CashFlowRE
Sign in Sign up
191 Poplar St
B Composite 73.85
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 +28.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

191 Poplar St · Archbald, PA 18403
3 bd · 1.5 ba · 1,056 sqft · SingleFamily · 112 Days on market
Built 1970 9,147 sqft lot $95/sqft · 38% below area Est $161k · 38% under

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

Listing remarks MLS

Looking for a project? This mobile home needs some updating but offers a chance to create something special. Great opportunity in a fantastic neighborhood for buyers looking to downsize, landlords or flippers. One car garage and covered rear patio could be a plus, too!

Key facts

  • One car garage
  • Covered rear patio
  • 9,147 sq ft lot

Tags

ONE CAR GARAGECOVERED REAR PATIO

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 single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $325 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 2.6% in Archbald — 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 73/100 on livability (#596 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Valley View SD (rural): math 34% / reading 57% proficiency, ranked #269 of 539 in PA (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 69 active listings in the ZIP; 251 units permitted in Lackawanna County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lackawanna County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $42k; list at $100k implies a 135% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.29%
Cap rate
10.20%
Cash-on-cash
13.96%
DSCR
1.62
GRM
6.5

CMA / ARV

ARV (median comp)
$161,366
List price
$99,900
Delta
-38.09%
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
191 Ash St 0.13mi 2/1.5 (-1) 1,094 (+4%) 4mo $194,000 $177 80
430 Salem Rd 0.17mi 2/1.5 (-1) 1,000 (-5%) 4mo $138,000 $138 75
140 Cemetery St 0.33mi 2/1.0 (-1) 1,075 (+2%) 5mo $90,000 $84 70
203 Laurel St 0.54mi 3/1.0 1,052 (-0%) 3mo $80,000 $76 70
169 Ash St 0.17mi 3/2.0 1,192 (+13%) 7mo $202,600 $170 63
112 Pine St 0.46mi 3/2.5 1,000 (-5%) 6mo $207,500 $208 60
206 Pike St 0.38mi 3/2.0 1,209 (+14%) 1mo $269,000 $222 55
327 N Main St 0.72mi 3/1.0 1,010 (-4%) 7mo $75,000 $74 51
107 Delaware St 0.58mi 3/1.0 1,115 (+6%) 13mo $242,500 $217 51
492 Main St 0.45mi 3/2.5 1,200 (+14%) 2mo $136,000 $113 50
602 N Main St 0.63mi 3/1.5 1,200 (+14%) 1mo $175,100 $146 47
145 Monroe St 0.48mi 3/1.0 936 (-11%) 14mo $125,000 $134 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
4.2%
Equity multiple
1.16×
Total profit
$4,559
Equity at exit
$14,895
10-year hold
IRR
13.7%
Equity multiple
2.10×
Total profit
$30,740
Equity at exit
$8,638

Cash invested: $27,972 (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 18403

Active inventory
69
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,286 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$325

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 70%

Sensitivity live

Price -10% $394 -5% $360 +0% $325 +5% $291 +10% $256
Rent -10% $224 -5% $275 +0% $325 +5% $376 +10% $427
Rate -1.0pp $376 -0.5pp $351 base $325 +0.5pp $300 +1.0pp $273

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
$24,975
Closing costs
$2,997
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 18 events

  1. 2026-06-18
    days on market $99,900 Active 112 DOM
  2. 2026-06-17
    days on market $99,900 Active 111 DOM
  3. 2026-06-16
    days on market $99,900 Active 110 DOM
  4. 2026-06-15
    days on market $99,900 Active 109 DOM
  5. 2026-06-14
    days on market $99,900 Active 107 DOM
  6. 2026-06-13
    days on market $99,900 Active 106 DOM
  7. 2026-06-10
    days on market $99,900 Active 104 DOM
  8. 2026-06-09
    days on market $99,900 Active 103 DOM
  9. 2026-06-08
    days on market $99,900 Active 102 DOM
  10. 2026-06-07
    days on market $99,900 Active 101 DOM
  11. 2026-06-03
    days on market $99,900 Active 97 DOM
  12. 2026-06-02
    days on market $99,900 Active 96 DOM
  13. 2026-06-01
    days on market $99,900 Active 95 DOM
  14. 2026-05-31
    days on market $99,900 Active 94 DOM
  15. 2026-05-30
    days on market $99,900 Active 93 DOM
  16. 2026-03-22
    price $99,900 269-char remark
    Show marketing remark (269 chars)

    Looking for a project? This mobile home needs some updating but offers a chance to create something special. Great opportunity in a fantastic neighborhood for buyers looking to downsize, landlords or flippers. One car garage and covered rear patio could be a plus, too!

  17. 2026-02-26
    listed $124,900 Active 269-char remark
    Show marketing remark (269 chars)

    Looking for a project? This mobile home needs some updating but offers a chance to create something special. Great opportunity in a fantastic neighborhood for buyers looking to downsize, landlords or flippers. One car garage and covered rear patio could be a plus, too!

  18. 2011-01-04
    soldstatus $42,500 341-char remark
    Show marketing remark (341 chars)

    Great Neighborhood, A little TLC and you can call this house your HOME!!! All Appliances included in ''As Is'' condition. All measurement are approximate. , Baths: 1 Bath Lev 1,Half Bath - Master, 1 Half Lev 1, Beds: 2+ Bed 1st, SqFt Fin - Main: 1152.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, Dining Area: Y, SqFt Fin - 2nd: 0.00

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$15,430
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$1,234
− Management
−$1,234
− Depreciation
−$2,906
Taxable income
$2,461
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$591
After-tax cash flow
$3,315/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
Valley View SD
NCES district ID
4224650
Math proficiency
34% ▼ -10.00%
Reading proficiency
57% ▼ -12.00%
Median HH income
$45,562
Composite
38.54/100
National rank
#4174
State rank
#269 of 539 in PA

Livability — Archbald

Score
73/100
State rank
#596
US rank
#5675

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
Archbald, PA
City population
6,580
Population (ZIP)
6,580

Population outlook (Lackawanna County) Hauer SSP2

Today (2025)
210,652 people
By 2030
208,623 · -1.0%
By 2040
203,980 · -3.2%
By 2050
201,069 · -4.5%
By 2075
205,026 · -2.7%
By 2100
210,851 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 1%
Common ancestry
Romanian 13% Scotch-Irish 6% Subsaharan African 1%
Foreign-born
1%

Political lean MEDSL · Lackawanna

2024 margin
Toss-up / Even · D 51.0% · R 48.3%
2008→2024 swing
-23.2pp toward R · 2008: 26.0pp · 2024: 2.8pp
All cycles
2024: D+2.8 2020: D+8.4 2016: D+3.4 2012: D+27.4 2008: D+26.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -149.56%
Current HPI
208.173
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

+135.1% since first listed
3 events — show timeline
  • 2026-03-22 Price Changed $99,900 GSBR as distributed by MLS GRID
  • 2026-02-26 Listed $124,900 GSBR as distributed by MLS GRID
  • 2011-01-04 Sold (MLS) $42,500 GSBR as distributed by MLS GRID

Property tax history

+26.0%/yr

Latest (2026): $25,242 · +880.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…