CashFlowRE
Sign in Sign up
229 W Fairview St
C Composite 55.27
Why this score? — see what drove the C 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 +19.2/30.0
  • ARV discount +12.1/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.2/10.0
  • Livability +4.1/5.0
  • Schools +3.5/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

229 W Fairview St · Bethlehem, PA 18018
2 bd · 1.0 ba · 2,152 sqft · SingleFamily public records · 49 Days on market
Built 1920 1,575 sqft lot $102/sqft · 29% below area Est $245k · 10% under

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

Listing remarks MLS

This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

Key facts

  • Rear entrance
  • Living room
  • Eat in kitchen

Tags

LIVING ROOMDINING ROOMEAT IN KITCHENMUDROOMREAR ENTRANCEFULL BATH

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/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $213k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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 flat; 103 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($75k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $105k; list at $220k implies a 109% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $213,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 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 1920 — 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
1.02%
Cap rate
7.58%
Cash-on-cash
4.61%
DSCR
1.20
GRM
8.2

CMA / ARV

ARV (median comp)
$244,687
List price
$219,900
Delta
-10.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
945 Main St 0.14mi 3/2.5 (+1) 2,176 (+1%) 1mo $380,000 $175 80
744 Center St 0.54mi 3/2.0 (+1) 2,147 (-0%) 3mo $267,000 $124 63
80 W North St 0.31mi 3/1.0 (+1) 1,860 (-14%) 6mo $290,000 $156 52
1453 Main St 0.42mi 3/3.0 (+1) 2,374 (+10%) 8mo $480,000 $202 43
126 E North St 0.61mi 3/2.0 (+1) 2,028 (-6%) 18mo $310,000 $153 38
324 Spring St 0.68mi 3/2.0 (+1) 2,036 (-5%) 18mo $290,000 $142 35
338 Hanover St 0.63mi 3/3.5 (+1) 1,935 (-10%) 23mo $382,500 $198 20

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 · 0.85% rent growth · sell at horizon

5-year hold
IRR
-11.6%
Equity multiple
0.59×
Total profit
$-25,284
Equity at exit
$32,788
10-year hold
IRR
-5.9%
Equity multiple
0.66×
Total profit
$-21,110
Equity at exit
$19,013

Cash invested: $61,572 (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 18018

Rents YoY
0.8%
Active inventory
103
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,240 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$289 /mo · $3,464/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$236

Break-even live

Break-even rent $1,941
Max offer price $219,900
Occupancy floor 84%

Sensitivity live

Price -10% $361 -5% $299 +0% $236 +5% $174 +10% $112
Rent -10% $59 -5% $148 +0% $236 +5% $325 +10% $413
Rate -1.0pp $347 -0.5pp $292 base $236 +0.5pp $179 +1.0pp $121

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
$54,975
Closing costs
$6,597
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
520 W Union Blvd Unit 2 Bethlehem, PA 3.0 1.0 2225 $2,150 $0.97 24d 1 0.33mi
56 W North St Bethlehem, PA 2.0 2.0 1486 $2,400 $1.62 15d 1 0.37mi
129 E Goepp St Bethlehem, PA 3.0 2.0 1648 $2,600 $1.58 3d 1 0.59mi
1214 Maple St Bethlehem, PA 3.0 1.0 1462 $2,000 $1.37 44d 1 0.88mi
239 E Church St Bethlehem, PA 3.0 2.5 1724 $2,950 $1.71 24d 1 0.94mi
417 Linden St Bethlehem, PA 3.0 1.5 1699 $2,450 $1.44 3d 1 0.96mi
822 Elm St Bethlehem, PA 3.0 1.5 1406 $2,195 $1.56 15d 1 0.99mi
11 W 2nd St Bethlehem, PA 2.0 2.0 1620 $2,550 $1.57 24d 4 1.03mi
328 Carver Dr Unit A Bethlehem, PA 2.0 2.0 1466 $2,050 $1.40 44d 1 1.09mi
1411 Greenview Dr Unit 17 Bethlehem, PA 2.0 2.5 1400 $2,500 $1.79 24d 1 1.15mi
517 Seneca St Unit 1 Bethlehem, PA 2.0 1.5 1500 $2,200 $1.47 44d 1 1.29mi
1138 Arcadia St Bethlehem, PA 3.0 1.0 1802 $2,095 $1.16 44d 1 1.35mi

Listing history 24 events

  1. 2026-05-08
    status Pending 636-char remark
    Show marketing remark (636 chars)

