CashFlowRE
Sign in Sign up
919 Mechanic St
B- Composite 65.08
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 +27.0/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • Rent growth +4.3/5.0
  • Livability +4.1/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,500

919 Mechanic St · Bethlehem, PA 18015
2 bd · 1.5 ba · 1,536 sqft · Other public records · 36 Days on market
Built 1900 1,152 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

919 Mechanic Street | Bethlehem, PA Affordable, move-in ready end-of-row home in the heart of South Bethlehem! This freshly updated property offers a spacious main level with new flooring throughout, neutral modern paint, and great natural light. The open living and dining layout provides versatility for everyday living and entertaining. The eat-in kitchen features updated white cabinetry, newer countertops, and newer flooring—offering a clean and functional space with room for a dining set. Upstairs, you’ll find well-sized bedrooms and a second full bath complete with tile-surround tub/shower. As an end unit, this home offers added privacy and side-street entry. The exterior br

Key facts

  • End-of-row home
  • Newer countertops
  • Spacious main level

Tags

END-OF-ROW HOMESPACIOUS MAIN LEVELOPEN LIVING AND DINING LAYOUTEAT-IN KITCHENUPDATED WHITE CABINETRYNEWER COUNTERTOPS

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 other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $505 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $174k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 4.3% in Bethlehem — 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 82/100 on livability (#138 in PA, #1,122 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F.
  • Bethlehem Area SD (urban): math 31% / reading 49% proficiency, ranked #342 of 539 in PA (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.2%/yr); 156 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($61k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • At projected returns (-3.0% appreciation + 7.2% rent growth), your $50k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 19y 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 $100k; list at $180k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $174,115 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. Schools are B-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?
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.67%
Cash-on-cash
12.05%
DSCR
1.54
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.18% rent growth · sell at horizon

5-year hold
IRR
6.0%
Equity multiple
1.25×
Total profit
$12,327
Equity at exit
$26,764
10-year hold
IRR
18.8%
Equity multiple
2.86×
Total profit
$93,565
Equity at exit
$15,520

Cash invested: $50,260 (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 18015

Home prices YoY
-30.7%
Rents YoY
7.2%
Active inventory
156
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,116 high interval (Pro) →
Mortgage (P&I)
$941
Tax from tax record
$151 /mo · $1,807/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$505

