CashFlowRE
Sign in Sign up
211 Fireline Rd
D+ Composite 49.24
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 +15.0/15.0
  • Cash flow +13.4/30.0
  • 1% rule +4.5/10.0
  • DSCR +4.0/10.0
  • Schools +4.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

211 Fireline Rd · Bowmanstown, PA 18071
2 bd · 1.5 ba · 1,035 sqft · SingleFamily public records · 74 Days on market
Built 1969 0.84 ac lot $145/sqft · 41% below area Est $253k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom, 1-bath ranch home sits on a desirable corner lot and offers a fantastic opportunity to build equity with a little elbow grease. Featuring a full basement for added storage or future living space, this home is full of potential for the right buyer. The property backs to a peaceful creek, providing a serene natural backdrop and added privacy. With solid bones and a great layout, this is the perfect canvas to create your dream home or next investment.

Key facts

  • Backs to creek
  • Full basement
  • Corner lot

Tags

CORNER LOTFULL BASEMENTBACKS TO CREEK

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 $150k.

Deal economics

  • At list price, monthly cash flow is $-424 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $75k (50.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (5.4% below list).
  • Recommended offer: $75k (50.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 67/100 on livability (#955 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Palmerton Area SD (suburban): math 37% / reading 56% proficiency, ranked #234 of 539 in PA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 41 active listings in the ZIP; 180 units permitted in Carbon County in 2024 (10 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 $4k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $72k; list at $150k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,020 (50.0% 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 74 days. Have you received any prior offers? Is the seller open to a 50% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.95%
Cap rate
6.31%
Cash-on-cash
0.06%
DSCR
1.00
GRM
8.8

CMA / ARV

ARV (median comp)
$252,854
List price
$150,000
Delta
-40.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
408 Ore St 0.24mi 3/1.0 (+1) 1,062 (+3%) 18mo $275,000 $259 62
711 Fireline Rd 0.48mi 2/1.0 1,066 (+3%) 15mo $251,000 $235 58
404 White St 0.29mi 3/1.5 (+1) 1,150 (+11%) 12mo $279,900 $243 53
780 Lincoln Ave 0.28mi 3/1.0 (+1) 1,146 (+11%) 15mo $295,000 $257 50
58 N Kittatinny Rd 0.48mi 3/1.0 (+1) 1,074 (+4%) 19mo $185,000 $172 48
755 Pine St 0.57mi 3/2.0 (+1) 1,136 (+10%) 8mo $324,900 $286 43
2375 E Lizard Creek Rd 0.50mi 3/1.0 (+1) 883 (-15%) 4mo $240,000 $272 42
650 Lime St 0.48mi 3/1.0 (+1) 1,120 (+8%) 19mo $305,000 $272 41
681 Pine St 0.46mi 3/1.0 (+1) 1,161 (+12%) 14mo $245,000 $211 39
80-98 Horseshoe Ln 0.62mi 2/1.0 900 (-13%) 16mo $115,000 $128 34

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
-38.2%
Equity multiple
-0.21×
Total profit
$-51,006
Equity at exit
$22,365
10-year hold
IRR
-54.6%
Equity multiple
-0.85×
Total profit
$-77,867
Equity at exit
$12,969

Cash invested: $42,000 (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 18071

Home prices YoY
-26.4%
Active inventory
41
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,419 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$270 /mo · $3,235/yr
Insurance
$62
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$-424

Break-even live

Break-even rent $1,956
Max offer price $75,020
Occupancy floor

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
$37,500
Closing costs
$4,500
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 20 events

