1254 Memorial Ave · Williamsport, PA 17701

$200,000

6 bd · 0.0 ba · 2,410 sqft · MultiFamily · 29 Days on market

Built 1901 2,614 sqft lot

---

Why this score? — see what drove the B- 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 +27.5/30.0
• DSCR +9.6/10.0
• 1% rule +7.5/10.0
• ARV discount +7.5/15.0
• Livability +3.7/5.0
• Rent growth +3.6/5.0
• Schools +3.5/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Investor wanted! Check out this fully occupied 2 unit. Mixed use property, can be student housing or residential rental income. Permits approved. Additional lot across the street included. First floor has 5 bedrooms and 1.5 bathrooms. Open kitchen living room combo. The second floor has 4 bedrooms, laundry and one bathroom.

Key facts

• 2,614 sq ft lot
• 10 parking spots
• Built 1901

Property features AI

Finance

• Other: Accessibility features noted; Estimated above-grade finished area 2,410
• Financial info: Fee simple ownership; Two total units

Exterior

• Parking: On-street parking
• Utilities: Natural gas service; Public water service; Public septic
• Home design: Detached structure; Above-grade living space
• Construction: Masonry construction; Stone foundation; Estimated year built
• Exterior features: Public water; Public septic (sewer)

Interior

• Bedrooms: Two 3-bedroom units (Unit 1, Unit 2)
• Heating & cooling: Radiant heating; Natural gas heating and hot water
• Interior features: Good overall condition; Estimated finished living area

What this means for you Summary

Snapshot

• This is a 2 × 3-bed/?-bath units multifamily listed at $200k.

Deal economics

• At list price, monthly cash flow is $588 ($7k/yr) — positive. Per door: $294/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $200k).
• Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
• Cap rate 9.8% vs local median 5.6% in Williamsport — 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 74/100 on livability (#523 in PA, #4,841 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D, amenities F.
• Williamsport Area SD (urban): math 38% / reading 45% proficiency, ranked #349 of 539 in PA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising fast (+4.4%/yr); 188 active listings in the ZIP; 73 units permitted in Lycoming County in 2024 (15 in 5+ unit buildings).
• At $2,494/mo this rent would consume 56% of the median local household income ($53k/yr) (locally 2178% 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 (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
• Lycoming County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (-3.0% appreciation + 4.4% rent growth), your $56k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• It's been on market 29 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 2y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $197,000 (1.5% below list)

Questions for the listing agent

1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
3. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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.
6. 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.
7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.25% ✓
• Cap rate: 9.82%
• Cash-on-cash: 12.60%
• DSCR: 1.56
• GRM: 6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.43% rent growth · sell at horizon

5-year hold

• IRR: 4.0%
• Equity multiple: 1.16×
• Total profit: $8,725
• Equity at exit: $29,821

10-year hold

• IRR: 14.8%
• Equity multiple: 2.27×
• Total profit: $71,358
• Equity at exit: $17,292

Cash invested: $56,000 (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.

Methodology + full state rankings →

ZIP-level market 17701

• Rents YoY: 4.4%
• Active inventory: 188
• Price-to-rent: 13.4×

Monthly cashflow live

• Estimated rent: $2,494 medium
• Mortgage (P&I): −$1,049
• Tax est. 1.5%: −$250 /mo · $3,000/yr
• Insurance: −$83
• HOA: −$0
• Vacancy / Maint / Mgmt: −$524
• Net cashflow: $588

Break-even live

Break-even rent $1,750

Max offer price $200,000

Occupancy floor 71%

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	3	—	$2,494
Total (2 units)			$2,494

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: $50,000
• Closing costs: $6,000
• Reserves months: —
• Total cash needed: —

