CashFlowRE
Sign in Sign up
214 S Walnut St
C+ Composite 60.7
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +6.0/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

214 S Walnut St · Slatington, PA 18080
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 6 Days on market
Built 1890 3,001 sqft lot Est $257k · 42% under

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

Listing remarks MLS

Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

Key facts

  • Large eat-in kitchen
  • Large covered porch
  • Brand new roof

Tags

LARGE EAT-IN KITCHENFIRST FLOOR LAUNDRY ROOMEXPANDABLE ATTICBRAND NEW ROOFLARGE COVERED PORCHREAR PATIO

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.0% vs local median 4.3% in Slatington — 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 (#600 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Northern Lehigh SD (suburban): math 24% / reading 47% proficiency, ranked #398 of 539 in PA (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 66 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 18y 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 $63k; list at $150k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1890 — 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. 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.
  4. 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.
  5. 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
8.04%
Cash-on-cash
6.24%
DSCR
1.28
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$257,088
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 S Walnut St 0.00mi 3/1.0 1,248 (0%) 1mo $135,000 $108 99
215 E Church St 0.34mi 3/1.0 1,307 (+5%) 11mo $234,000 $179 67
311 2nd St 0.27mi 3/1.5 1,344 (+8%) 11mo $255,000 $190 63
1239 4th St 0.50mi 3/2.0 1,196 (-4%) 3mo $190,000 $159 63
228 Diamond St 0.46mi 3/1.0 1,120 (-10%) 12mo $270,000 $241 51
843 Washington St 0.69mi 3/1.0 1,320 (+6%) 13mo $278,000 $211 48
118 Cherry St 0.60mi 3/2.0 1,312 (+5%) 15mo $229,900 $175 47
7219 Kingstead Dr 0.52mi 3/1.5 1,344 (+8%) 18mo $310,000 $231 46
230 Lincoln Ave 0.58mi 2/2.0 (-1) 1,260 (+1%) 21mo $260,000 $206 45
411 Washington St 0.45mi 2/1.0 (-1) 1,387 (+11%) 17mo $271,000 $195 41
7212 Kingstead Dr 0.55mi 3/1.5 1,120 (-10%) 18mo $330,000 $295 40
303 Hickory St 0.62mi 2/1.5 (-1) 1,100 (-12%) 13mo $259,900 $236 34

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
-6.7%
Equity multiple
0.75×
Total profit
$-10,344
Equity at exit
$22,351
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$9,092
Equity at exit
$12,961

Cash invested: $41,972 (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 18080

Home prices YoY
-4.5%
Active inventory
66
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,641 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$230 /mo · $2,760/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$218

Break-even live

Break-even rent $1,365
Max offer price $149,900
Occupancy floor 82%

Sensitivity live

Price -10% $303 -5% $261 +0% $218 +5% $176 +10% $133
Rent -10% $88 -5% $153 +0% $218 +5% $283 +10% $348
Rate -1.0pp $294 -0.5pp $256 base $218 +0.5pp $179 +1.0pp $140

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
$37,475
Closing costs
$4,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109-111 S Walnut St Unit downstairs Slatington, PA 2.0 1.0 1100 $1,250 $1.14 45d 1 0.12mi
335 First St #1 Slatington, PA 3.0 1.0 1001 $1,950 $1.95 4d 1 0.22mi
335 First St #2 Slatington, PA 4.0 1.0 1001 $1,950 $1.95 15d 1 0.22mi
139 Main St Apt 1 Slatington, PA 2.0 1.0 1450 $1,450 $1.00 4d 1 0.24mi
208 Chestnut St Slatington, PA 3.0 1.5 1300 $2,100 $1.62 15d 1 0.35mi
485 S Walnut St Slatington, PA 3.0 1.0 1144 $1,650 $1.44 4d 1 0.36mi
485 S Walnut St Unit Main House Slatington, PA 3.0 1.0 1144 $1,650 $1.44 15d 1 0.36mi
701 Main St Unit BH Slatington, PA 3.0 1.0 1007 $1,699 $1.69 15d 1 0.40mi
103 Main St Unit 401 Walnutport, PA 2.0 1.0 950 $1,195 $1.26 4d 1 0.44mi
2565 Gap View Rd Apt 1 "2565" Slatington, PA 2.0 1.0 1000 $1,425 $1.43 24d 1 0.45mi
639 Washington St Walnutport, PA 3.0 1.5 1388 $1,895 $1.37 15d 1 0.46mi
655 Birch Dr Walnutport, PA 2.0 1.0 1400 $2,000 $1.43 45d 1 1.10mi

Listing history 18 events

  1. 2026-04-14
    status Pending
  2. 2026-04-07
    listed $149,900 Active
  3. 2017-07-05
    soldstatus $63,000
  4. 2017-06-30
    soldstatus $63,000 Sold 323-char remark
    Show marketing remark (323 chars)

    Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

  5. 2017-05-10
    status Pending 323-char remark
    Show marketing remark (323 chars)

    Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

  6. 2017-04-25
    price $64,900 323-char remark
    Show marketing remark (323 chars)

    Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

  7. 2017-04-10
    price $69,900 323-char remark
    Show marketing remark (323 chars)

    Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

  8. 2017-03-28
    price $74,900 323-char remark
    Show marketing remark (323 chars)

    Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

  9. 2016-12-16
    listed $79,900 Active 323-char remark
    Show marketing remark (323 chars)

    Very nice 3 bedrooms, 1 bath Slatington twin with a large unfinished attic. Nothing to do but move in and start living, neutral decor recent laminate, carpeting, heating system, rewired, front sidewalk and windows. Rear parking pad 10 X 20 , 10 X 17 patio & 7.11 X 15 covered front porch. USDA financing is available.

  10. 2012-11-09
    soldstatus $30,000 285-char remark
    Show marketing remark (285 chars)

    HUD Case# 441-864199 Sold As-Is. Slatington Twin that is in solid condition and needs minor cosmetic repairs to make this a true beauty. Enjoy a home with a 3 bedroom 1 bath layout that has a dining room living room and spacious kitchen. Home is solid but needs some finishing touches.

  11. 2012-02-01
    listed $33,000 285-char remark
    Show marketing remark (285 chars)

    HUD Case# 441-864199 Sold As-Is. Slatington Twin that is in solid condition and needs minor cosmetic repairs to make this a true beauty. Enjoy a home with a 3 bedroom 1 bath layout that has a dining room living room and spacious kitchen. Home is solid but needs some finishing touches.

  12. 2011-03-27
    historical
  13. 2011-03-27
    historical
  14. 2010-09-30
    listed $99,900
  15. 2010-09-30
    listed $99,900
  16. 2008-05-19
    soldstatus $102,897
  17. 2008-05-19
    soldstatus $102,897
  18. 2008-02-11
    listed $99,900

ⓘ 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
$2,760 · $230/mo
Projected year-2 tax
$2,760 · $230/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$19,697
− Mortgage interest
−$8,397
− Property taxes
−$2,760
− Insurance
−$750
− Repairs & maintenance
−$1,576
− Management
−$1,576
− Depreciation
−$4,361
Taxable income
$279
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$67
After-tax cash flow
$2,551/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
Northern Lehigh SD
NCES district ID
4217670
Math proficiency
24% ▼ -19.00%
Reading proficiency
47% ▼ -12.00%
Median HH income
$55,733
Composite
31.22/100
National rank
#6035
State rank
#398 of 539 in PA

Livability — Slatington

Score
72/100
State rank
#600
US rank
#5743

Category grades

Amenities F 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
Slatington, PA
County
Lehigh County · 333,019 people
City population
11,226
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
11,226
Household income
$74,522
Rent vs Own
19.2% rent · 80.8% own
Severe rent burden
111.0

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
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 8% Two or more races 2%
Hispanic origin (detail)
Puerto Rican 4% Dominican 2%
Common ancestry
Polish 7% Subsaharan African 4% Romanian 2%
Foreign-born
3% · Canada, Jamaica
Languages at home
95% English-only · Spanish 4% 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
▼ -13.90%
Current HPI
295.1228
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

+50.1% since first listed
18 events — show timeline
  • 2026-04-14 Pending GLVRMLS
  • 2026-04-07 Listed $149,900 GLVRMLS
  • 2017-07-05 Sold (Public Records) $63,000 Public Records
  • 2017-06-30 Sold (MLS) $63,000 GLVRMLS
  • 2017-05-10 Pending GLVRMLS
  • 2017-04-25 Price Changed $64,900 GLVRMLS
  • 2017-04-10 Price Changed $69,900 GLVRMLS
  • 2017-03-28 Price Changed $74,900 GLVRMLS
  • 2016-12-16 Listed $79,900 GLVRMLS
  • 2012-11-09 Sold (MLS) $30,000 GLVRMLS
  • 2012-02-01 Listed $33,000 GLVRMLS
  • 2011-03-27 Listing Removed BRIGHT MLS
  • 2011-03-27 Listing Removed GLVRMLS
  • 2010-09-30 Listed $99,900 BRIGHT MLS
  • 2010-09-30 Listed $99,900 GLVRMLS
  • 2008-05-19 Sold (Public Records) $102,897 Public Records
  • 2008-05-19 Sold (MLS) $102,897 GLVRMLS
  • 2008-02-11 Listed $99,900 GLVRMLS

Property tax history

+2.6%/yr

Latest (2026): $2,760 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…