CashFlowRE
Sign in Sign up
2 Race Multi-family 🌊 Lakefront
C Composite 59.04
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 +26.6/30.0
  • DSCR +9.1/10.0
  • 1% rule +7.1/10.0
  • ARV discount +4.9/15.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$449,900

2 Race · Catasauqua, PA 18032
5 bd · 3.0 ba · 3,512 sqft · MultiFamily · 9 Days on market
Built 1835 Fair condition 0.32 ac lot Est $425k · 6% over · waterfront ↓ 10% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

Key facts

  • Queen anne victorian
  • Deep window sills
  • Stone exterior

Tags

QUEEN ANNE VICTORIANSTONE EXTERIORWRAPAROUND PORCHORIGINAL STAINED GLASS WINDOWSYELLOW PINE HARDWOOD FLOORSDEEP WINDOW SILLS

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 5-bed/3.0-bath multifamily listed at $450k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $450k).
  • Cap rate 9.5% 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: schools C-, 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.
  • Market conditions: 49 active listings in the ZIP; solid renter incomes; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • At $5,463/mo this rent would consume 81% of the median local household income ($81k/yr) (locally 221% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k 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 + 3.0% rent growth), your $126k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1835 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $449,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1835 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  5. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  6. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.21%
Cap rate
9.51%
Cash-on-cash
11.49%
DSCR
1.51
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$424,952
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Race 0.00mi 5/3.0 3,512 (0%) 0mo $415,000 $118 100
120 2Nd St 0.16mi 6/4.0 (+1) 3,300 (-6%) 18mo $400,000 $121 58

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
0.8%
Equity multiple
1.03×
Total profit
$4,029
Equity at exit
$67,082
10-year hold
IRR
10.5%
Equity multiple
1.82×
Total profit
$102,800
Equity at exit
$38,899

Cash invested: $125,972 (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
20.6×

Monthly cashflow live

Estimated rent
$5,463 high interval (Pro) →
Mortgage (P&I)
$2,359
Tax est. 1.5%
$562 /mo · $6,748/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$1,147
Net cashflow
$1,207

Break-even live

Break-even rent $3,936
Max offer price $449,900
Occupancy floor 73%

Sensitivity live

Price -10% $1,518 -5% $1,362 +0% $1,207 +5% $1,051 +10% $896
Rent -10% $775 -5% $991 +0% $1,207 +5% $1,422 +10% $1,638
Rate -1.0pp $1,433 -0.5pp $1,321 base $1,207 +0.5pp $1,090 +1.0pp $971

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,463

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
$112,475
Closing costs
$13,497
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 7 events

  1. 2026-04-23
    status Pending
    Show marketing remark (1250 chars)

    Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

  2. 2026-04-23
    status Pending 1250-char remark
    Show marketing remark (1250 chars)

    Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

  3. 2026-04-14
    listed $449,900 Active
  4. 2026-04-08
    status Active 1250-char remark
    Show marketing remark (1250 chars)

    Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

  5. 2026-04-08
    price $449,900 1250-char remark
    Show marketing remark (1250 chars)

    Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

  6. 2026-03-12
    status Pending 1250-char remark
    Show marketing remark (1250 chars)

    Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

  7. 2026-02-25
    listed $499,900 Active 1250-char remark
    Show marketing remark (1250 chars)

    Iconic 1835 Biery House, a landmark stone property in the Biery’s Port National Historic District, offering rare mixed-use and income potential in a highly visible canal-side setting. Currently configured as three residential units, with a detached stone garage offering potential as a fourth unit commercial space. The Lehigh Canal and popular towpath run along the west side of the property, providing constant pedestrian and bicycle traffic and exceptional exposure. Rich historic character is showcased throughout, including original stained glass windows, yellow pine hardwood floors, decorative 1860s stenciling, deep window sills, ornate trim, new slate roof and period details rarely found today. The stone exterior, wraparound porch, and architectural presence make this a true statement property. Interior spaces feature high ceilings, fireplaces, and abundant natural light. Adjacent to historic preservation properties and located within a National Heritage Corridor tied to America’s Industrial Revolution, this is a unique opportunity to own a piece of local history with flexibility for residential, commercial, or mixed-use applications. Ideal for investors, owner-occupants, or those seeking a truly distinctive property.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$65,556
− Mortgage interest
−$25,201
− Property taxes
−$6,748
− Insurance
−$2,250
− Repairs & maintenance
−$5,244
− Management
−$5,244
− Depreciation
−$13,088
Taxable income
$7,780
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,867
After-tax cash flow
$12,612/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.

