CashFlowRE
Sign in Sign up
547 N Silk St
B+ Composite 76.66
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$109,900

547 N Silk St · Allentown, PA 18102
3 bd · 1.5 ba · 1,208 sqft · Townhouse public records · 14 Days on market
Built 1878 934 sqft lot $91/sqft · 25% below area Est $146k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Allentown, Center City . . 1208 sf, end of row. Walk across W Allen St to Supremo Market. 3 bedroom, 1.5 bath. Spacious EIK and living room. NEEDS WORK. Buyer responsible for CO. INVESTORS WITH CASH (only), . (3rd bedroom may not have proper egress for the city to allow sleeping). 5k non refundable deposit and POF required. Cash OFFERS ONLY. Looking to settle May 2026.

Key facts

  • Built 1878
  • Listed 14 days

Property features AI

Exterior

  • Home design: Townhouse
  • Exterior features: Lot of approximately 933.8 (unit not specified)

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/1.5-bath townhouse listed at $110k.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Cap rate 12.7% vs local median 5.3% in Allentown — 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 81/100 on livability (#171 in PA, #1,440 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, employment D.
  • Allentown City SD (urban): math 10% / reading 20% proficiency, ranked #513 of 539 in PA (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 167 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • At $1,693/mo this rent would consume 47% of the median local household income ($43k/yr) (locally 4313% 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 $760 of loan paydown is wiped out by about $3k 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 + 5.5% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 22y 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: built in 1878 — 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 $109,900

Questions for the listing agent

  1. Built in 1878 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.54%
Cap rate
12.72%
Cash-on-cash
22.97%
DSCR
2.02
GRM
5.4

CMA / ARV

ARV (median comp)
$145,880
List price
$109,900
Delta
-24.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
526 N Fountain St 0.19mi 4/1.0 (+1) 1,186 (-2%) 1mo $175,000 $148 81
242 Hall St 0.32mi 4/1.0 (+1) 1,200 (-1%) 3mo $155,000 $129 75
719 W Whitehall St 0.41mi 3/1.5 1,244 (+3%) 2mo $200,000 $161 74
517 Elliger St 0.46mi 3/1.5 1,235 (+2%) 2mo $185,000 $150 73
816 W Allen St 0.07mi 4/2.0 (+1) 1,328 (+10%) 0mo $165,000 $124 73
736 N Lumber St 0.20mi 4/1.0 (+1) 1,330 (+10%) 2mo $196,000 $147 65
732 N 10th St 0.34mi 4/1.5 (+1) 1,310 (+8%) 1mo $245,000 $187 64
384 W Gordon St 0.52mi 3/1.0 1,266 (+5%) 2mo $200,000 $158 64
1234 W Tilghman St 0.57mi 3/1.0 1,288 (+7%) 1mo $245,000 $190 59
616 N 12th St 0.50mi 3/2.0 1,380 (+14%) 1mo $230,000 $167 50
737 N Jordan St 0.53mi 3/1.0 1,384 (+15%) 3mo $215,100 $155 47
408 N 2nd St 0.75mi 4/1.5 (+1) 1,380 (+14%) 0mo $202,500 $147 36

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 · 5.48% rent growth · sell at horizon

5-year hold
IRR
18.7%
Equity multiple
1.78×
Total profit
$24,056
Equity at exit
$16,386
10-year hold
IRR
28.7%
Equity multiple
3.86×
Total profit
$88,024
Equity at exit
$9,502

Cash invested: $30,772 (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 18102

Rents YoY
5.5%
Active inventory
167
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,693 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$126 /mo · $1,517/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$589

Break-even live

Break-even rent $947
Max offer price $109,900
Occupancy floor 60%

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
$27,475
Closing costs
$3,297
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
511 N Lumber St Allentown, PA 4.0 1.0 756 $2,200 $2.91 14d 1 0.09mi
635 N Lumber St Allentown, PA 3.0 1.5 1117 $1,750 $1.57 2d 1 0.11mi
440 N Hall St Unit 2 Allentown, PA 2.0 1.0 989 $1,400 $1.42 43d 1 0.11mi
528 N 6th St Allentown, PA 3.0 1.0 967 $1,700 $1.76 14d 1 0.18mi
915 Tilghman St Apt 4 Allentown, PA 3.0 1.0 1250 $1,750 $1.40 23d 1 0.20mi
706 N 6th St Unit 1 Allentown, PA 2.0 1.0 800 $1,395 $1.74 14d 1 0.21mi
347 N 7th St Apt 3 Allentown, PA 3.0 1.0 1200 $1,500 $1.25 43d 1 0.22mi
814 Washington St #2 Allentown, PA 4.0 1.0 1200 $1,600 $1.33 2d 1 0.22mi
823 W Washington St Allentown, PA 4.0 1.0 1400 $1,950 $1.39 14d 1 0.25mi
535 Tilghman St Unit 1ST Allentown, PA 2.0 1.0 900 $1,495 $1.66 2d 1 0.25mi
535 Tilghman St Unit 2ND Allentown, PA 4.0 2.0 1500 $1,750 $1.17 2d 1 0.25mi
432 N Law St Allentown, PA 4.0 1.0 1328 $1,500 $1.13 14d 1 0.27mi
944 W Gordon St Allentown, PA 3.0 1.5 1146 $1,750 $1.53 23d 1 0.29mi
427 N 5th St Unit 2 Allentown, PA 2.0 1.0 800 $1,400 $1.75 14d 1 0.33mi
451 W Liberty St Allentown, PA 2.0 1.0 1126 $1,395 $1.24 43d 1 0.33mi
622 W Chew St Unit 2 Allentown, PA 3.0 1.0 1161 $1,600 $1.38 18d 1 0.33mi
209 N Eighth St Apt 2 Allentown, PA 3.0 1.0 1430 $1,550 $1.08 43d 1 0.37mi
626 Oak St Allentown, PA 3.0 1.0 1396 $1,900 $1.36 43d 1 0.37mi
218 N 6th St Apt 3 Allentown, PA 3.0 1.0 750 $1,600 $2.13 23d 1 0.40mi
1106 Tilghman St Unit 1st floor Allentown, PA 2.0 1.0 1000 $1,250 $1.25 43d 1 0.40mi
621 W Turner St Apt 14 Allentown, PA 3.0 1.0 800 $1,395 $1.74 23d 1 0.41mi
144 N 7th St Allentown, PA 2.0 1.0 850 $1,595 $1.88 23d 1 0.41mi
913 N 6th St Allentown, PA 4.0 1.0 1476 $1,698 $1.15 14d 1 0.42mi
395 W Allen St Allentown, PA 3.0 1.0 1344 $1,800 $1.34 23d 1 0.44mi
936 N 6th St Allentown, PA 3.0 1.0 1014 $1,700 $1.68 23d 1 0.45mi
832 Chestnut St Allentown, PA 3.0 1.0 1124 $2,100 $1.87 23d 1 0.46mi
408 Washington St Unit 2W Allentown, PA 2.0 1.0 1200 $1,395 $1.16 2d 1 0.47mi
407 N 4th St Allentown, PA 3.0 1.5 1321 $1,550 $1.17 23d 1 0.47mi
517 Elliger St Allentown, PA 3.0 1.5 1235 $1,700 $1.38 23d 1 0.47mi
229 Peach St Allentown, PA 3.0 2.0 882 $1,800 $2.04 14d 1 0.47mi
551 Sumner Ct Allentown, PA 3.0 1.0 1270 $1,700 $1.34 2d 1 0.48mi
107 N 7th St Allentown, PA 2.0 1.0–2.0 855 $2,972 $3.47 2d 23 0.48mi
827 Linden St Unit 829-1 Allentown, PA 2.0 2.0 1200 $1,495 $1.25 21d 1 0.49mi
829 Linden St Apt 1 Rear Allentown, PA 2.0 2.0 1200 $1,495 $1.25 23d 1 0.49mi
27 N 7th St Allentown, PA 2.0 1.0–2.0 840 $2,222 $2.64 2d 11 0.51mi
26 N 6th St Allentown, PA 1.0–2.0 1.0–2.0 953 $2,224 $2.33 2d 9 0.54mi
906 N 4th St Unit 2 Allentown, PA 2.0 1.0 1077 $1,300 $1.21 23d 1 0.55mi
801 N Jordan St Unit 3 Allentown, PA 2.0 1.0 935 $1,350 $1.44 43d 1 0.56mi
45 N 6th St Allentown, PA 2.0 1.0–2.0 1002 $3,616 $3.61 2d 13 0.56mi
835 Hamilton St Unit 509 Allentown, PA 2.0 2.0 1052 $2,399 $2.28 18d 1 0.57mi

Listing history 20 events

  1. 2026-06-18
    days on market $109,900 Active 14 DOM
  2. 2026-06-17
    remarks 429-char remark
  3. 2026-06-17
    statusdays on marketlisting id $109,900 Active 13 DOM
  4. 2026-06-01
    statusdays on market $109,900 Pending 24 DOM
    Show marketing remark (372 chars)

    Allentown, Center City . . 1208 sf, end of row. Walk across W Allen St to Supremo Market. 3 bedroom, 1.5 bath. Spacious EIK and living room. NEEDS WORK. Buyer responsible for CO. INVESTORS WITH CASH (only), . (3rd bedroom may not have proper egress for the city to allow sleeping). 5k non refundable deposit and POF required. Cash OFFERS ONLY. Looking to settle May 2026.

