CashFlowRE
Sign in Sign up
1738 6th St
D+ Composite 48.53
Why this score? — see what drove the D+ 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 +14.2/30.0
  • ARV discount +13.7/15.0
  • DSCR +4.3/10.0
  • Livability +4.1/5.0
  • 1% rule +3.8/10.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,500

1738 6th St · Bethlehem, PA 18020
3 bd · 1.0 ba · 1,529 sqft · SingleFamily public records · 6 Days on market
Built 1926 0.25 ac lot Est $347k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* * * MULTIPLE OFFERS RECEIVED - HIGHEST AND BEST DEADLINE WED 6/17 @ 12PM * * * Private backyard retreat in Bethlehem Township! This charming 3 Bed 2 Bath Cape Cod sits on an expansive lot built for recreation, featuring a sparkling above-ground pool with a spacious covered side deck, a serene koi pond with lily pads and rockery, a charming wishing well, covered porch, and a storage shed, all framed by mature landscaping and room to roam. A welcoming covered porch opens to a well-lit living room with cozy ventless gas fireplace, an eat-in kitchen with warm wood cabinetry, first- and second-floor bedrooms, a full bath with walk-in shower, and a powder room plus first-floor laundry and

Key facts

  • Covered porch
  • Serene koi pond
  • Storage shed

Tags

PRIVATE BACKYARD RETREATSPARKLING ABOVE-GROUND POOLSERENE KOI PONDCOVERED PORCHSTORAGE SHEDMATURE LANDSCAPING

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available; 200+ amp electrical service with circuit breakers
  • Home design: Single-story listed (interior includes multiple levels); Aluminum siding exterior; Asphalt/fiberglass roof
  • Construction: Aluminum siding construction; Asphalt/Fiberglass roof
  • Exterior features: Deck; Porch; Above-ground pool; Shed(s); Invisible fencing; Pond on lot

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Two bedrooms on the second level; One bedroom on the first level; Additional finished rooms in basement (two rooms)
  • Flooring: Carpet; Laminate; Resilient; Tile
  • Bathrooms: One full bathroom on the second level; One half bathroom on the first level
  • Heating & cooling: Baseboard heating; Ductless heating and cooling; Fireplace(s) for heating
  • Interior features: Eat-in kitchen; Wired for data; Insert fireplace
  • Laundry & utility: Laundry room on the first level; Electric 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 $300k.

Deal economics

  • At list price, monthly cash flow is $49 ($585/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 $263k (12.3% below list).
  • Recommended offer: $263k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.3% in Bethlehem — 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 82/100 on livability (#138 in PA, #1,122 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F.
  • Bethlehem Area SD (urban): math 31% / reading 49% proficiency, ranked #342 of 539 in PA (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 75 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $46k; list at $300k implies a 558% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — 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 $262,709 (12.3% below list)

Questions for the listing agent

  1. Built in 1926 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.88%
Cap rate
6.49%
Cash-on-cash
0.70%
DSCR
1.03
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$347,083
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1647 4th St 0.17mi 3/2.0 1,619 (+6%) 2mo $425,000 $263 76
1639 11th St 0.27mi 3/1.0 1,425 (-7%) 6mo $311,000 $218 72
3933 Norfolk Dr 0.46mi 3/2.0 1,572 (+3%) 1mo $356,000 $226 69
1905 6th St 0.19mi 4/1.0 (+1) 1,680 (+10%) 7mo $310,000 $185 64
1922 9th St 0.27mi 3/1.0 1,392 (-9%) 11mo $349,900 $251 63
3109 Fairview St 0.46mi 3/1.5 1,614 (+6%) 5mo $375,000 $232 63
1553 1st St 0.37mi 4/2.0 (+1) 1,551 (+1%) 11mo $365,000 $235 63
1740 11th St 0.27mi 3/1.0 1,730 (+13%) 7mo $333,000 $192 60
2145 15th St 0.65mi 3/1.0 1,612 (+5%) 3mo $365,500 $227 58
3042 Middletown Rd 0.63mi 3/1.5 1,463 (-4%) 4mo $295,000 $202 58
3973 Kenrick Dr 0.74mi 3/1.5 1,576 (+3%) 6mo $375,000 $238 53
2118 6th St 0.44mi 4/1.0 (+1) 1,690 (+10%) 7mo $355,000 $210 51

