CashFlowRE
Sign in Sign up
701-703 Tucker St Multi-family
B- Composite 67.46
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • ARV discount +4.7/15.0
  • 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

$245,000

701-703 Tucker St · Williamsport, PA 17701
5 bd · 2.0 ba · 2,606 sqft · MultiFamily public records · 88 Days on market
Built 1955 6,970 sqft lot $94/sqft · 6% above area Est $231k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Three properties in one! Well-maintained 2600sq ft double home on a corner lot with an additional 900 sq ft garage apartment in the rear facing 1014 Railway Street. This property is ideal for investors or owner occupants with garage apartment currently vacant. Updates include newer high-efficiency gas furnaces, newer hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

Key facts

  • Fresh paint
  • Updated kitchen
  • Corner lot

Tags

CORNER LOTHIGH-EFFICIENCY GAS FURNACESHARDWOOD FLOORSUPDATED KITCHENUPDATED BATHROOMFRESH PAINT

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 5-bed/2.0-bath multifamily listed at $245k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $245k).
  • Recommended offer: $230k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% 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 $3,548/mo this rent would consume 80% 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 $2k of loan paydown is wiped out by about $7k 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 $69k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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 $200k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $230,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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. 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
1.45%
Cap rate
11.43%
Cash-on-cash
18.35%
DSCR
1.82
GRM
5.8

CMA / ARV

ARV (median comp)
$230,693
List price
$245,000
Delta
6.20%
Verdict
FAIR
Comps
4 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
11.7%
Equity multiple
1.47×
Total profit
$32,371
Equity at exit
$36,530
10-year hold
IRR
21.8%
Equity multiple
2.99×
Total profit
$136,452
Equity at exit
$21,183

Cash invested: $68,600 (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 17701

Rents YoY
4.4%
Active inventory
188
Price-to-rent
17.4×

Monthly cashflow live

Estimated rent
$3,548 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$367 /mo · $4,406/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$745
Net cashflow
$1,049

Break-even live

Break-even rent $2,220
Max offer price $245,000
Occupancy floor 65%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,207
Total (3 units) $3,548

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
$61,250
Closing costs
$7,350
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 19 events

  1. 2026-06-07
    statusdays on market $245,000 Pending 88 DOM
  2. 2026-06-05
    days on market $245,000 Active 87 DOM
  3. 2026-06-02
    days on market $245,000 Active 85 DOM
  4. 2026-06-01
    days on market $245,000 Active 84 DOM
  5. 2026-05-31
    days on market $245,000 Active 83 DOM
  6. 2026-05-30
    days on market $245,000 Active 82 DOM
  7. 2026-05-01
    price $245,000 753-char remark
    Show marketing remark (778 chars)

    Three properties in one! This property is ideal for investors or owner occupant with a 2600 sq ft double home (3 bed/1 bath EACH side) on a corner lot AND a separate 900 sq ft , 2 bed/1 bath garage apartment with 2 car garage, in the rear (1014 Railway St. ) Updates include newer high-efficiency gas furnaces/ hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features hardwood floors, an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter, fresh paint and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  8. 2026-05-01
    price $245,000 778-char remark
    Show marketing remark (778 chars)

    Three properties in one! This property is ideal for investors or owner occupant with a 2600 sq ft double home (3 bed/1 bath EACH side) on a corner lot AND a separate 900 sq ft , 2 bed/1 bath garage apartment with 2 car garage, in the rear (1014 Railway St. ) Updates include newer high-efficiency gas furnaces/ hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features hardwood floors, an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter, fresh paint and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  9. 2026-04-14
    status Active 753-char remark
    Show marketing remark (778 chars)

    Three properties in one! This property is ideal for investors or owner occupant with a 2600 sq ft double home (3 bed/1 bath EACH side) on a corner lot AND a separate 900 sq ft , 2 bed/1 bath garage apartment with 2 car garage, in the rear (1014 Railway St. ) Updates include newer high-efficiency gas furnaces/ hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features hardwood floors, an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter, fresh paint and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  10. 2026-04-14
    status Active 778-char remark
    Show marketing remark (778 chars)