Break-even live

Break-even rent $1,477
Max offer price $179,500
Occupancy floor 71%

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
$44,875
Closing costs
$5,385
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
610 E 3rd St Bethlehem, PA 1.0–2.0 1.0–2.0 974 $3,008 $3.09 3d 8 0.27mi
1201 E 4th St Unit 4 Bethlehem, PA 3.0 1.5 1100 $1,800 $1.64 44d 1 0.29mi
1236 E 7th St Bethlehem, PA 3.0 2.5 1424 $2,350 $1.65 3d 1 0.42mi
1275 E 4th St Unit 202 Bethlehem, PA 2.0 2.0 1225 $1,950 $1.59 23d 1 0.46mi
311 E 3rd St Bethlehem, PA 2.0 2.0 1189 $2,330 $1.96 3d 3 0.50mi
417 Linden St Bethlehem, PA 3.0 1.5 1699 $2,450 $1.44 3d 1 0.64mi
239 E Church St Bethlehem, PA 3.0 2.5 1724 $2,950 $1.71 23d 1 0.65mi
11 W 2nd St Bethlehem, PA 2.0 2.0 1620 $2,550 $1.57 23d 4 0.78mi
650 E North St Bethlehem, PA 2.0 1.0–2.0 935 $2,350 $2.51 14d 7 0.82mi
30 E Market St Apt 1 Bethlehem, PA 2.0 1.0 1200 $1,950 $1.62 44d 1 0.92mi
822 Elm St Bethlehem, PA 3.0 1.5 1406 $2,195 $1.56 14d 1 1.00mi
537 Goepp Cir Unit B Bethlehem, PA 3.0 1.5 1225 $1,895 $1.55 44d 1 1.06mi
521 Hess St Bethlehem, PA 3.0 1.0 1120 $1,500 $1.34 21d 1 1.06mi
406 W 9th St Bethlehem, PA 3.0 1.0 1152 $2,100 $1.82 21d 1 1.12mi
122 E Goepp St Unit 1 Bethlehem, PA 3.0 1.0 1137 $1,895 $1.67 3d 1 1.14mi
129 E Goepp St Bethlehem, PA 3.0 2.0 1648 $2,600 $1.58 3d 1 1.16mi
69 E Goepp St Bethlehem, PA 3.0 1.0 1100 $2,150 $1.95 3d 1 1.19mi
541 Jischke St Bethlehem, PA 3.0 1.0 1090 $1,800 $1.65 23d 1 1.20mi
326 E Frankford St Bethlehem, PA 2.0 2.0 1250 $2,300 $1.84 23d 1 1.20mi
326 E Frankford St Bethlehem, PA 2.0 2.0 1250 $2,300 $1.84 44d 1 1.20mi
56 W North St Bethlehem, PA 2.0 2.0 1486 $2,400 $1.62 14d 1 1.20mi
517 Seneca St Unit 1 Bethlehem, PA 2.0 1.5 1500 $2,200 $1.47 44d 1 1.27mi
708 Cherokee St Bethlehem, PA 3.0 1.5 1200 $2,500 $2.08 44d 1 1.28mi
47 W Goepp St Bethlehem, PA 3.0 1.5 1184 $1,995 $1.68 3d 1 1.31mi
1138 Arcadia St Bethlehem, PA 3.0 1.0 1802 $2,095 $1.16 44d 1 1.32mi
1214 Maple St Bethlehem, PA 3.0 1.0 1462 $2,000 $1.37 44d 1 1.33mi
830 Media St Bethlehem, PA 3.0 1.0 1128 $2,100 $1.86 23d 1 1.43mi
830 Media St Bethlehem, PA 3.0 1.0 1128 $2,100 $1.86 44d 1 1.43mi
754 E Washington Ave Bethlehem, PA 3.0 2.0 1200 $1,900 $1.58 44d 1 1.43mi
14 Finady Ave Bethlehem, PA 3.0 1.5 1500 $1,600 $1.07 21d 1 1.45mi
1240 Pembroke Rd #1 Bethlehem, PA 3.0 1.0 1249 $1,795 $1.44 44d 1 1.46mi
1240 Pembroke Rd #2 Bethlehem, PA 2.0 1.0 1300 $1,495 $1.15 44d 1 1.46mi
1136 N New St Bethlehem, PA 3.0 1.0 1296 $2,300 $1.77 3d 1 1.47mi

Listing history 43 events

  1. 2026-06-19
    status $179,500 Pending 36 DOM
  2. 2026-06-18
    days on market $179,500 Active 36 DOM
  3. 2026-06-17
    days on market $179,500 Active 35 DOM
  4. 2026-06-16
    days on market $179,500 Active 34 DOM
  5. 2026-06-15
    days on market $179,500 Active 33 DOM
  6. 2026-06-14
    days on market $179,500 Active 31 DOM
  7. 2026-06-10
    days on market $179,500 Active 28 DOM
  8. 2026-06-09
    days on market $179,500 Active 27 DOM
  9. 2026-06-08
    statusdays on market $179,500 Active 26 DOM
  10. 2026-04-24
    status Pending
  11. 2026-04-15
    price $179,500
  12. 2026-03-23
    listed $185,000 Active
  13. 2026-02-13
    historical
  14. 2026-01-19
    price $189,500
  15. 2025-12-19
    listed $195,000 Active
  16. 2025-10-25
    historical $1,495
  17. 2025-10-23
    listed $1,495
  18. 2025-10-22
    historical $1,495
  19. 2025-10-14
    listed $1,495
  20. 2025-10-14
    historical $1,495
  21. 2025-09-21
    listed $1,495
  22. 2021-06-14
    historical
  23. 2021-05-21
    soldstatus $100,000
  24. 2021-05-13
    soldstatus $100,000 Sold
  25. 2021-05-01
    listed $105,000 Active
  26. 2021-04-05
    status Pending
  27. 2021-03-23
    price $105,000
  28. 2021-02-25
    status Active
  29. 2021-02-15
    status Pending
  30. 2021-01-25
    price $109,000
  31. 2020-11-10
    price $119,000
  32. 2020-10-21
    listed $129,000 Active
  33. 2008-05-15
    soldstatus $125,000
  34. 2008-04-21
    soldstatus $65,000
  35. 2008-04-16
    soldstatus $65,000
  36. 2008-04-16
    soldstatus $65,000
  37. 2008-03-24
    listed $67,900
  38. 2008-03-24
    listed $67,900
  39. 2008-03-20
    historical
  40. 2008-03-20
    historical
  41. 2007-12-19
    listed $67,900
  42. 2007-12-19
    listed $67,900
  43. 1992-05-01
    soldstatus $20,000