  5. 2026-05-31
    days on market $109,900 Active 23 DOM
  6. 2026-05-31
    days on market $109,900 Active 22 DOM
  7. 2026-05-11
    status Pending 372-char remark
    Show marketing remark (372 chars)

    Allentown, Center City . . 1208 sf, end of row. Walk across W Allen St to Supremo Market. 3 bedroom, 1.5 bath. Spacious EIK and living room. NEEDS WORK. Buyer responsible for CO. INVESTORS WITH CASH (only), . (3rd bedroom may not have proper egress for the city to allow sleeping). 5k non refundable deposit and POF required. Cash OFFERS ONLY. Looking to settle May 2026.

  8. 2026-04-24
    listed $99,900 Active 372-char remark
    Show marketing remark (372 chars)

    Allentown, Center City . . 1208 sf, end of row. Walk across W Allen St to Supremo Market. 3 bedroom, 1.5 bath. Spacious EIK and living room. NEEDS WORK. Buyer responsible for CO. INVESTORS WITH CASH (only), . (3rd bedroom may not have proper egress for the city to allow sleeping). 5k non refundable deposit and POF required. Cash OFFERS ONLY. Looking to settle May 2026.

  9. 2014-06-27
    soldstatus $18,000 122-char remark
    Show marketing remark (122 chars)

    3 bedroom home perfect for an owner occupant or investor. Features a low maintainance, fenced in yard and updated windows.

  10. 2014-04-08
    listed $31,900 122-char remark
    Show marketing remark (122 chars)

    3 bedroom home perfect for an owner occupant or investor. Features a low maintainance, fenced in yard and updated windows.

  11. 2014-04-07
    historical
  12. 2014-04-07
    historical
  13. 2013-11-04
    listed $31,900
  14. 2013-11-04
    listed $31,900
  15. 2005-10-17
    soldstatus $44,300
  16. 2005-05-26
    soldstatus $44,300
  17. 2005-01-17
    listed $46,900
  18. 2005-01-12
    historical
  19. 2004-06-17
    listed $49,900
  20. 1992-03-01
    soldstatus $46,500

ⓘ 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
$1,517 · $126/mo
Projected year-2 tax
$1,627 · $136/mo
Expected delta
+$110/yr (+$9/mo · 7.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$20,317
− Mortgage interest
−$6,156
− Property taxes
−$1,517
− Insurance
−$550
− Repairs & maintenance
−$1,625
− Management
−$1,625
− Depreciation
−$3,197
Taxable income
$5,647
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,355
After-tax cash flow
$5,713/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
Allentown City SD
NCES district ID
4202280
Math proficiency
10% ▼ -10.00%
Reading proficiency
20% ▼ -15.00%
Median HH income
$36,337
Composite
12.43/100
National rank
#9630
State rank
#513 of 539 in PA

Livability — Allentown

Score
81/100
State rank
#171
US rank
#1440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allentown, PA
County
Lehigh County · 333,019 people
City population
172,996
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
51,001
Household income
$43,085
Rent vs Own
67.9% rent · 32.1% own
Severe rent burden
4313.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 28% White 18% Black 10%
Hispanic origin (detail)
Mexican 3% Puerto Rican 38% Dominican 22%
Common ancestry
Polish 1% Romanian 1% Hispanic 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
45% English-only · Spanish 52% Arabic 2%

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
▼ -227.01%
Current HPI
404.834
Rent YoY
▲ 5.48%
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

+143.0% since first listed
19 events — show timeline
  • 2026-06-16 Sold (MLS) $113,000 GLVRMLS
  • 2026-06-04 Listed $109,900 ForSaleByOwner.com
  • 2026-06-01 Pending GLVRMLS
  • 2026-05-25 Relisted GLVRMLS
  • 2026-05-11 Pending GLVRMLS
  • 2026-05-11 Price Changed $109,900 GLVRMLS
  • 2026-04-24 Listed $99,900 GLVRMLS
  • 2014-06-27 Sold (MLS) $18,000 GLVRMLS
  • 2014-04-08 Listed $31,900 GLVRMLS
  • 2014-04-07 Listing Removed GLVRMLS
  • 2014-04-07 Listing Removed GLVRMLS
  • 2013-11-04 Listed $31,900 GLVRMLS
  • 2013-11-04 Listed $31,900 GLVRMLS
  • 2005-10-17 Sold (Public Records) $44,300 Public Records
  • 2005-05-26 Sold (MLS) $44,300 GLVRMLS
  • 2005-01-17 Listed $46,900 GLVRMLS
  • 2005-01-12 Listing Removed GLVRMLS
  • 2004-06-17 Listed $49,900 GLVRMLS
  • 1992-03-01 Sold (Public Records) $46,500 Public Records

Property tax history

-2.0%/yr

Latest (2026): $1,517 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…