CashFlowRE
Sign in Sign up
226 Church St
D+ Composite 45.15
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 +15.9/30.0
  • ARV discount +8.4/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.4/10.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

226 Church St · Catasauqua, PA 18032
2 bd · 1.0 ba · 1,084 sqft · Townhouse public records · 4 Days on market
Built 1860 2,068 sqft lot Est $204k · at est.

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

Listing remarks MLS

Completely remodeled 3 bedroom twin! This home features an open floor plan living room & dining room with gorgeous hardwood floors. The large kitchen boasts newer cabinets & stainless steel appliances! Beautiful full bathroom with a new vanity. Newer carpets and windows throughout! Great fenced in backyard with outside storage area. Covered front porch. Move in ready!!! Minutes from the Lehigh Valley Airport, Lehigh River & Rt 22. Don't miss out! Call TODAY!

Key facts

  • Covered front porch
  • Flexible bonus space
  • Finished third floor

Tags

COVERED FRONT PORCHSPACIOUS EAT-IN KITCHENDIRECT ACCESS TO BACKYARDFULL BATHROOM ON FIRST FLOORFINISHED THIRD FLOORFLEXIBLE BONUS SPACE

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Cable available; 100 amp electrical service with circuit breakers
  • Home design: 2-story property; Has a view; Zoned R3
  • Construction: Brick and vinyl siding exterior; Asphalt/fiberglass roof; Partially finished below-grade area
  • Exterior features: Porch; Fence; Yard fenced; Flat lot; Not in subdivision; Public road frontage; Paved road

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Refrigerator
  • Bedrooms: Total rooms: 7; Has basement (partially finished)
  • Flooring: Ceramic tile; Hardwood; Laminate; Resilient flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating with baseboard; Wall/window cooling units
  • Interior features: Dining area; Separate/formal dining room; Eat-in kitchen; Wired for data
  • Laundry & utility: Washer; Dryer; Laundry located on lower level; 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 2-bed/1.0-bath townhouse listed at $200k.

Deal economics

  • At list price, monthly cash flow is $95 ($1k/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 $188k (5.7% below list).
  • Recommended offer: $188k (5.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.9% in Catasauqua — 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 75/100 on livability (#443 in PA, #4,039 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Catasauqua Area SD (suburban): math 23% / reading 41% proficiency, ranked #431 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Francis H Sheckler El Sch (math 27% / reading 47%, grade F, #1,004 of 1,518 statewide, top 68%, 534 students, 100% FRL); Catasauqua Ms (math 17% / reading 40%, grade F, #395 of 512 statewide, top 78%, 448 students, 100% FRL); Catasauqua Shs (math 42% / reading 24%, grade F, #325 of 437 statewide, top 75%, 473 students, 81% FRL) — zoned schools average 94% FRL vs 39% district-wide (54 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 49 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).

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.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 19y 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 $110k; list at $200k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1860 — 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 $188,450 (5.7% below list)

Questions for the listing agent

  1. Built in 1860 — 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. 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?
  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
0.94%
Cap rate
6.86%
Cash-on-cash
2.04%
DSCR
1.09
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$203,792
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
220 Mulberry St 0.17mi 2/1.0 1,105 (+2%) 7mo $160,000 $145 83
230 Peach St 0.06mi 3/1.0 (+1) 1,138 (+5%) 12mo $190,000 $167 74
327 Church St 0.06mi 3/1.0 (+1) 1,023 (-6%) 13mo $200,000 $196 72
142 Front St 0.23mi 3/1.0 (+1) 1,136 (+5%) 7mo $206,000 $181 70
419 Crane St 0.06mi 3/1.0 (+1) 1,152 (+6%) 14mo $184,500 $160 70
411 Limestone St 0.02mi 3/1.0 (+1) 1,187 (+10%) 11mo $231,000 $195 69
219 Mulberry St 0.18mi 2/1.0 974 (-10%) 8mo $169,900 $174 68
344 American St 0.19mi 3/1.5 (+1) 1,168 (+8%) 13mo $269,900 $231 60
2114 Main St 0.56mi 3/1.0 (+1) 1,080 (-0%) 10mo $202,500 $188 60
1028 Railroad St 0.47mi 2/1.0 945 (-13%) 3mo $180,000 $190 54
324 Walnut St 0.26mi 3/1.5 (+1) 1,243 (+15%) 4mo $215,000 $173 53
258 Poplar St 0.57mi 3/1.5 (+1) 1,216 (+12%) 2mo $250,000 $206 45

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
-13.0%
Equity multiple
0.53×
Total profit
$-26,298
Equity at exit
$29,806
10-year hold
IRR
-4.0%
Equity multiple
0.73×
Total profit
$-14,953
Equity at exit
$17,284

Cash invested: $55,972 (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 18032

Home prices YoY
-34.7%
Active inventory
49
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,884 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$262 /mo · $3,145/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$95

Break-even live

Break-even rent $1,764
Max offer price $199,900
Occupancy floor 90%

Sensitivity live

Price -10% $208 -5% $152 +0% $95 +5% $39 +10% $-18
Rent -10% $-54 -5% $21 +0% $95 +5% $170 +10% $244
Rate -1.0pp $196 -0.5pp $146 base $95 +0.5pp $43 +1.0pp $-9

