CashFlowRE
Sign in Sign up
158 Saint Peters Rd
D- Composite 36.58
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).

  • ARV discount +15.0/15.0
  • Cash flow +6.3/30.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • DSCR +0.6/10.0
  • Appreciation +0.0/10.0

$380,000

158 Saint Peters Rd · Alburtis, PA 18062
3 bd · 1.5 ba · 1,548 sqft · SingleFamily public records · 3 Days on market
Built 1975 5.03 ac lot $245/sqft · 10% below area Est $619k · 39% under

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

Listing remarks MLS

Multiple offers received , Highest and best due Monday 8 pm. Set on 5 private acres, this well-maintained property offers a perfect blend of space, functionality, and outdoor amenities. The home features an updated kitchen with pantry and included appliances, hardwood flooring in the dining room, and a comfortable living room with carpet and a wood-burning insert. The primary bedroom includes a walk-in closet and a cozy reading area. A recreation room and additional storage closet add flexible living space. The main bathroom is equipped with a Jacuzzi tub, separate shower stall, and single vanity. French doors lead to a paver patio, creating an ideal setup for indoor-outdoor living, along with a deck for added entertaining space. Outside, enjoy the above-ground pool and hot tub (in need of a new pump/motor), plus a 24x32 pole barn and attached 2-car garage with lean-to, offering ample storage and workspace. Additional features include well and septic systems, oil baseboard heat, central air conditioning, and a hot water heater replaced in 2025. Solar panels installed in 2021 provide added efficiency. A great opportunity for those seeking privacy, land, and versatile indoor and outdoor living spaces.

Key facts

  • Recreation room
  • Walk-in closet
  • Updated kitchen

Tags

UPDATED KITCHENWALK-IN CLOSETRECREATION ROOMJACUZZI TUBPAVER PATIOABOVE-GROUND POOL

Property features AI

Exterior

  • Parking: Attached 2-car garage with inside access; Driveway with space for 4 vehicles; Total of 6 garage/parking spaces
  • Utilities: Well water; On-site septic; Oil hot water; Electric cooling
  • Home design: Detached structure; Pitched shingle roof; Vinyl siding; Fee simple ownership
  • Construction: Concrete perimeter foundation; Vinyl siding construction; Shingle roof; Built year source: Assessor
  • Exterior features: Deck(s); Patio(s); Personal above-ground pool; Pole barn; Above-grade and below-grade structures

Interior

  • Kitchen: Built-in range; Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms on main level
  • Flooring: Carpet; Hardwood; Tile/Brick; Vinyl
  • Bathrooms: 2 full bathrooms (one on main level, one on lower level)
  • Heating & cooling: Hot water heating (oil-fired); Central air conditioning (electric)
  • Interior features: Eat-in kitchen; Full basement
  • Laundry & utility: Washer and Dryer; Laundry on lower floor

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 $380k.

Deal economics

  • At list price, monthly cash flow is $-683 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $259k (31.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (34.3% below list).
  • Recommended offer: $250k (34.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#247 in PA, #2,142 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F.
  • Upper Perkiomen SD (suburban): math 39% / reading 55% proficiency, ranked #189 of 539 in PA (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 157 active listings in the ZIP; high-income renter base; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 30y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $249,781 (34.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1975 — 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. 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
0.66%
Cap rate
4.14%
Cash-on-cash
-7.70%
DSCR
0.66
GRM
12.7

CMA / ARV

ARV (median comp)
$619,273
List price
$380,000
Delta
-38.64%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2995 Seisholtzville Rd 0.75mi 3/2.0 1,560 (+1%) 18mo $362,000 $232 47

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 · 0.13% rent growth · sell at horizon

5-year hold
IRR
-33.0%
Equity multiple
-0.05×
Total profit
$-112,020
Equity at exit
$56,659
10-year hold
IRR
-60.9%
Equity multiple
-0.70×
Total profit
$-180,483
Equity at exit
$32,855

Cash invested: $106,400 (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 18062

