CashFlowRE
Sign in Sign up
842 Chestnut St
C+ Composite 63.32
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

842 Chestnut St · Emmaus, PA 18049
3 bd · 1.0 ba · 1,558 sqft · Townhouse public records · 16 Days on market
Built 1912 2,500 sqft lot Est $296k · 32% under

🖨 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

COVERED FRONT PORCHPRIVATE COVERED PORCHWALK-UP ATTICDETACHED OVERSIZED GARAGENEW GAS BOILERREPLACEMENT WINDOWS

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

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 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.
Recommended offer $196,901 (1.5% below list)

Questions for the listing agent

  1. Built in 1912 — 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 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?
  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
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

5-year hold
IRR
-4.1%
Equity multiple
0.84×
Total profit
$-8,914
Equity at exit
$29,806
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,895
Max offer price $199,900
Occupancy floor 84%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $199,900 Active 16 DOM
  2. 2026-06-17
    days on market $199,900 Active 15 DOM
  3. 2026-06-16
    days on market $199,900 Active 14 DOM
  4. 2026-06-15
    days on market $199,900 Active 13 DOM
  5. 2026-06-14
    days on market $199,900 Active 11 DOM
  6. 2026-06-13
    pricedays on market $199,900 Active 10 DOM
  7. 2026-06-10
    days on market $209,000 Active 8 DOM
  8. 2026-06-09
    days on market $209,000 Active 7 DOM
  9. 2026-06-08
    days on market $209,000 Active 6 DOM
  10. 2026-06-07
    days on market $209,000 Active 5 DOM
  11. 2026-06-05
    days on market $209,000 Active 2 DOM
  12. 2026-06-02
    listing id $209,000 Active 1 DOM
  13. 2026-06-01
    remarks 693-char remark
  14. 2026-06-01
    listed $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
combined federal + state — saved on this device
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

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

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
28.2% rent · 71.8% 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

Price history

+180.5% since first listed
7 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%/yr

Latest (2026): $4,381 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…