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
$49,975
Closing costs
$5,997
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
311 Church St Catasauqua, PA 3.0 1.5 1500 $2,275 $1.52 4d 1 0.06mi
423 Front St #2 Catasauqua, PA 3.0 1.0 1150 $1,750 $1.52 4d 1 0.12mi
146 Front St Unit 2 Catasauqua, PA 3.0 1.0 800 $1,400 $1.75 25d 1 0.24mi
324 Walnut St Catasauqua, PA 3.0 1.5 1243 $2,000 $1.61 45d 1 0.25mi
119 School St Catasauqua, PA 2.0 1.0 931 $2,100 $2.26 4d 1 0.27mi
729 3rd St Whitehall, PA 3.0 2.0 1100 $2,500 $2.27 23d 1 0.30mi
1108 3rd St Catasauqua, PA 3.0 2.0 1400 $1,795 $1.28 4d 1 0.48mi
1219 3rd St Unit 1 Catasauqua, PA 2.0 1.0 825 $1,675 $2.03 16d 1 0.61mi
895 Walnut St Catasauqua, PA 2.0 1.0 860 $1,602 $1.86 4d 1 0.67mi
1239 Washington St Whitehall, PA 2.0 1.0 1013 $1,375 $1.36 45d 1 0.76mi
5 Stonewood Pl Catasauqua, PA 3.0 1.5 1184 $2,300 $1.94 15d 1 0.84mi
121 E Union St Whitehall, PA 2.0 1.0 794 $2,400 $3.02 16d 1 0.85mi
1301 Mickley Rd Whitehall, PA 1.0 1.0 756 $1,445 $1.91 45d 1 0.99mi
3124 N 2nd St Whitehall, PA 2.0 1.0 1139 $1,750 $1.54 4d 1 1.11mi
134 S 3rd St Apt B Coplay, PA 3.0 2.0 1250 $2,299 $1.84 46d 1 1.46mi
134 S 3rd St Apt B Coplay, PA 3.0 2.0 1250 $2,299 $1.84 20d 1 1.46mi

Listing history 3 events

  1. 2026-06-22
    days on market $199,900 Active 4 DOM
  2. 2026-06-17
    remarks 699-char remark
  3. 2026-06-17
    listed $199,900 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
$3,145 · $262/mo
Projected year-2 tax
$3,151 · $263/mo
Expected delta
+$7/yr (+$1/mo · 0.2%)

ⓘ 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 ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% 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
$22,614
− Mortgage interest
−$11,198
− Property taxes
−$3,145
− Insurance
−$1,000
− Repairs & maintenance
−$1,809
− Management
−$1,809
− Depreciation
−$5,815
Taxable loss
−$2,161
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$519
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
Catasauqua Area SD
NCES district ID
4205160
Math proficiency
23% ▼ -15.00%
Reading proficiency
41% ▼ -21.00%
Median HH income
$53,073
Composite
28.09/100
National rank
#6832
State rank
#431 of 539 in PA

Livability — Catasauqua

Score
75/100
State rank
#443
US rank
#4039

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Catasauqua, PA
County
Lehigh County · 333,019 people
City population
9,555
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
9,555
Household income
$81,098
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
221.0

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
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 15% Two or more races 12% Black 3%
Hispanic origin (detail)
Puerto Rican 10% Dominican 1%
Common ancestry
Danish 4% Polish 3% Romanian 2%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 8%

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
▼ -159.00%
Current HPI
299.4376
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

+387.6% since first listed
26 events — show timeline
  • 2026-06-15 Listed $199,900 GLVRMLS
  • 2018-05-21 Sold (Public Records) $109,900 Public Records
  • 2018-05-18 Sold (MLS) $109,900 TREND
  • 2018-05-18 Sold (MLS) $109,900 BRIGHT MLS
  • 2018-05-18 Sold (MLS) $109,900 GLVRMLS
  • 2018-04-07 Pending BRIGHT MLS
  • 2018-04-07 Pending TREND
  • 2018-04-07 Pending GLVRMLS
  • 2018-03-28 Listed $109,900 TREND
  • 2018-03-28 Listed $109,900 BRIGHT MLS
  • 2018-03-27 Listed $109,900 GLVRMLS
  • 2013-07-10 Listing Removed BRIGHT MLS
  • 2013-07-10 Listing Removed GLVRMLS
  • 2012-08-14 Listed $89,900 BRIGHT MLS
  • 2012-08-14 Listed $89,900 GLVRMLS
  • 2012-06-01 Sold (MLS) $45,000 GLVRMLS
  • 2012-04-27 Listed $47,500 GLVRMLS
  • 2008-12-21 Sold (Public Records) $75,000 Public Records
  • 2008-03-10 Sold (Public Records) $112,000 Public Records
  • 2008-03-10 Sold (MLS) $112,000 GLVRMLS
  • 2008-02-09 Listed $119,900 GLVRMLS
  • 2007-12-21 Sold (MLS) $75,000 GLVRMLS
  • 2007-12-21 Sold (MLS) $75,000 GLVRMLS
  • 2007-11-04 Listed $69,450 GLVRMLS
  • 2007-11-04 Listed $69,450 GLVRMLS
  • 1994-11-01 Sold (Public Records) $41,000 Public Records

Property tax history

+4.6%/yr

Latest (2026): $3,145 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…