ⓘ 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
$1,807 · $151/mo
Projected year-2 tax
$2,321 · $193/mo
Expected delta
+$515/yr (+$43/mo · 28.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$25,390
− Mortgage interest
−$10,055
− Property taxes
−$1,807
− Insurance
−$898
− Repairs & maintenance
−$2,031
− Management
−$2,031
− Depreciation
−$5,222
Taxable income
$3,347
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$803
After-tax cash flow
$5,255/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
Bethlehem Area SD
NCES district ID
4203570
Math proficiency
31% ▼ -2.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$55,124
Composite
34.92/100
National rank
#5068
State rank
#342 of 539 in PA

Livability — Bethlehem

Score
82/100
State rank
#138
US rank
#1122

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bethlehem, PA
County
Northampton County · 236,814 people
City population
129,661
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
34,852
Household income
$60,800
Rent vs Own
49.5% rent · 50.5% own
Severe rent burden
1525.0

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Hispanic / Latino 29% Two or more races 14% Black 10% Asian 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 19% Dominican 3%
Common ancestry
Romanian 4% Danish 1% Iranian 1%
Foreign-born
12% · Canada, China, Jamaica
Languages at home
73% English-only · Spanish 21% Chinese 2% Other Indo-European 2%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.95%
Current HPI
277.4721
Rent YoY
▲ 7.18%
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

+797.5% since first listed
34 events — show timeline
  • 2026-04-24 Pending GLVRMLS
  • 2026-04-15 Price Changed $179,500 GLVRMLS
  • 2026-03-23 Listed $185,000 GLVRMLS
  • 2026-02-13 Listing Removed GLVRMLS
  • 2026-01-19 Price Changed $189,500 GLVRMLS
  • 2025-12-19 Listed $195,000 GLVRMLS
  • 2025-10-25 Rental Removed $1,495 APPFOLIO
  • 2025-10-23 Listed for Rent $1,495 APPFOLIO
  • 2025-10-22 Rental Removed $1,495 GLVRMLS
  • 2025-10-14 Listed for Rent $1,495 GLVRMLS
  • 2025-10-14 Rental Removed $1,495 GLVRMLS
  • 2025-09-21 Listed for Rent $1,495 GLVRMLS
  • 2021-06-14 Listing Removed GLVRMLS
  • 2021-05-21 Sold (Public Records) $100,000 Public Records
  • 2021-05-13 Sold (MLS) $100,000 GLVRMLS
  • 2021-05-01 Listed $105,000 GLVRMLS
  • 2021-04-05 Pending GLVRMLS
  • 2021-03-23 Price Changed $105,000 GLVRMLS
  • 2021-02-25 Relisted GLVRMLS
  • 2021-02-15 Pending GLVRMLS
  • 2021-01-25 Price Changed $109,000 GLVRMLS
  • 2020-11-10 Price Changed $119,000 GLVRMLS
  • 2020-10-21 Listed $129,000 GLVRMLS
  • 2008-05-15 Sold (Public Records) $125,000 Public Records
  • 2008-04-21 Sold (Public Records) $65,000 Public Records
  • 2008-04-16 Sold (MLS) $65,000 GLVRMLS
  • 2008-04-16 Sold (MLS) $65,000 GLVRMLS
  • 2008-03-24 Listed $67,900 GLVRMLS
  • 2008-03-24 Listed $67,900 GLVRMLS
  • 2008-03-20 Listing Removed GLVRMLS
  • 2008-03-20 Listing Removed GLVRMLS
  • 2007-12-19 Listed $67,900 GLVRMLS
  • 2007-12-19 Listed $67,900 GLVRMLS
  • 1992-05-01 Sold (Public Records) $20,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $1,807 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…