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
-15.2%
Equity multiple
0.46×
Total profit
$-45,416
Equity at exit
$44,656
10-year hold
IRR
-6.6%
Equity multiple
0.58×
Total profit
$-35,498
Equity at exit
$25,895

Cash invested: $83,860 (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 18020

Active inventory
75
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,627 high interval (Pro) →
Mortgage (P&I)
$1,571
Tax from tax record
$331 /mo · $3,975/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$552
Net cashflow
$49

Break-even live

Break-even rent $2,565
Max offer price $299,500
Occupancy floor 93%

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
$74,875
Closing costs
$8,985
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3638 Washington St Bethlehem, PA 3.0 2.0 1881 $2,450 $1.30 23d 1 0.13mi
2121 7th St Bethlehem, PA 3.0 2.0 1672 $2,300 $1.38 43d 1 0.44mi
1471 2nd St Bethlehem, PA 4.0 1.5 1800 $3,145 $1.75 2d 1 0.44mi
2955 Middletown Rd Bethlehem, PA 3.0 2.0 1639 $2,100 $1.28 14d 1 0.73mi
3547 Carter Rd Bethlehem, PA 3.0 1.0 1800 $2,495 $1.39 43d 1 0.86mi
2815 Jefferson St Bethlehem, PA 3.0 2.0 1200 $3,000 $2.50 2d 1 0.87mi
2897 Easton Ave Unit 303 Bethlehem, PA 2.0 2.0 1148 $2,100 $1.83 23d 1 0.94mi
1416 Livingston St Bethlehem, PA 1.0–4.0 1.0–2.0 1002 $2,147 $2.14 2d 20 1.05mi
440 New St Freemansburg, PA 3.0 1.5 1744 $2,400 $1.38 2d 1 1.06mi
2627 Nottingham Rd Bethlehem, PA 3.0 2.5 1756 $2,800 $1.59 2d 1 1.10mi
2229 Rodgers St Bethlehem, PA 2.0 2.0 1415 $2,300 $1.63 23d 1 1.17mi
2234 Easton Ave Bethlehem, PA 3.0 1.5 1254 $2,395 $1.91 2d 1 1.42mi
305 S Oak St Unit 305 Freemansburg, PA 3.0 4.0 2088 $2,750 $1.32 14d 1 1.43mi
3157 Santee Rd Bethlehem, PA 2.0 1.0 1100 $1,995 $1.81 43d 1 1.46mi

Listing history 7 events

  1. 2026-06-18
    status $299,500 Pending 6 DOM
  2. 2026-06-18
    days on market $299,500 Active 6 DOM
  3. 2026-06-17
    days on market $299,500 Active 5 DOM
  4. 2026-06-16
    days on market $299,500 Active 4 DOM
  5. 2026-06-15
    days on market $299,500 Active 3 DOM
  6. 2026-06-14
    remarks 699-char remark
  7. 2026-06-14
    listed $299,500 Active 1 DOM

ⓘ 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
$3,975 · $331/mo
Projected year-2 tax
$4,354 · $363/mo
Expected delta
+$378/yr (+$32/mo · 9.5%)

ⓘ 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 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$31,525
− Mortgage interest
−$16,777
− Property taxes
−$3,975
− Insurance
−$1,498
− Repairs & maintenance
−$2,522
− Management
−$2,522
− Depreciation
−$8,713
Taxable loss
−$4,481
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,075
After-tax cash flow
$1,660/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 Area SD
NCES district ID
4203570
Math proficiency
31% ▼ -2.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$55,124
Composite
34.92/100
National rank
#5068
State rank
#342 of 539 in PA

Livability — Bethlehem

Score
82/100
State rank
#138
US rank
#1122

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Middletown, PA
County
Northampton County · 236,814 people
City population
129,661
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
21,204
Household income
$126,166
Rent vs Own
14.2% rent · 85.8% own
Severe rent burden
249.0

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 15% Two or more races 10% Black 5% Asian 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Dominican 2%
Common ancestry
Romanian 8% Russian 2% Slovak 1%
Foreign-born
10% · Canada, China, Jamaica
Languages at home
86% English-only · Spanish 6% Other Indo-European 4% Russian/Polish/Slavic 1%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -240.51%
Current HPI
206.2873
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

+558.2% since first listed
2 events — show timeline
  • 2026-06-13 Listed $299,500 GLVRMLS
  • 1979-11-01 Sold (Public Records) $45,500 Public Records

Property tax history

+1.6%/yr

Latest (2026): $3,975 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…