    This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

  2. 2026-04-30
    price $219,900 636-char remark
    Show marketing remark (636 chars)

    This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

  3. 2026-04-22
    price $224,900 636-char remark
    Show marketing remark (636 chars)

    This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

  4. 2026-03-26
    status Active 636-char remark
    Show marketing remark (636 chars)

    This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

  5. 2026-02-26
    status Pending 636-char remark
    Show marketing remark (636 chars)

    This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

  6. 2026-02-19
    listed $239,900 Active 636-char remark
    Show marketing remark (636 chars)

    This conveniently located and spacious four-bedroom house is 2 blocks from main street Bethlehem and 2 blocks to Moravian U. This home features 3 floors of living, first floor you will find a nicely sized living room, Dining room, eat in kitchen, and mudroom with a rear entrance leading to a small yard. On the second floor find a full bath along with 2 large bedrooms, and the third floor has an additional 2 bedrooms. It is equipped with a refrigerator, stove, washer and dryer Gas boiler. The house is being sold with a clear city inspection, it was just freshly painted, ready for you to move right in! Call to schedule your show!

  7. 2021-11-09
    historical
  8. 2021-10-05
    price $189,900
  9. 2021-09-02
    listed $199,900 Active
  10. 2017-05-25
    soldstatus $104,966
  11. 2017-04-07
    soldstatus $100,000 Sold
  12. 2017-02-17
    historical
  13. 2017-02-10
    status Pending
  14. 2017-01-31
    status Pending
  15. 2016-10-24
    price $104,900
  16. 2016-10-24
    price $104,900
  17. 2016-06-01
    price $108,000
  18. 2016-06-01
    price $108,000
  19. 2016-04-29
    listed $113,000 Active
  20. 2016-04-14
    listed $113,000 Active
  21. 2006-02-28
    soldstatus $120,500
  22. 2005-11-18
    listed $124,500
  23. 1997-01-07
    soldstatus $32,000
  24. 1997-01-01
    soldstatus $32,000

ⓘ 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
$3,464 · $289/mo
Projected year-2 tax
$3,469 · $289/mo
Expected delta
+$5/yr ($0/mo · 0.2%)

ⓘ 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 2/10 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 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
$26,883
− Mortgage interest
−$12,318
− Property taxes
−$3,464
− Insurance
−$1,100
− Repairs & maintenance
−$2,151
− Management
−$2,151
− Depreciation
−$6,397
Taxable loss
−$697
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$167
After-tax cash flow
$3,003/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
Lehigh County · 333,019 people
City population
129,661
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
32,965
Household income
$75,417
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1361.0

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
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 24% Two or more races 10% Black 6% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 14% Dominican 3%
Common ancestry
Romanian 4% Italian 2% Polish 2%
Foreign-born
9% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 15% 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
▼ -211.46%
Current HPI
301.1699
Rent YoY
▲ 0.85%
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

+587.2% since first listed
24 events — show timeline
  • 2026-05-08 Pending GLVRMLS
  • 2026-04-30 Price Changed $219,900 GLVRMLS
  • 2026-04-22 Price Changed $224,900 GLVRMLS
  • 2026-03-26 Relisted GLVRMLS
  • 2026-02-26 Pending GLVRMLS
  • 2026-02-19 Listed $239,900 GLVRMLS
  • 2021-11-09 Listing Removed GLVRMLS
  • 2021-10-05 Price Changed $189,900 GLVRMLS
  • 2021-09-02 Listed $199,900 GLVRMLS
  • 2017-05-25 Sold (Public Records) $104,966 Public Records
  • 2017-04-07 Sold (MLS) $100,000 GLVRMLS
  • 2017-02-17 Listing Removed GLVRMLS
  • 2017-02-10 Pending GLVRMLS
  • 2017-01-31 Pending GLVRMLS
  • 2016-10-24 Price Changed $104,900 GLVRMLS
  • 2016-10-24 Price Changed $104,900 GLVRMLS
  • 2016-06-01 Price Changed $108,000 GLVRMLS
  • 2016-06-01 Price Changed $108,000 GLVRMLS
  • 2016-04-29 Listed $113,000 GLVRMLS
  • 2016-04-14 Listed $113,000 GLVRMLS
  • 2006-02-28 Sold (MLS) $120,500 GLVRMLS
  • 2005-11-18 Listed $124,500 GLVRMLS
  • 1997-01-07 Sold (Public Records) $32,000 Public Records
  • 1997-01-01 Sold (Public Records) $32,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $3,464 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…