CashFlowRE
Sign in Sign up
793 Delaware Ave
D Composite 44.95
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 +13.3/15.0
  • Cash flow +11.2/30.0
  • Livability +4.3/5.0
  • Schools +4.0/10.0
  • 1% rule +3.9/10.0
  • DSCR +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

793 Delaware Ave · Palmerton, PA 18071
2 bd · 1.5 ba · 1,292 sqft · SingleFamily public records · 145 Days on market
Built 1877 4,269 sqft lot $139/sqft · 13% below area Est $206k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 1200+ sq ft twin home in the heart of beautiful Palmerton! Ideally located on Delaware Avenue and within walking distance to local restaurants, shops, parks and more. This home features a HUGE living room, 3 bedrooms, 1.5 baths, laundry on the first floor, hardwood floors, an oversized 1 car garage and a fenced yard. This home has both convenience and charm and offers potential to add value. It is zoned R3 (Residential/Light Commercial) which may offer flexible use opportunities depending on your needs! Schedule your showing right away!

Key facts

  • Garage
  • Built 1877
  • Listed 144 days

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 $180k.

Deal economics

  • At list price, monthly cash flow is $-135 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $156k (13.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (11.4% below list).
  • Recommended offer: $156k (13.2% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 86/100 on livability (#54 in PA, #339 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute D-.
  • 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; 2 comparable units currently listed for rent nearby; 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 $5k 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 145 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1877 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $156,152 (13.2% 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 145 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1877 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.89%
Cap rate
5.84%
Cash-on-cash
-1.63%
DSCR
0.93
GRM
9.4

CMA / ARV

ARV (median comp)
$206,496
List price
$180,000
Delta
-12.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
723 Franklin Ave 0.12mi 3/1.5 (+1) 1,354 (+5%) 20mo $341,000 $252 65
30 Little Gap Rd 0.34mi 3/2.0 (+1) 1,260 (-2%) 11mo $172,000 $137 64
721 Lafayette Ave 0.18mi 2/1.0 1,190 (-8%) 17mo $245,000 $206 62
55 Mill Rd 0.41mi 3/1.0 (+1) 1,376 (+6%) 10mo $52,000 $38 55
3745 Fireline Rd 0.49mi 3/1.0 (+1) 1,407 (+9%) 2mo $260,000 $185 54
3845 Forest Inn Rd 0.52mi 3/1.0 (+1) 1,152 (-11%) 7mo $203,000 $176 45

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
-21.6%
Equity multiple
0.25×
Total profit
$-37,649
Equity at exit
$26,839
10-year hold
IRR
-15.1%
Equity multiple
0.14×
Total profit
$-43,383
Equity at exit
$15,563

Cash invested: $50,400 (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
9.4×

Monthly cashflow live

Estimated rent
$1,594 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$309 /mo · $3,709/yr
Insurance
$75
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$-135

Break-even live

Break-even rent $1,765
Max offer price $156,152
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
$45,000
Closing costs
$5,400
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
637 Lehigh Ave Palmerton, PA 2.0 1.0 912 $1,695 $1.86 43d 1 0.24mi
96-98 Lehigh Ave Unit 98 Palmerton, PA 2.0 1.0 1150 $1,200 $1.04 18d 1 1.18mi

Listing history 31 events

  1. 2026-06-15
    days on market $180,000 Active 145 DOM
  2. 2026-06-13
    days on market $180,000 Active 143 DOM
  3. 2026-06-12
    days on market $180,000 Active 142 DOM
  4. 2026-06-09
    days on market $180,000 Active 139 DOM
  5. 2026-06-08
    days on market $180,000 Active 138 DOM
  6. 2026-06-08
    days on market $180,000 Active 137 DOM
  7. 2026-06-07
    days on market $180,000 Active 136 DOM
  8. 2026-06-04
    days on market $180,000 Active 133 DOM
  9. 2026-06-02
    days on market $180,000 Active 132 DOM
  10. 2026-06-01
    days on market $180,000 Active 131 DOM
  11. 2026-05-31
    days on market $180,000 Active 130 DOM
  12. 2026-02-25
    price $180,000 558-char remark
    Show marketing remark (558 chars)

    Welcome to this 1200+ sq ft twin home in the heart of beautiful Palmerton! Ideally located on Delaware Avenue and within walking distance to local restaurants, shops, parks and more. This home features a HUGE living room, 3 bedrooms, 1.5 baths, laundry on the first floor, hardwood floors, an oversized 1 car garage and a fenced yard. This home has both convenience and charm and offers potential to add value. It is zoned R3 (Residential/Light Commercial) which may offer flexible use opportunities depending on your needs! Schedule your showing right away!

