CashFlowRE
Sign in Sign up
217 E South St
C- Composite 51.03
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 +19.5/30.0
  • ARV discount +8.7/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.7/10.0
  • Rent growth +4.1/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$189,900

217 E South St · Allentown, PA 18109
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 26 Days on market
Built 1929 1,629 sqft lot $220/sqft · at area comps Est $195k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well kept brick row * New windows * New carpet * Gas heat and hot water * Skylight in bath * 3rd bedroom being used as walk in closet * New garage door * Newly painted * This is not a drive by *

Key facts

  • Near local parks
  • Near event centers
  • Near museums

Tags

EAST SIDE OF ALLENTOWNNEAR LOCAL PARKSNEAR SEMI PRO BASEBALL STADIUMNEAR LOCAL DININGNEAR EVENT CENTERSNEAR MUSEUMS

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Brick construction; Asphalt/fiberglass roof; Above-grade finished area reported (864); Zoned R-Mh - Medium High Density
  • Construction: Brick exterior; Asphalt/fiberglass roof; Year built: Unknown
  • Exterior features: Porch; Flat lot; Has a view

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator
  • Bedrooms: Bedroom (Second level) — 13 x 10; Bedroom (Second level) — 8 x 8 (owner converted into a closet); Bedroom (Second level) — 13 x 11
  • Flooring: Hardwood
  • Bathrooms: Full bathroom (Second level) — 8 x 8
  • Heating & cooling: Gas heating
  • Interior features: Dining area with a separate/formal dining room; Hardwood floors; Full walk-out basement
  • Laundry & utility: Gas water heater

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 $190k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/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 $185k (2.7% below list).
  • Recommended offer: $185k (2.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% 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: schools D+, 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.
  • Market conditions: Rents rising fast (+6.6%/yr); 58 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $53k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $165k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,814 (2.7% below list)

Questions for the listing agent

  1. Built in 1929 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.97%
Cap rate
7.66%
Cash-on-cash
4.87%
DSCR
1.22
GRM
8.6

CMA / ARV

ARV (median comp)
$195,041
List price
$189,900
Delta
-2.64%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
553 Skyline Dr 0.58mi 4/2.0 (+1) 900 (+4%) 19mo $320,000 $356 41

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 · 6.57% rent growth · sell at horizon

5-year hold
IRR
-4.9%
Equity multiple
0.81×
Total profit
$-10,158
Equity at exit
$28,315
10-year hold
IRR
8.4%
Equity multiple
1.74×
Total profit
$39,174
Equity at exit
$16,419

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 18109

Home prices YoY
-21.9%
Rents YoY
6.6%
Active inventory
58
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,848 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$169 /mo · $2,030/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$216

Break-even live

Break-even rent $1,575
Max offer price $189,900
Occupancy floor 83%

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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
503 S Austin St Unit 503 A Allentown, PA 2.0 1.0 1000 $1,900 $1.90 14d 1 0.05mi
503 S Austin St Unit 517 A Allentown, PA 2.0 1.0 1000 $1,900 $1.90 14d 1 0.05mi
503 S Austin St Unit 514 Allentown, PA 2.0 1.0 1000 $1,550 $1.55 14d 1 0.07mi
503 S Austin St Unit 524 Allentown, PA 2.0 1.0 1000 $1,750 $1.75 23d 1 0.07mi
503 S Austin St Unit A Allentown, PA 2.0 1.0 1000 $1,650 $1.65 2d 1 0.07mi
503 S Austin St Unit 520 Allentown, PA 2.0 1.0 1000 $1,650 $1.65 14d 1 0.07mi
303 E Union St Unit 1st Allentown, PA 2.0 1.0 977 $1,550 $1.59 43d 1 0.24mi
333 River Dr Allentown, PA 1.0–2.0 1.0–2.0 869 $2,025 $2.33 2d 13 0.33mi
501 E Walnut St Allentown, PA 2.0 2.0 850 $1,795 $2.11 2d 1 0.40mi
236 N Front St Allentown, PA 3.0 1.0 1020 $1,800 $1.76 2d 1 0.73mi
817 E Turner St Allentown, PA 2.0 1.0 850 $1,795 $2.11 2d 1 0.76mi
717 S Filmore St Allentown, PA 2.0 1.0 950 $1,745 $1.84 2d 1 0.80mi
949 E Linden St Allentown, PA 2.0 2.0 880 $1,795 $2.04 14d 1 0.82mi
201 N 3rd St Allentown, PA 2.0 2.0 1145 $2,128 $1.86 2d 4 0.87mi
305 N 2nd St #1 Allentown, PA 2.0 1.0 757 $1,500 $1.98 23d 1 0.88mi
605 E Susquehanna St Allentown, PA 3.0 1.0 1092 $2,500 $2.29 14d 1 0.92mi
338 N 2nd St Apt 1 Allentown, PA 2.0 1.0 600 $1,475 $2.46 2d 1 0.94mi
120 N 4th St Unit 2 Allentown, PA 2.0 1.0 780 $1,475 $1.89 43d 1 1.04mi
1509 S Albert St Allentown, PA 3.0 1.0 920 $1,750 $1.90 21d 1 1.15mi
801-819 N Halstead St Allentown, PA 2.0 2.0 995 $1,795 $1.80 43d 1 1.20mi
801 N Halstead St Allentown, PA 1.0–2.0 1.0–2.0 872 $1,795 $2.06 2d 1 1.20mi
45 N 6th St Allentown, PA 2.0 1.0–2.0 1002 $3,616 $3.61 2d 13 1.21mi
26 N 6th St Allentown, PA 1.0–2.0 1.0–2.0 953 $2,224 $2.33 2d 9 1.24mi
520 W Cumberland St Allentown, PA 1.0–2.0 1.0–2.0 929 $2,293 $2.47 2d 13 1.29mi
218 N 6th St Apt 3 Allentown, PA 3.0 1.0 750 $1,600 $2.13 23d 1 1.30mi
427 N 5th St Unit 2 Allentown, PA 2.0 1.0 800 $1,400 $1.75 14d 1 1.31mi
621 W Turner St Apt 14 Allentown, PA 3.0 1.0 800 $1,395 $1.74 23d 1 1.32mi
27 N 7th St Allentown, PA 2.0 1.0–2.0 840 $2,222 $2.64 2d 11 1.32mi
702 Saint John St Apt 3 Allentown, PA 2.0 1.0 896 $1,400 $1.56 2d 1 1.32mi
107 N 7th St Allentown, PA 2.0 1.0–2.0 855 $2,972 $3.47 2d 23 1.33mi
948 N Front St Unit C-2 Allentown, PA 2.0 2.0 954 $2,300 $2.41 2d 1 1.34mi
948 N Front St Allentown, PA 1.0–2.0 1.0–2.0 864 $2,300 $2.66 2d 3 1.35mi
1701 S Albert St Allentown, PA 2.0 1.0 980 $1,450 $1.48 43d 1 1.35mi
144 N 7th St Allentown, PA 2.0 1.0 850 $1,595 $1.88 23d 1 1.38mi
818 Walnut St Apt 5 Allentown, PA 2.0 1.0 936 $1,450 $1.55 18d 1 1.42mi
801 N Jordan St Unit 3 Allentown, PA 2.0 1.0 935 $1,350 $1.44 43d 1 1.43mi
528 N 6th St Allentown, PA 3.0 1.0 967 $1,700 $1.76 14d 1 1.47mi
835 Hamilton St Unit 409 Allentown, PA 2.0 2.0 1052 $2,374 $2.26 18d 1 1.48mi
835 Hamilton St Unit 509 Allentown, PA 2.0 2.0 1052 $2,399 $2.28 18d 1 1.48mi

