 5d 1 0.92mi
827 Linden St Unit 829-1 Allentown, PA 2.0 2.0 1200 $1,495 $1.25 23d 1 0.93mi
854 N Penn St Allentown, PA 3.0 1.5 1502 $1,850 $1.23 16d 1 0.93mi
829 Linden St Apt 1 Rear Allentown, PA 2.0 2.0 1200 $1,495 $1.25 26d 1 0.93mi

Listing history 21 events

  1. 2026-06-23
    days on market $189,900 Active 97 DOM
  2. 2026-06-22
    days on market $189,900 Active 96 DOM
  3. 2026-06-18
    days on market $189,900 Active 93 DOM
  4. 2026-06-17
    days on market $189,900 Active 92 DOM
  5. 2026-06-16
    days on market $189,900 Active 91 DOM
  6. 2026-06-15
    days on market $189,900 Active 90 DOM
  7. 2026-06-14
    days on market $189,900 Active 88 DOM
  8. 2026-06-10
    days on market $189,900 Active 85 DOM
  9. 2026-06-09
    days on market $189,900 Active 84 DOM
  10. 2026-06-08
    days on market $189,900 Active 83 DOM
  11. 2026-06-07
    days on market $189,900 Active 82 DOM
  12. 2026-06-03
    days on market $189,900 Active 78 DOM
  13. 2026-06-02
    days on market $189,900 Active 77 DOM
  14. 2026-06-01
    days on market $189,900 Active 76 DOM
  15. 2026-05-31
    days on market $189,900 Active 75 DOM
  16. 2026-05-31
    days on market $189,900 Active 74 DOM
  17. 2026-05-11
    price $189,900 795-char remark
    Show marketing remark (795 chars)

    Welcome to this freshly updated Allentown end of row home offering 3 bedrooms and 1.5 bathrooms. Step inside to new laminate flooring throughout. The spacious living and dining areas flow nicely into the updated kitchen featuring new cabinets, new countertops, and new gas range. Upstairs you’ll find generously sized bedrooms and a full bathroom. The home also features efficient gas heat and replacement windows. Out back, enjoy a private fenced yard—perfect for relaxing or entertaining. Conveniently located to major routes, shopping, restaurants, and public transportation. Whether you’re a first-time buyer or investor, this move-in-ready home offers great value and low-maintenance living. LOW TAXES. PROPERTY IS BEING SOLD WITH A CLEAR CO THROUGH THE CITY OF ALLENTOWN.

  18. 2026-03-14
    listed $195,000 Active 795-char remark
    Show marketing remark (795 chars)

    Welcome to this freshly updated Allentown end of row home offering 3 bedrooms and 1.5 bathrooms. Step inside to new laminate flooring throughout. The spacious living and dining areas flow nicely into the updated kitchen featuring new cabinets, new countertops, and new gas range. Upstairs you’ll find generously sized bedrooms and a full bathroom. The home also features efficient gas heat and replacement windows. Out back, enjoy a private fenced yard—perfect for relaxing or entertaining. Conveniently located to major routes, shopping, restaurants, and public transportation. Whether you’re a first-time buyer or investor, this move-in-ready home offers great value and low-maintenance living. LOW TAXES. PROPERTY IS BEING SOLD WITH A CLEAR CO THROUGH THE CITY OF ALLENTOWN.

  19. 2004-03-17
    soldstatus $27,200
  20. 2004-03-12
    soldstatus $27,200 106-char remark
    Show marketing remark (106 chars)

    Move in condition end of row with 3 bedrooms, 1.5 baths, new carpet & flooring, all freshly painted.

  21. 2004-01-24
    listed $32,500 106-char remark
    Show marketing remark (106 chars)

    Move in condition end of row with 3 bedrooms, 1.5 baths, new carpet & flooring, all freshly painted.

ⓘ 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
$1,600 · $133/mo
Projected year-2 tax
$2,300 · $192/mo
Expected delta
+$700/yr (+$58/mo · 43.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$20,840
− Mortgage interest
−$10,637
− Property taxes
−$1,600
− Insurance
−$950
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$5,524
Taxable loss
−$1,206
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$289
After-tax cash flow
$2,253/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
Allentown City SD
NCES district ID
4202280
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -15.00%
Median HH income
$36,337
Composite
12.43/100
National rank
#9630
State rank
#513 of 539 in PA

Livability — Allentown

Score
81/100
State rank
#171
US rank
#1440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allentown, PA
County
Lehigh County · 333,019 people
City population
172,996
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
6,120
Household income
$44,773
Rent vs Own
91.7% rent · 8.3% own
Severe rent burden
660.0

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
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Hispanic / Latino 47% Black 27% Two or more races 23% White 22% Asian 3%
Hispanic origin (detail)
Puerto Rican 25% Dominican 13%
Common ancestry
Romanian 3% Polish 1% Dutch 1%
Foreign-born
13% · Canada, South Korea
Languages at home
61% English-only · Spanish 35% Other Indo-European 1% Russian/Polish/Slavic 1%

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
▼ -1.94%
Current HPI
326.4766
Rent YoY
▲ 3.36%
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

+484.3% since first listed
5 events — show timeline
  • 2026-05-11 Price Changed $189,900 GLVRMLS
  • 2026-03-14 Listed $195,000 GLVRMLS
  • 2004-03-17 Sold (Public Records) $27,200 Public Records
  • 2004-03-12 Sold (MLS) $27,200 GLVRMLS
  • 2004-01-24 Listed $32,500 GLVRMLS

Property tax history

-1.9%/yr

Latest (2026): $1,600 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…