Listing history 20 events

1. 2026-06-19
   days on market $200,000 Active 29 DOM
2. 2026-06-18
   days on market $200,000 Active 28 DOM
3. 2026-06-17
   days on market $200,000 Active 27 DOM
4. 2026-06-16
   days on market $200,000 Active 26 DOM
5. 2026-06-15
   days on market $200,000 Active 25 DOM
6. 2026-06-14
   days on market $200,000 Active 23 DOM
7. 2026-06-12
   remarks 298-char remark
8. 2026-06-12
   pricedays on market $200,000 Active 22 DOM
9. 2026-06-09
   days on market $215,000 Active 19 DOM
10. 2026-06-08
    days on market $215,000 Active 18 DOM
11. 2026-06-07
    days on market $215,000 Active 17 DOM
12. 2026-06-05
    days on market $215,000 Active 14 DOM
13. 2026-06-02
    days on market $215,000 Active 12 DOM
14. 2026-06-01
    days on market $215,000 Active 11 DOM
15. 2026-05-31
    days on market $215,000 Active 10 DOM
16. 2026-05-30
    days on market $215,000 Active 9 DOM
17. 2026-05-22
    listed $215,000 Active
18. 2026-05-18
    historical $215,000
19. 2024-09-30
    soldstatus Closed 325-char remark

    Show marketing remark (325 chars)

    Investor wanted! Check out this fully occupied 2 unit. Mixed use property, can be student housing or residential rental income. Permits approved. Additional lot across the street included. First floor has 5 bedrooms and 1.5 bathrooms. Open kitchen living room combo. The second floor has 4 bedrooms, laundry and one bathroom.

20. 2024-08-01
    listed $190,000 Active 325-char remark

    Show marketing remark (325 chars)

    Investor wanted! Check out this fully occupied 2 unit. Mixed use property, can be student housing or residential rental income. Permits approved. Additional lot across the street included. First floor has 5 bedrooms and 1.5 bathrooms. Open kitchen living room combo. The second floor has 4 bedrooms, laundry and one bathroom.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $29,928
• − Mortgage interest: −$11,203
• − Property taxes: −$3,000
• − Insurance: −$1,000
• − Repairs & maintenance: −$2,394
• − Management: −$2,394
• − Depreciation: −$5,818
• Taxable income: $4,118
• Est. tax owed @ 24.0%: −$988
• After-tax cash flow: $6,069/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: Williamsport Area SD
• NCES district ID: 4226460
• Math proficiency: 38% ▼ -9.00%
• Reading proficiency: 45% ▼ -12.00%
• Median HH income: $38,637
• Composite: 34.63/100
• National rank: #5150
• State rank: #349 of 539 in PA

Livability — Williamsport

• Score: 74/100
• State rank: #523
• US rank: #4841

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Williamsport, PA
• County: Lycoming County · 43,104 people
• City population: 43,104
• Metro: Williamsport, PA
• Population (ZIP): 43,104
• Household income: $53,237
• Rent vs Own: 45.4% rent · 54.6% own
• Severe rent burden: 2178.0

Population outlook (Lycoming County) Hauer SSP2

• Today (2025): 114,164 people
• By 2030: 112,221 · -1.7%
• By 2040: 107,613 · -5.7%
• By 2050: 102,950 · -9.8%
• By 2075: 92,987 · -18.5%
• By 2100: 80,924 · -29.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (80%)
• Race & ethnicity: White 80% Black 10% Two or more races 7% Hispanic / Latino 3% Asian 1%
• Common ancestry: Romanian 3% Lithuanian 2% Slovak 2%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 1% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Lycoming

• 2024 margin: Solid R (+41.5) · D 28.8% · R 70.3%
• 2008→2024 swing: -17.3pp toward R · 2008: -24.2pp · 2024: -41.5pp
• All cycles: 2024: R+41.5 2020: R+41.3 2016: R+44.8 2012: R+33.3 2008: R+24.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -142.61%
• Current HPI: 216.7203
• Rent YoY: ▲ 4.43%
• Metro: Williamsport, PA
• State GDP YoY: ▲ 1.68%
• F500 in state: 34

Industry mix (Fortune 500 HQ in PA)

Industry	F500 HQs	Revenue
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Price history

+13.2% since first listed

4 events — show timeline

• 2026-05-22 Listed $215,000 BRIGHT MLS
• 2026-05-18 Coming Soon $215,000 BRIGHT MLS
• 2024-09-30 Sold (MLS) — WBVAR
• 2024-08-01 Listed $190,000 WBVAR