  13. 2026-02-24
    price $180,000 558-char remark
    Show marketing remark (558 chars)

    Welcome to this 1200+ sq ft twin home in the heart of beautiful Palmerton! Ideally located on Delaware Avenue and within walking distance to local restaurants, shops, parks and more. This home features a HUGE living room, 3 bedrooms, 1.5 baths, laundry on the first floor, hardwood floors, an oversized 1 car garage and a fenced yard. This home has both convenience and charm and offers potential to add value. It is zoned R3 (Residential/Light Commercial) which may offer flexible use opportunities depending on your needs! Schedule your showing right away!

  14. 2026-01-22
    listed $185,000 Active 558-char remark
    Show marketing remark (558 chars)

    Welcome to this 1200+ sq ft twin home in the heart of beautiful Palmerton! Ideally located on Delaware Avenue and within walking distance to local restaurants, shops, parks and more. This home features a HUGE living room, 3 bedrooms, 1.5 baths, laundry on the first floor, hardwood floors, an oversized 1 car garage and a fenced yard. This home has both convenience and charm and offers potential to add value. It is zoned R3 (Residential/Light Commercial) which may offer flexible use opportunities depending on your needs! Schedule your showing right away!

  15. 2026-01-22
    listed $185,000 Active 558-char remark
    Show marketing remark (558 chars)

    Welcome to this 1200+ sq ft twin home in the heart of beautiful Palmerton! Ideally located on Delaware Avenue and within walking distance to local restaurants, shops, parks and more. This home features a HUGE living room, 3 bedrooms, 1.5 baths, laundry on the first floor, hardwood floors, an oversized 1 car garage and a fenced yard. This home has both convenience and charm and offers potential to add value. It is zoned R3 (Residential/Light Commercial) which may offer flexible use opportunities depending on your needs! Schedule your showing right away!

  16. 2026-01-19
    historical $185,000 558-char remark
    Show marketing remark (558 chars)

    Welcome to this 1200+ sq ft twin home in the heart of beautiful Palmerton! Ideally located on Delaware Avenue and within walking distance to local restaurants, shops, parks and more. This home features a HUGE living room, 3 bedrooms, 1.5 baths, laundry on the first floor, hardwood floors, an oversized 1 car garage and a fenced yard. This home has both convenience and charm and offers potential to add value. It is zoned R3 (Residential/Light Commercial) which may offer flexible use opportunities depending on your needs! Schedule your showing right away!

  17. 2024-04-01
    soldstatus $180,000
  18. 2024-03-27
    soldstatus $180,000 Sold
  19. 2024-02-09
    listed $180,000
  20. 2022-10-14
    historical
  21. 2022-10-14
    historical
  22. 2022-08-12
    soldstatus $118,000
  23. 2022-08-10
    soldstatus $118,000
  24. 2022-05-19
    listed $125,000
  25. 2022-04-18
    price $79,400
  26. 2017-07-02
    historical
  27. 2016-12-10
    listed $89,900 Active
  28. 2016-04-28
    listed $89,900
  29. 2016-04-28
    listed $89,900
  30. 2016-03-17
    listed $89,900
  31. 1985-11-21
    soldstatus $25,000

ⓘ 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
$3,709 · $309/mo
Projected year-2 tax
$3,709 · $309/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 8/10 Severe FEMA zone X (shaded) · 96% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$19,131
− Mortgage interest
−$10,083
− Property taxes
−$3,709
− Insurance
−$1,697
− Repairs & maintenance
−$1,531
− Management
−$1,531
− Depreciation
−$5,236
Taxable loss
−$4,655
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,117
After-tax cash flow
$-503/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 — Palmerton

Score
86/100
State rank
#54
US rank
#339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmerton, PA
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

+620.0% since first listed
20 events — show timeline
  • 2026-02-25 Price Changed $180,000 BRIGHT MLS
  • 2026-02-24 Price Changed $180,000 GLVRMLS
  • 2026-01-22 Listed $185,000 GLVRMLS
  • 2026-01-22 Listed $185,000 BRIGHT MLS
  • 2026-01-19 Coming Soon $185,000 BRIGHT MLS
  • 2024-04-01 Sold (Public Records) $180,000 Public Records
  • 2024-03-27 Sold (MLS) $180,000 GLVRMLS
  • 2024-02-09 Listed $180,000 GLVRMLS
  • 2022-10-14 Listing Removed GLVRMLS
  • 2022-10-14 Listing Removed GLVRMLS
  • 2022-08-12 Sold (Public Records) $118,000 Public Records
  • 2022-08-10 Sold (MLS) $118,000 PMAR
  • 2022-05-19 Listed $125,000 PMAR
  • 2022-04-18 Price Changed $79,400 GLVRMLS
  • 2017-07-02 Listing Removed GLVRMLS
  • 2016-12-10 Listed $89,900 GLVRMLS
  • 2016-04-28 Listed $89,900 GLVRMLS
  • 2016-04-28 Listed $89,900 GLVRMLS
  • 2016-03-17 Listed $89,900 PMAR
  • 1985-11-21 Sold (Public Records) $25,000 Public Records

Property tax history

+3.4%/yr

Latest (2026): $3,709 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…