CashFlowRE
Sign in Sign up
70 South St
C- Composite 52.27
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 +18.4/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.7/10.0
  • DSCR +5.8/10.0
  • 1% rule +4.4/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.1/5.0

$89,900

70 South St · Fredericktown, PA 15333
2 bd · 1.0 ba · 624 sqft · SingleFamily public records · 148 Days on market
Built 1920 6,433 sqft lot $144/sqft · 64% above area

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

Listing remarks MLS

Why rent when you can buy? Updated, move in ready 2 bedroom, 1 bathroom home on a quiet street with covered front porch. Easy, 1 LEVEL LIVING! Open floorplan with main floor laundry. Attractive kitchen and bathroom. Plenty of natural light throughout. HUGE basement- a must see. Spacious yard and above ground pool with deck.

Key facts

  • Covered front porch
  • Spacious yard
  • Huge basement

Tags

COVERED FRONT PORCHMAIN FLOOR LAUNDRYHUGE BASEMENTSPACIOUS YARDABOVE GROUND POOL

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 $90k.

Deal economics

  • At list price, monthly cash flow is $83 ($998/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 $84k (6.1% below list).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 41/100 on livability (#1,736 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment F.
  • Bethlehem-Center SD (rural): math 18% / reading 39% proficiency, ranked #448 of 539 in PA (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Bethlehem-Center El Sch (math 24% / reading 50%, grade F, #1,004 of 1,518 statewide, top 68%, 435 students, 49% FRL); Bethlehem-Center Ms (math 3% / reading 29%, grade F, #467 of 512 statewide, top 91%, 242 students, 58% FRL); Bethlehem-Center Shs (math 90%, 302 students, 37% FRL).
  • Market conditions: 12 active listings in the ZIP; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($622 loan paydown + $3k appreciation (3.5% local appreciation)).
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.5% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $60k; list at $90k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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. 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
0.94%
Cap rate
7.40%
Cash-on-cash
3.97%
DSCR
1.18
GRM
8.9

CMA / ARV

ARV (median comp)
$54,832
List price
$89,900
Delta
63.96%
Verdict
OVERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

3.45% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.4%
Equity multiple
1.73×
Total profit
$18,286
Equity at exit
$42,728
10-year hold
IRR
14.1%
Equity multiple
3.19×
Total profit
$55,034
Equity at exit
$67,701

Cash invested: $25,172 (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 15333

Home prices YoY
2.2%
Active inventory
12
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$844 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$75 /mo · $898/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$83

Break-even live

Break-even rent $739
Max offer price $89,900
Occupancy floor 85%

Sensitivity live

Price -10% $134 -5% $109 +0% $83 +5% $58 +10% $32
Rent -10% $17 -5% $50 +0% $83 +5% $117 +10% $150
Rate -1.0pp $128 -0.5pp $106 base $83 +0.5pp $60 +1.0pp $36

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
$22,475
Closing costs
$2,697
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.

Listing history 17 events

  1. 2026-06-21
    days on market $89,900 Active 148 DOM
  2. 2026-06-18
    days on market $89,900 Active 145 DOM
  3. 2026-06-17
    days on market $89,900 Active 144 DOM
  4. 2026-06-16
    days on market $89,900 Active 143 DOM
  5. 2026-06-15
    days on market $89,900 Active 142 DOM
  6. 2026-06-13
    days on market $89,900 Active 140 DOM
  7. 2026-06-09
    days on market $89,900 Active 136 DOM
  8. 2026-06-08
    days on market $89,900 Active 135 DOM
  9. 2026-06-07
    days on market $89,900 Active 134 DOM
  10. 2026-06-03
    days on market $89,900 Active 130 DOM
  11. 2026-06-02
    days on market $89,900 Active 129 DOM
  12. 2026-06-01
    days on market $89,900 Active 128 DOM
  13. 2026-05-31
    days on market $89,900 Active 127 DOM
  14. 2026-01-24
    listed $89,900 Active 327-char remark
    Show marketing remark (327 chars)

    Why rent when you can buy? Updated, move in ready 2 bedroom, 1 bathroom home on a quiet street with covered front porch. Easy, 1 LEVEL LIVING! Open floorplan with main floor laundry. Attractive kitchen and bathroom. Plenty of natural light throughout. HUGE basement- a must see. Spacious yard and above ground pool with deck.

  15. 2026-01-06
    historical Expired 264-char remark
    Show marketing remark (264 chars)

    Nicely updated 2 bedroom home on a quiet street with covered front porch! Easy 1 level living! Open floor plan with lots of light. HUGE basement with high ceilings and endless possibilities. Spacious yard. Well maintained above ground pool with deck. A must see!

  16. 2025-01-08
    listed $89,900 Active 264-char remark
    Show marketing remark (264 chars)

    Nicely updated 2 bedroom home on a quiet street with covered front porch! Easy 1 level living! Open floor plan with lots of light. HUGE basement with high ceilings and endless possibilities. Spacious yard. Well maintained above ground pool with deck. A must see!

  17. 2024-04-15
    soldstatus $59,568

ⓘ 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
$898 · $75/mo
Projected year-2 tax
$1,159 · $97/mo
Expected delta
+$261/yr (+$22/mo · 29.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$10,131
− Mortgage interest
−$5,036
− Property taxes
−$898
− Insurance
−$450
− Repairs & maintenance
−$810
− Management
−$810
− Depreciation
−$2,615
Taxable loss
−$489
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$117
After-tax cash flow
$1,116/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
Bethlehem-Center SD
NCES district ID
4203600
Math proficiency
18% ▼ -14.00%
Reading proficiency
39% ▼ -15.00%
Median HH income
$49,354
Composite
24.81/100
National rank
#7596
State rank
#448 of 539 in PA

Livability — Fredericktown

Score
41/100
State rank
#1736
US rank
#27126

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fredericktown, PA
Population (ZIP)
1,745

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Romanian 5% Serbian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.45%
Current HPI
162.029
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

+50.9% since first listed
4 events — show timeline
  • 2026-01-24 Listed $89,900 West Penn MLS
  • 2026-01-06 Delisted West Penn MLS
  • 2025-01-08 Listed $89,900 West Penn MLS
  • 2024-04-15 Sold (Public Records) $59,568 Public Records

Property tax history

+8.3%/yr

Latest (2026): $898 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…