CashFlowRE
Sign in Sign up
53 Welcome St
D+ Composite 46.81
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).

  • ARV discount +11.9/15.0
  • Cash flow +11.3/30.0
  • Appreciation +6.7/10.0
  • 1% rule +3.6/10.0
  • DSCR +3.3/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

53 Welcome St · East Bethlehem, PA 15333
2 bd · 1.5 ba · 1,701 sqft · SingleFamily public records · 65 Days on market
Built 1914 10,802 sqft lot $73/sqft · 10% below area Est $138k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

53 Welcome St, welcomes you. With 3 bedrooms, 2 full bathrooms and 2 half bathrooms this home has plenty of space. The hardwood floors throughout have been refinished brining character back into the home. A portion of the backyard is fenced in, and the backyard also features off street parking as well as a 2 car detached garage. Parking in the back makes the home easily accessible. This home is close to restaurants, shopping, the local schools and more making it conveniently located. More pictures coming soon!

Key facts

  • Off street parking
  • Backyard fenced
  • Hardwood floors

Tags

HARDWOOD FLOORSBACKYARD FENCEDOFF STREET PARKINGDETACHED GARAGECONVENIENTLY LOCATED

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/1.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $-45 ($-541/yr) — negative.
  • To cash-flow at today's rent, offer at most $117k (6.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (13.8% below list).
  • Recommended offer: $108k (13.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • 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 $5k of equity ($864 loan paydown + $4k 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 $35k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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 $90k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $107,698 (13.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.86%
Cap rate
5.86%
Cash-on-cash
-1.55%
DSCR
0.93
GRM
9.7

CMA / ARV

ARV (median comp)
$138,377
List price
$125,000
Delta
-9.67%
Verdict
FAIR
Comps
19 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8 Ziskind Rd 0.40mi 3/2.5 (+1) 1,716 (+1%) 5mo $215,000 $125 67
1 Millsboro Ave 0.63mi 3/2.5 (+1) 1,456 (-14%) 9mo $220,000 $151 30
40 Terrace Rd 0.68mi 3/1.5 (+1) 1,462 (-14%) 12mo $206,000 $141 30

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
7.4%
Equity multiple
1.44×
Total profit
$15,233
Equity at exit
$59,411
10-year hold
IRR
9.9%
Equity multiple
2.56×
Total profit
$54,663
Equity at exit
$94,133

Cash invested: $35,000 (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
9.7×

Monthly cashflow live

Estimated rent
$1,077 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$188 /mo · $2,260/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$-45

Break-even live

Break-even rent $1,134
Max offer price $117,029
Occupancy floor 99%

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
$31,250
Closing costs
$3,750
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 27 events

  1. 2026-06-18
    days on market $125,000 Active 65 DOM
  2. 2026-06-17
    days on market $125,000 Active 64 DOM
  3. 2026-06-16
    days on market $125,000 Active 63 DOM
  4. 2026-06-15
    days on market $125,000 Active 62 DOM
  5. 2026-06-13
    days on market $125,000 Active 60 DOM
  6. 2026-06-09
    days on market $125,000 Active 56 DOM
  7. 2026-06-08
    days on market $125,000 Active 55 DOM
  8. 2026-06-07
    days on market $125,000 Active 54 DOM
  9. 2026-06-03
    days on market $125,000 Active 50 DOM
  10. 2026-06-02
    days on market $125,000 Active 49 DOM
  11. 2026-06-01
    days on market $125,000 Active 48 DOM
  12. 2026-05-31
    days on market $125,000 Active 47 DOM
  13. 2026-04-13
    listed $125,000 Active 515-char remark
    Show marketing remark (515 chars)

    53 Welcome St, welcomes you. With 3 bedrooms, 2 full bathrooms and 2 half bathrooms this home has plenty of space. The hardwood floors throughout have been refinished brining character back into the home. A portion of the backyard is fenced in, and the backyard also features off street parking as well as a 2 car detached garage. Parking in the back makes the home easily accessible. This home is close to restaurants, shopping, the local schools and more making it conveniently located. More pictures coming soon!

  14. 2018-05-09
    soldstatus $90,000
  15. 2018-04-30
    status Under Contract 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  16. 2018-04-30
    soldstatus $90,000 Sold 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  17. 2018-04-02
    historical Contingent 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  18. 2018-03-14
    price $94,900 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  19. 2018-02-08
    price $99,900 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  20. 2018-02-08
    status Active 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  21. 2017-12-04
    historical Withdrawn 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  22. 2017-11-05
    price $94,900 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  23. 2017-10-11
    price $109,900 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  24. 2017-10-11
    status Active 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  25. 2017-08-16
    historical Contingent 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  26. 2017-06-16
    listed $99,900 Active 570-char remark
    Show marketing remark (570 chars)

    Look no further if you like that old time feeling This house has a lot to offer 3 Bedrooms could be 4 plus 2 Full Baths and 2 Partial Baths Large living room And dining room with original hardwood floors under carpet Living room and dining room have decorative fireplaces with nice mantels and woodwork Dining room has a built in China Cabinet Kitchen offers a breakfast nook that leads out to rear patio House offers enclosed front porch Full basement 2 Car detached garage with a Blacktop Driveway Part of rear yard is fenced and Fruit trees full of Pears and Apples

  27. 1987-10-09
    soldstatus $16,500

ⓘ 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
$2,260 · $188/mo
Projected year-2 tax
$2,260 · $188/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 · 19 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
$12,924
− Mortgage interest
−$7,002
− Property taxes
−$2,260
− Insurance
−$625
− Repairs & maintenance
−$1,034
− Management
−$1,034
− Depreciation
−$3,636
Taxable loss
−$2,667
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$640
After-tax cash flow
$99/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 — East Bethlehem

No livability data for this city. (Only ~50 U.S. cities are tracked.)

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

+657.6% since first listed
15 events — show timeline
  • 2026-04-13 Listed $125,000 West Penn MLS
  • 2018-05-09 Sold (Public Records) $90,000 Public Records
  • 2018-04-30 Pending West Penn MLS
  • 2018-04-30 Sold (MLS) $90,000 West Penn MLS
  • 2018-04-02 Contingent West Penn MLS
  • 2018-03-14 Price Changed $94,900 West Penn MLS
  • 2018-02-08 Price Changed $99,900 West Penn MLS
  • 2018-02-08 Relisted West Penn MLS
  • 2017-12-04 Delisted West Penn MLS
  • 2017-11-05 Price Changed $94,900 West Penn MLS
  • 2017-10-11 Price Changed $109,900 West Penn MLS
  • 2017-10-11 Relisted West Penn MLS
  • 2017-08-16 Contingent West Penn MLS
  • 2017-06-16 Listed $99,900 West Penn MLS
  • 1987-10-09 Sold (Public Records) $16,500 Public Records

Property tax history

+8.0%/yr

Latest (2026): $2,260 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…