Condition & rehab AI · 14 photos

Fair 45/100 Moderate rehab

This historic Victorian home requires extensive repairs and maintenance to improve its condition and increase its resale value.

Repairs flagged

  • Major roof — The roof appears to be in poor condition, with visible wear and tear.
  • Major exterior siding — The exterior siding and paint appear to be in poor condition, with visible wear and tear.
  • Major flooring — The flooring in the interior appears to be in poor condition, with visible wear and tear.
  • Major interior walls/paint — The interior walls and paint appear to be in poor condition, with visible wear and tear.
  • Major bathrooms — The bathrooms appear to be in poor condition, with visible wear and tear.
  • Major kitchen — The kitchen appears to be in poor condition, with visible wear and tear.
  • Major landscaping — The landscaping and curb appeal appear to be in poor condition, with overgrown vegetation and a lack of maintenance.

Value-add opportunities

  • Resale roof replacement — A new roof would significantly improve the home's appearance and increase its resale value.
  • Resale exterior siding and paint — New siding and paint would significantly improve the home's appearance and increase its resale value.
  • Resale flooring — New flooring would significantly improve the home's appearance and increase its resale value.
  • Resale interior walls and paint — New interior walls and paint would significantly improve the home's appearance and increase its resale value.
  • Resale bathrooms — New bathrooms would significantly improve the home's appearance and increase its resale value.
  • Resale kitchen — A new kitchen would significantly improve the home's appearance and increase its resale value.
  • Resale landscaping — New landscaping would significantly improve the home's appearance and increase its resale value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · The roof appears to be in poor condition, with visible wear and tear. Major $15,000–50,000
exterior siding · The exterior siding and paint appear to be in poor condition, with visible wear and tear. Major $15,000–50,000
flooring · The flooring in the interior appears to be in poor condition, with visible wear and tear. Major $15,000–50,000
interior walls/paint · The interior walls and paint appear to be in poor condition, with visible wear and tear. Major $15,000–50,000
bathrooms · The bathrooms appear to be in poor condition, with visible wear and tear. Major $15,000–50,000
kitchen · The kitchen appears to be in poor condition, with visible wear and tear. Major $15,000–50,000
landscaping · The landscaping and curb appeal appear to be in poor condition, with overgrown vegetation and a lack of maintenance. Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Resale roof replacement — A new roof would significantly improve the home's appearance and increase its resale value.
  • Resale exterior siding and paint — New siding and paint would significantly improve the home's appearance and increase its resale value.
  • Resale flooring — New flooring would significantly improve the home's appearance and increase its resale value.
  • Resale interior walls and paint — New interior walls and paint would significantly improve the home's appearance and increase its resale value.
  • Resale bathrooms — New bathrooms would significantly improve the home's appearance and increase its resale value.
  • Resale kitchen — A new kitchen would significantly improve the home's appearance and increase its resale value.
  • Resale landscaping — New landscaping would significantly improve the home's appearance and increase its resale value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-10.0% since first listed
7 events — show timeline
  • 2026-04-23 Pending GLVRMLS
  • 2026-04-23 Pending GLVRMLS
  • 2026-04-14 Listed $449,900 GLVRMLS
  • 2026-04-08 Relisted GLVRMLS
  • 2026-04-08 Price Changed $449,900 GLVRMLS
  • 2026-03-12 Pending GLVRMLS
  • 2026-02-25 Listed $499,900 GLVRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…