Home prices YoY
-26.4%
Rents YoY
0.1%
Active inventory
157
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$2,498 medium interval (Pro) →
Mortgage (P&I)
$1,993
Tax from tax record
$505 /mo · $6,060/yr
Insurance
$158
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$-683

Break-even live

Break-even rent $3,362
Max offer price $259,380
Occupancy floor

Sensitivity live

Price -10% $-468 -5% $-575 +0% $-683 +5% $-790 +10% $-898
Rent -10% $-880 -5% $-781 +0% $-683 +5% $-584 +10% $-485
Rate -1.0pp $-491 -0.5pp $-586 base $-683 +0.5pp $-781 +1.0pp $-881

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
$95,000
Closing costs
$11,400
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 6 events

  1. 2026-05-31
    statusdays on market $380,000 Pending 3 DOM
  2. 2026-05-05
    historical
  3. 2026-05-02
    listed $380,000 Active
  4. 2026-05-01
    listed $380,000 Active
    Show marketing remark (1218 chars)

    Multiple offers received , Highest and best due Monday 8 pm. Set on 5 private acres, this well-maintained property offers a perfect blend of space, functionality, and outdoor amenities. The home features an updated kitchen with pantry and included appliances, hardwood flooring in the dining room, and a comfortable living room with carpet and a wood-burning insert. The primary bedroom includes a walk-in closet and a cozy reading area. A recreation room and additional storage closet add flexible living space. The main bathroom is equipped with a Jacuzzi tub, separate shower stall, and single vanity. French doors lead to a paver patio, creating an ideal setup for indoor-outdoor living, along with a deck for added entertaining space. Outside, enjoy the above-ground pool and hot tub (in need of a new pump/motor), plus a 24x32 pole barn and attached 2-car garage with lean-to, offering ample storage and workspace. Additional features include well and septic systems, oil baseboard heat, central air conditioning, and a hot water heater replaced in 2025. Solar panels installed in 2021 provide added efficiency. A great opportunity for those seeking privacy, land, and versatile indoor and outdoor living spaces.

  5. 1996-12-03
    historical
  6. 1996-06-03
    listed $139,900

ⓘ 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
$6,060 · $505/mo
Projected year-2 tax
$6,060 · $505/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 6 d/yr ≥100°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$29,974
− Mortgage interest
−$21,286
− Property taxes
−$6,060
− Insurance
−$1,900
− Repairs & maintenance
−$2,398
− Management
−$2,398
− Depreciation
−$11,055
Taxable loss
−$15,122
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,629
After-tax cash flow
$-4,564/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
Upper Perkiomen SD
NCES district ID
4224540
Math proficiency
39% ▼ -13.00%
Reading proficiency
55% ▼ -12.00%
Median HH income
$68,322
Composite
41.99/100
National rank
#3337
State rank
#189 of 539 in PA

Livability — Alburtis

Score
79/100
State rank
#247
US rank
#2142

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lehigh County · 333,019 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
27,110
Household income
$110,675
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
537.0

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 10% Two or more races 10% Asian 5% Black 3%
Hispanic origin (detail)
Puerto Rican 4% Dominican 2%
Common ancestry
Romanian 5% Lithuanian 2% Subsaharan African 2%
Foreign-born
11% · Canada, China, Jamaica
Languages at home
83% English-only · Spanish 7% Other Indo-European 4% French/Haitian/Cajun 2%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.04%
Current HPI
253.5939
Rent YoY
▲ 0.13%
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

+171.6% since first listed
7 events — show timeline
  • 2026-05-29 Pending GLVRMLS
  • 2026-05-29 Pending BRIGHT MLS
  • 2026-05-05 Listing Removed BRIGHT MLS
  • 2026-05-02 Listed $380,000 BRIGHT MLS
  • 2026-05-01 Listed $380,000 GLVRMLS
  • 1996-12-03 Listing Removed BRIGHT MLS
  • 1996-06-03 Listed $139,900 BRIGHT MLS

Property tax history

+2.8%/yr

Latest (2026): $6,060 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…