    Three properties in one! This property is ideal for investors or owner occupant with a 2600 sq ft double home (3 bed/1 bath EACH side) on a corner lot AND a separate 900 sq ft , 2 bed/1 bath garage apartment with 2 car garage, in the rear (1014 Railway St. ) Updates include newer high-efficiency gas furnaces/ hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features hardwood floors, an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter, fresh paint and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  11. 2026-04-03
    historical Active Under Contract 778-char remark
    Show marketing remark (753 chars)

    Three properties in one! Well-maintained 2600sq ft double home on a corner lot with an additional 900 sq ft garage apartment in the rear facing 1014 Railway Street. This property is ideal for investors or owner occupants with garage apartment currently vacant. Updates include newer high-efficiency gas furnaces, newer hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  12. 2026-04-03
    historical Active Under Contract 753-char remark
    Show marketing remark (753 chars)

    Three properties in one! Well-maintained 2600sq ft double home on a corner lot with an additional 900 sq ft garage apartment in the rear facing 1014 Railway Street. This property is ideal for investors or owner occupants with garage apartment currently vacant. Updates include newer high-efficiency gas furnaces, newer hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  13. 2026-03-10
    listed $250,000 Active 778-char remark
    Show marketing remark (778 chars)

    Three properties in one! This property is ideal for investors or owner occupant with a 2600 sq ft double home (3 bed/1 bath EACH side) on a corner lot AND a separate 900 sq ft , 2 bed/1 bath garage apartment with 2 car garage, in the rear (1014 Railway St. ) Updates include newer high-efficiency gas furnaces/ hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features hardwood floors, an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter, fresh paint and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  14. 2026-02-11
    listed $250,000 Active 753-char remark
    Show marketing remark (753 chars)

    Three properties in one! Well-maintained 2600sq ft double home on a corner lot with an additional 900 sq ft garage apartment in the rear facing 1014 Railway Street. This property is ideal for investors or owner occupants with garage apartment currently vacant. Updates include newer high-efficiency gas furnaces, newer hot water heaters, some new windows, and hardwood floors. Unit at 703 Tucker features an updated kitchen and bath. The 1014 Railway apartment is currently vacant, includes an updated bathroom, kitchen counter and appliances. Hardwood floors and natural lighting and 2 car garage/off street parking. (Photos of the double are older, taken prior to tenant occupancy. ) Schedule your tour with 24-48 hour notice for tenant notification.

  15. 2024-05-13
    soldstatus $200,000
  16. 2024-05-10
    soldstatus Closed
  17. 2024-03-09
    historical Active Under Contract
  18. 2023-12-07
    listed $225,000 Active
  19. 2002-03-27
    soldstatus $101,000

ⓘ 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
$4,406 · $367/mo
Projected year-2 tax
$4,406 · $367/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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$42,576
− Mortgage interest
−$13,724
− Property taxes
−$4,406
− Insurance
−$1,225
− Repairs & maintenance
−$3,406
− Management
−$3,406
− Depreciation
−$7,127
Taxable income
$9,282
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,228
After-tax cash flow
$10,359/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

Price history

+142.6% since first listed
13 events — show timeline
  • 2026-05-01 Price Changed $245,000 WBVAR
  • 2026-05-01 Price Changed $245,000 WBVAR
  • 2026-04-14 Relisted WBVAR
  • 2026-04-14 Relisted WBVAR
  • 2026-04-03 Contingent WBVAR
  • 2026-04-03 Contingent WBVAR
  • 2026-03-10 Listed $250,000 WBVAR
  • 2026-02-11 Listed $250,000 WBVAR
  • 2024-05-13 Sold (Public Records) $200,000 Public Records
  • 2024-05-10 Sold (MLS) WBVAR
  • 2024-03-09 Contingent WBVAR
  • 2023-12-07 Listed $225,000 WBVAR
  • 2002-03-27 Sold (Public Records) $101,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $4,406 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…