Rental Property Investment Analysis
Investment metrics for 3 N Meadow Ct, Lewisburg, PA 17837
zillow
Single Family Residence
📍 3 N Meadow Ct, Lewisburg, PA 17837
$699,000
🛏 4 bed
🚿 3 bath
📐 3,026 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-556
After all expenses
Cap Rate
5.27%
Below 6% threshold
Monthly Rent
$4,495/mo
Estimated
Total Expenses
$5,051/mo
All-in monthly
Cash-on-Cash
-4.15%
Low return
Annual Cash Flow
$-6,674
Per year
Break-Even Analysis
Break-Even Rent
$5,051 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸A historic downtown district featuring local shops and restaurants creates an appealing walkable environment for potential long-term residents.
- ▸Proximity to a prominent regional university drives consistent rental demand from faculty and graduate students seeking off-campus housing options.
- ▸The community offers a quiet suburban character with accessible riverfront green spaces that enhance neighborhood desirability for diverse tenant demographics.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-556/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 3 N Meadow Ct, Lewisburg, PA 17837 is listed at $699,000 with 4 bed / 3 bath and 3,026 sq ft.
The estimated monthly rent is $4,495, generating a negative monthly cash flow of $-556 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.27% and the cash-on-cash return is -4.15%. This deal received a score of 18/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk