842 Chestnut St · Emmaus, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 5/10 · Moderate
- Hot days now (above 99°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 16.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +20.2/30.0
- ARV discount +15.0/15.0
- DSCR +6.4/10.0
- 1% rule +6.1/10.0
- Schools +4.8/10.0
- Livability +4.3/5.0
- Rent growth +4.0/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$199,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* * * Cute, Cute, Cute * * * Large Living Room/Dining Room Combination * * * Spacious Eat-in Kitchen * * * 1st Floor Powder Room/Laundry/Mudroom * * * Oil Hot Water Heat & Gas Hot Water & 100 Amp Eletric Service * * * Roof - 5 Years Old - Fiberglass Shingle
Key facts
- Covered front porch
- New gas boiler
- Walk-up attic
Tags
Property features AI
Finance
- HOA & community: Curbs; Sidewalks; Zoned R-HO
Exterior
- Parking: Detached garage (1 car)
- Utilities: Public water; Public sewer
- Home design: 2-story brick home
- Construction: Brick construction; Tar/gravel roof; Exterior entry basement; Built above grade finished area: 1,558
- Exterior features: Porch
Interior
- Kitchen: Gas oven; Refrigerator
- Bedrooms: Second-floor bedroom (10 x 9); Second-floor bedroom (12 x 11); Second-floor bedroom (14 x 12)
- Bathrooms: One full bathroom on the second floor; One half bathroom on the first floor
- Heating & cooling: Gas heating with radiators; Wall/window cooling units; Gas water heater
- Interior features: Replacement windows; Attic; Dining area; Separate/formal dining room; Storage; Walk-in closet(s)
- Laundry & utility: Washer hookup (main level); Dryer hookup (main level); Washer included
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath townhouse listed at $200k.
Deal economics
- At list price, monthly cash flow is $252 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $200k).
- Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
- Cap rate 7.8% vs local median 3.4% in Emmaus — 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 86/100 on livability (#61 in PA, #424 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: commute F.
- East Penn SD (suburban): math 43% / reading 65% proficiency, ranked #103 of 539 in PA (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 17% free/reduced lunch — higher-income household profile.
- Market conditions: Rents rising fast (+6.2%/yr); 95 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 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.
- At projected returns (-3.0% appreciation + 6.2% rent growth), your $56k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 16 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 25y 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 $80k; list at $200k implies a 150% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1912 — 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.
Questions for the listing agent
- Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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.
- 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.
- 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
- 1.11% ✓
- Cap rate
- 7.81%
- Cash-on-cash
- 5.41%
- DSCR
- 1.24
- GRM
- 7.5
CMA / ARV
- ARV (on-the-fly)
- $296,020
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 657 Walnut St | 0.26mi | 3/1.5 | 1,625 (+4%) | 4mo | $250,000 | $154 | 76 |
| 618 Broad St | 0.35mi | 3/2.0 | 1,548 (-1%) | 6mo | $267,500 | $173 | 73 |
| 630 Walnut St | 0.31mi | 3/2.0 | 1,488 (-4%) | 2mo | $350,000 | $235 | 73 |
| 642 Broad St | 0.31mi | 3/1.0 | 1,648 (+6%) | 8mo | $262,100 | $159 | 69 |
| 417 S 7th St | 0.44mi | 3/1.5 | 1,648 (+6%) | 4mo | $261,000 | $158 | 64 |
| 530 Chestnut St | 0.46mi | 2/2.0 (-1) | 1,594 (+2%) | 2mo | $260,000 | $163 | 64 |
| 343 Broad St | 0.68mi | 3/2.0 | 1,539 (-1%) | 2mo | $275,000 | $179 | 61 |
| 1258 Arch St | 0.53mi | 3/2.5 | 1,415 (-9%) | 5mo | $370,000 | $261 | 50 |
| 309 Delong Ave | 0.48mi | 3/2.5 | 1,741 (+12%) | 5mo | $350,000 | $201 | 48 |
| 122 S 4th St | 0.60mi | 3/1.0 | 1,341 (-14%) | 2mo | $255,000 | $190 | 47 |
| 1262 Arch St | 0.54mi | 3/2.5 | 1,414 (-9%) | 8mo | $365,000 | $258 | 47 |
| 1268 Arch St | 0.54mi | 3/2.5 | 1,414 (-9%) | 9mo | $365,000 | $258 | 46 |