Listing history 8 events

  1. 2026-05-04
    price $199,900 838-char remark
  2. 2026-04-28
    listed $210,000 Active 838-char remark
  3. 2008-07-17
    soldstatus $95,000 211-char remark
    Show marketing remark (211 chars)

    Well kept brick row * New windows * New carpet * Gas heat and hot water * Skylight in bath * 3rd bedroom being used as walk in closet * New garage door * Newly painted * This is not a drive by *

  4. 2008-07-17
    soldstatus $95,000
    Show marketing remark (211 chars)

    Well kept brick row * New windows * New carpet * Gas heat and hot water * Skylight in bath * 3rd bedroom being used as walk in closet * New garage door * Newly painted * This is not a drive by *

  5. 2008-03-20
    listed $89,900 211-char remark
    Show marketing remark (211 chars)

    Well kept brick row * New windows * New carpet * Gas heat and hot water * Skylight in bath * 3rd bedroom being used as walk in closet * New garage door * Newly painted * This is not a drive by *

  6. 2005-06-06
    soldstatus $59,900
  7. 2005-06-01
    soldstatus $59,900
    Show marketing remark (218 chars)

    Row in nice area * 1 car detached garage * Gas cooking * Gas heat * Gas hot water * Skylight in bath * Some new tilt-in windows * 3 Bedrooms, one is a walk thru, 1 walk through * 1 bath * All appliances stay *

  8. 2005-04-08
    listed $59,900
    Show marketing remark (218 chars)

    Row in nice area * 1 car detached garage * Gas cooking * Gas heat * Gas hot water * Skylight in bath * Some new tilt-in windows * 3 Bedrooms, one is a walk thru, 1 walk through * 1 bath * All appliances stay *

ⓘ 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
$2,030 · $169/mo
Projected year-2 tax
$2,515 · $210/mo
Expected delta
+$485/yr (+$40/mo · 23.9%)

ⓘ 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 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 4/10 Moderate 3 unhealthy d/yr today · 6 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
$22,178
− Mortgage interest
−$10,637
− Property taxes
−$2,030
− Insurance
−$950
− Repairs & maintenance
−$1,774
− Management
−$1,774
− Depreciation
−$5,524
Taxable loss
−$512
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$2,714/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
56,443
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
18,446
Household income
$58,031
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
898.0

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 0.59)
Race & ethnicity
Hispanic / Latino 55% White 33% Two or more races 15% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 27% Cuban 1% Dominican 18%
Common ancestry
Hispanic 2% Romanian 1% Polish 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
53% English-only · Spanish 37% Arabic 6% French/Haitian/Cajun 2%

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
▼ -96.00%
Current HPI
342.9027
Rent YoY
▲ 6.57%
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

+175.5% since first listed
11 events — show timeline
  • 2026-06-10 Sold (MLS) $165,000 GLVRMLS
  • 2026-05-24 Pending GLVRMLS
  • 2026-05-21 Price Changed $189,900 GLVRMLS
  • 2026-05-04 Price Changed $199,900 GLVRMLS
  • 2026-04-28 Listed $210,000 GLVRMLS
  • 2008-07-17 Sold (Public Records) $95,000 Public Records
  • 2008-07-17 Sold (MLS) $95,000 GLVRMLS
  • 2008-03-20 Listed $89,900 GLVRMLS
  • 2005-06-06 Sold (Public Records) $59,900 Public Records
  • 2005-06-01 Sold (MLS) $59,900 GLVRMLS
  • 2005-04-08 Listed $59,900 GLVRMLS

Property tax history

-1.8%/yr

Latest (2026): $2,030 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…