CashFlowRE
Sign in Sign up
No image
D+ Composite 48.55
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).

  • Cash flow +17.7/30.0
  • ARV discount +8.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.8/10.0
  • 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

$139,700

717 N Main St · Archbald, PA 18403
3 bd · 1.0 ba · 1,400 sqft · SingleFamily · 5 Days on market
Built 1925 0.30 ac lot Est $141k · at est.

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

Listing remarks MLS

Opportunity knocks in Archbald! This 3-bedroom home sits on a deep 60x220 lot and features a detached 2-car garage, enclosed front porch, and over 1,400 sq ft of potential. With public water and sewer, off-street parking, and a private backyard, the bones are here -- it just needs the right vision to bring it back to life. Whether you're an investor looking for your next value-add project or a buyer ready to customize a home to your style, this property offers space, structure, and upside in a convenient Main Street location near schools, shopping, and commuter routes. Bring your ideas and unlock the potential!

Key facts

  • Main street location
  • Private backyard
  • Enclosed front porch

Tags

DETACHED 2-CAR GARAGEENCLOSED FRONT PORCHPRIVATE BACKYARDMAIN STREET LOCATION

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $57 ($684/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (2.3% below list).
  • Recommended offer: $136k (2.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% 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.
  • Zoned schools: Valley View Intrmd Sch (math 28% / reading 60%, grade F, #858 of 1,518 statewide, top 57%, 540 students, 34% FRL); Valley View Ms (math 8% / reading 52%, grade F, #382 of 512 statewide, top 75%, 563 students, 38% FRL); Valley View Hs (math 72%, 761 students, 25% FRL) — zoned schools at 32% FRL track the district average.
  • 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 $966 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $25k; list at $140k implies a 459% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,453 (2.3% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  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
0.98%
Cap rate
7.26%
Cash-on-cash
3.45%
DSCR
1.15
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$141,400
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
872 Hill St 0.38mi 3/1.0 1,436 (+3%) 0mo $128,000 $89 78
590 N Main St N 0.49mi 3/1.5 1,281 (-8%) 11mo $130,000 $101 52
602 N Main St 0.46mi 3/1.5 1,200 (-14%) 1mo $175,100 $146 52
841 Hill St 0.45mi 3/1.0 1,228 (-12%) 9mo $105,000 $86 51
492 Main St 0.75mi 3/2.5 1,200 (-14%) 2mo $136,000 $113 34

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
-13.5%
Equity multiple
0.52×
Total profit
$-18,952
Equity at exit
$20,830
10-year hold
IRR
-4.5%
Equity multiple
0.70×
Total profit
$-11,606
Equity at exit
$12,079

Cash invested: $39,116 (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
8.5×

Monthly cashflow live

Estimated rent
$1,365 medium interval (Pro) →
Mortgage (P&I)
$733
Tax est. 1.5%
$175 /mo · $2,096/yr
Insurance
$58
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$57

Break-even live

Break-even rent $1,292
Max offer price $139,700
Occupancy floor 91%

Sensitivity live

Price -10% $154 -5% $105 +0% $57 +5% $9 +10% $-40
Rent -10% $-51 -5% $3 +0% $57 +5% $111 +10% $165
Rate -1.0pp $127 -0.5pp $93 base $57 +0.5pp $21 +1.0pp $-16

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
$34,925
Closing costs
$4,191
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 5 events

  1. 2026-03-04
    status Pending 618-char remark
    Show marketing remark (618 chars)

    Opportunity knocks in Archbald! This 3-bedroom home sits on a deep 60x220 lot and features a detached 2-car garage, enclosed front porch, and over 1,400 sq ft of potential. With public water and sewer, off-street parking, and a private backyard, the bones are here -- it just needs the right vision to bring it back to life. Whether you're an investor looking for your next value-add project or a buyer ready to customize a home to your style, this property offers space, structure, and upside in a convenient Main Street location near schools, shopping, and commuter routes. Bring your ideas and unlock the potential!

  2. 2026-03-04
    status Pending
    Show marketing remark (618 chars)

    Opportunity knocks in Archbald! This 3-bedroom home sits on a deep 60x220 lot and features a detached 2-car garage, enclosed front porch, and over 1,400 sq ft of potential. With public water and sewer, off-street parking, and a private backyard, the bones are here -- it just needs the right vision to bring it back to life. Whether you're an investor looking for your next value-add project or a buyer ready to customize a home to your style, this property offers space, structure, and upside in a convenient Main Street location near schools, shopping, and commuter routes. Bring your ideas and unlock the potential!

  3. 2026-02-27
    listed $139,700 Active 618-char remark
    Show marketing remark (618 chars)

    Opportunity knocks in Archbald! This 3-bedroom home sits on a deep 60x220 lot and features a detached 2-car garage, enclosed front porch, and over 1,400 sq ft of potential. With public water and sewer, off-street parking, and a private backyard, the bones are here -- it just needs the right vision to bring it back to life. Whether you're an investor looking for your next value-add project or a buyer ready to customize a home to your style, this property offers space, structure, and upside in a convenient Main Street location near schools, shopping, and commuter routes. Bring your ideas and unlock the potential!

  4. 2026-02-27
    listed $139,700 Active
    Show marketing remark (618 chars)

    Opportunity knocks in Archbald! This 3-bedroom home sits on a deep 60x220 lot and features a detached 2-car garage, enclosed front porch, and over 1,400 sq ft of potential. With public water and sewer, off-street parking, and a private backyard, the bones are here -- it just needs the right vision to bring it back to life. Whether you're an investor looking for your next value-add project or a buyer ready to customize a home to your style, this property offers space, structure, and upside in a convenient Main Street location near schools, shopping, and commuter routes. Bring your ideas and unlock the potential!

  5. 1981-06-30
    soldstatus $25,000

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$16,374
− Mortgage interest
−$7,825
− Property taxes
−$2,096
− Insurance
−$1,365
− Repairs & maintenance
−$1,310
− Management
−$1,310
− Depreciation
−$4,064
Taxable loss
−$1,595
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$383
After-tax cash flow
$1,067/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

+458.8% since first listed
5 events — show timeline
  • 2026-03-04 Pending PMAR
  • 2026-03-04 Pending GLVRMLS
  • 2026-02-27 Listed $139,700 GLVRMLS
  • 2026-02-27 Listed $139,700 PMAR
  • 1981-06-30 Sold (Public Records) $25,000 Public Records

Property tax history

+36.0%/yr

Latest (2026): $42,805 · +2187.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…