  1. 2026-06-18
    days on market $150,000 Active 74 DOM
  2. 2026-06-17
    days on market $150,000 Active 73 DOM
  3. 2026-06-16
    days on market $150,000 Active 72 DOM
  4. 2026-06-15
    days on market $150,000 Active 71 DOM
  5. 2026-06-13
    days on market $150,000 Active 69 DOM
  6. 2026-06-12
    days on market $150,000 Active 68 DOM
  7. 2026-06-09
    days on market $150,000 Active 65 DOM
  8. 2026-06-08
    days on market $150,000 Active 64 DOM
  9. 2026-06-08
    days on market $150,000 Active 63 DOM
  10. 2026-06-07
    days on market $150,000 Active 62 DOM
  11. 2026-06-04
    days on market $150,000 Active 59 DOM
  12. 2026-06-02
    days on market $150,000 Active 58 DOM
  13. 2026-06-01
    days on market $150,000 Active 57 DOM
  14. 2026-05-31
    days on market $150,000 Active 56 DOM
  15. 2026-05-07
    price $150,000 468-char remark
    Show marketing remark (468 chars)

    This 3-bedroom, 1-bath ranch home sits on a desirable corner lot and offers a fantastic opportunity to build equity with a little elbow grease. Featuring a full basement for added storage or future living space, this home is full of potential for the right buyer. The property backs to a peaceful creek, providing a serene natural backdrop and added privacy. With solid bones and a great layout, this is the perfect canvas to create your dream home or next investment.

  16. 2026-04-27
    status Active 468-char remark
    Show marketing remark (468 chars)

    This 3-bedroom, 1-bath ranch home sits on a desirable corner lot and offers a fantastic opportunity to build equity with a little elbow grease. Featuring a full basement for added storage or future living space, this home is full of potential for the right buyer. The property backs to a peaceful creek, providing a serene natural backdrop and added privacy. With solid bones and a great layout, this is the perfect canvas to create your dream home or next investment.

  17. 2026-04-21
    status Pending 468-char remark
    Show marketing remark (468 chars)

    This 3-bedroom, 1-bath ranch home sits on a desirable corner lot and offers a fantastic opportunity to build equity with a little elbow grease. Featuring a full basement for added storage or future living space, this home is full of potential for the right buyer. The property backs to a peaceful creek, providing a serene natural backdrop and added privacy. With solid bones and a great layout, this is the perfect canvas to create your dream home or next investment.

  18. 2026-03-30
    listed $160,000 Active 468-char remark
    Show marketing remark (468 chars)

    This 3-bedroom, 1-bath ranch home sits on a desirable corner lot and offers a fantastic opportunity to build equity with a little elbow grease. Featuring a full basement for added storage or future living space, this home is full of potential for the right buyer. The property backs to a peaceful creek, providing a serene natural backdrop and added privacy. With solid bones and a great layout, this is the perfect canvas to create your dream home or next investment.

  19. 2025-11-14
    listed $220,000 Active
  20. 2004-11-30
    soldstatus $72,000

ⓘ 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
$3,235 · $270/mo
Projected year-2 tax
$3,235 · $270/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 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$17,025
− Mortgage interest
−$8,402
− Property taxes
−$3,235
− Insurance
−$5,868
− Repairs & maintenance
−$1,362
− Management
−$1,362
− Depreciation
−$4,364
Taxable loss
−$7,569
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,816
After-tax cash flow
$-3,277/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
Palmerton Area SD
NCES district ID
4218360
Math proficiency
37% ▼ -11.00%
Reading proficiency
56% ▼ -8.00%
Median HH income
$55,180
Composite
40.3/100
National rank
#3758
State rank
#234 of 539 in PA

Livability — Bowmanstown

Score
67/100
State rank
#955
US rank
#10470

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bowmanstown, PA
City population
483
Population (ZIP)
11,047

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Polish 7% Iranian 4% Subsaharan African 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.32%
Current HPI
179.6388
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

+108.3% since first listed
6 events — show timeline
  • 2026-05-07 Price Changed $150,000 GLVRMLS
  • 2026-04-27 Relisted GLVRMLS
  • 2026-04-21 Pending GLVRMLS
  • 2026-03-30 Listed $160,000 GLVRMLS
  • 2025-11-14 Listed $220,000 GLVRMLS
  • 2004-11-30 Sold (Public Records) $72,000 Public Records

Property tax history

+2.6%/yr

Latest (2026): $3,235 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…