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 · 6.18% rent growth · sell at horizon
- IRR
- -4.1%
- Equity multiple
- 0.84×
- Total profit
- $-8,914
- Equity at exit
- $29,806
- IRR
- 9.1%
- Equity multiple
- 1.81×
- Total profit
- $45,365
- 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
ZIP-level market 18049
- Rents YoY
- 6.2%
- Active inventory
- 95
- Price-to-rent
- 7.5×
Monthly cashflow live
- Estimated rent
- $2,214 high interval (Pro) →
- Mortgage (P&I)
- −$1,048
- Tax from tax record
- −$365 /mo · $4,381/yr
- Insurance
- −$83
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$465
- Net cashflow
- $252
Break-even live
Sensitivity live
| Price | -10% $365 | -5% $309 | +0% $252 | +5% $196 | +10% $139 |
|---|---|---|---|---|---|
| Rent | -10% $77 | -5% $165 | +0% $252 | +5% $340 | +10% $427 |
| Rate | -1.0pp $353 | -0.5pp $303 | base $252 | +0.5pp $200 | +1.0pp $148 |
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 5 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 819 Chestnut St Emmaus, PA | 3.0 | 2.5 | 1352 | $2,100 | $1.55 | 44d | 1 | 0.03mi |
| 102 N 10th St Emmaus, PA | 1.0–2.0 | 1.0–1.5 | 880 | $2,180 | $2.48 | 3d | 24 | 0.15mi |
| 449 Chestnut St Unit 2nd Floor Emmaus, PA | 2.0 | 1.0 | 1100 | $1,325 | $1.20 | 44d | 1 | 0.52mi |
| 300 Furnace St Emmaus, PA | 1.0–2.0 | 1.5–2.0 | 1147 | $2,425 | $2.11 | 3d | 12 | 0.79mi |
| 3740 Samantha Ln Upper Milford Township, PA | 3.0 | 3.5 | 2030 | $2,800 | $1.38 | 44d | 1 | 1.28mi |
Listing history 14 events
-
2026-06-18days on market $199,900 Active 16 DOM
-
2026-06-17days on market $199,900 Active 15 DOM
-
2026-06-16days on market $199,900 Active 14 DOM
-
2026-06-15days on market $199,900 Active 13 DOM
-
2026-06-14days on market $199,900 Active 11 DOM
-
2026-06-13pricedays on market $199,900 Active 10 DOM
-
2026-06-10days on market $209,000 Active 8 DOM
-
2026-06-09days on market $209,000 Active 7 DOM
-
2026-06-08days on market $209,000 Active 6 DOM
-
2026-06-07days on market $209,000 Active 5 DOM
-
2026-06-05days on market $209,000 Active 2 DOM
-
2026-06-02$209,000 Active 1 DOM
-
2026-06-01remarks 693-char remark
-
2026-06-01$209,000 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
- $4,381 · $365/mo
- Projected year-2 tax
- $4,381 · $365/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 4/10 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 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
- $26,566
- − Mortgage interest
- −$11,198
- − Property taxes
- −$4,381
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$2,125
- − Management
- −$2,125
- − Depreciation
- −$5,815
- Taxable loss
- −$78
- Est. tax savings @ 24.0%
- +$19
- After-tax cash flow
- $3,046/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
- East Penn SD
- NCES district ID
- 4208550
- Math proficiency
- 43% ▼ -11.00%
- Reading proficiency
- 65% ▼ -9.00%
- Median HH income
- $70,679
- Composite
- 47.99/100
- National rank
- #2200
- State rank
- #103 of 539 in PA
Livability — Emmaus
- Score
- 86/100
- State rank
- #61
- US rank
- #424
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Emmaus, PA
- County
- Lehigh County · 333,019 people
- City population
- 18,941
- Metro
- Allentown-Bethlehem-Easton, PA-NJ
- Population (ZIP)
- 18,941
- Household income
- $93,694
- Rent vs Own
- Severe rent burden
- 645.0
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 (86%)
- Race & ethnicity
- White 86% Hispanic / Latino 8% Two or more races 4% Asian 2% Black 1%
- Hispanic origin (detail)
- Puerto Rican 3%
- Common ancestry
- Romanian 4% Polish 3% Lithuanian 3%
- Foreign-born
- 5% · Canada, South Korea
- Languages at home
- 91% English-only · Spanish 4% Arabic 3% Other Indo-European 1%
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
- ▼ -192.33%
- Current HPI
- 263.1517
- Rent YoY
- ▲ 6.18%
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+180.5% since first listed7 events — show timeline
- 2026-06-01 Listed $209,000 GLVRMLS
- 2002-06-03 Sold (Public Records) $79,900 Public Records
- 2002-05-31 Sold (MLS) $79,900 GLVRMLS
- 2002-02-04 Listed $84,900 GLVRMLS
- 2002-01-09 Listing Removed — GLVRMLS
- 2001-10-12 Listed $89,900 GLVRMLS
- 1993-04-01 Sold (Public Records) $74,500 Public Records
Property tax history
+3.2%/yrLatest (2026): $4,381 · +3.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…