CashFlowRE
Sign in Sign up
1990 Valley Rd
B- Composite 67.92
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Schools +2.3/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$175,000

1990 Valley Rd · Pomeroy, PA 19320
4 bd · 1.0 ba · 1,776 sqft · SingleFamily · 53 Days on market
Built 1900 Poor condition 0.28 ac lot $99/sqft · 51% below area

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

Listing remarks

Investor Alert!!! This property is being offered a live on site Public Auction on Wednesday, June 17, 2026 at 1pm. This listed price is not the sale price and property may sell for higher or lower than this list priced at public auction subject to seller confirmation of price. Auction Terms: 10% down payment day of auction, balance of purchase price by July 30, 2026, Buyer pays all realty transfer taxes, property taxes prorated at settlement, property sold in "as is" condition. Property consists of a 2 story home that needs some updating with a detached 25'x28' garage with a 2nd floor 2 bedroom apartment on a . 28 acre +/- level lot. The house contains 4 bedrooms, living room, d

Key facts

  • 0.28 acre lot
  • 2 garage spots
  • Built 1900

Property features AI

Exterior

  • Parking: Detached oversized front-entry garage with 2 spaces; Gravel driveway
  • Utilities: Well water; Public sewer; Electric service available; Cable TV available; Phone service available; No municipal trash service
  • Home design: Detached structure; Shingle roof; Level lot; Suburban setting; Facing/state road access via blacktop
  • Construction: Frame construction; Stone foundation; Replacement insulated windows; Partial, unfinished basement
  • Exterior features: Porch(es) and deck(s); Roof deck

Interior

  • Kitchen: Electric oven/range
  • Bedrooms: Four bedrooms on the upper level
  • Flooring: Carpet; Wood; Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (oil); Circuit breaker electrical
  • Interior features: Family room opens off the kitchen; Storm doors; Paneled walls and drywall
  • Laundry & utility: Laundry on the main floor; Electric hot water

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 4-bed/1.0-bath single-family listed at $175k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $819 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#902 in PA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: amenities F, commute F, health & safety F.
  • Coatesville Area SD (suburban): math 18% / reading 31% proficiency, ranked #457 of 539 in PA (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.8%/yr); 255 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,513 units permitted in Chester County in 2024 (354 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($91k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $49k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.51%
Cap rate
12.29%
Cash-on-cash
21.42%
DSCR
1.95
GRM
5.5

CMA / ARV

ARV (median comp)
$353,736
List price
$175,000
Delta
-50.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11 Newport Ave 0.48mi 3/2.0 (-1) 1,772 (-0%) 2mo $350,000 $198 67
454 Old Stottsville Rd 0.51mi 3/1.0 (-1) 1,750 (-2%) 9mo $195,000 $111 61
50 Timacula Rd 0.46mi 3/2.0 (-1) 1,625 (-8%) 2mo $430,000 $265 54
675 Old Stottsville Rd 0.19mi 3/2.0 (-1) 1,928 (+9%) 20mo $605,000 $314 51
511 Pebble Ln 0.71mi 3/2.0 (-1) 1,786 (+1%) 11mo $430,000 $241 48
9 Helen St 0.40mi 3/2.5 (-1) 1,968 (+11%) 7mo $351,000 $178 47
17 Penn St 0.50mi 3/2.0 (-1) 1,588 (-11%) 5mo $290,000 $183 46
316 Flagstone Cir 0.68mi 3/3.0 (-1) 1,846 (+4%) 11mo $439,900 $238 40
406 Flagstone Cir 0.73mi 3/2.5 (-1) 1,886 (+6%) 11mo $448,500 $238 35

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
14.4%
Equity multiple
1.59×
Total profit
$28,797
Equity at exit
$26,093
10-year hold
IRR
24.5%
Equity multiple
3.32×
Total profit
$113,489
Equity at exit
$15,131

Cash invested: $49,000 (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 19320

Rents YoY
4.8%
Active inventory
255
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,638 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$554
Net cashflow
$819

Break-even live

Break-even rent $1,601
Max offer price $175,000
Occupancy floor 64%

Sensitivity live

Price -10% $940 -5% $879 +0% $819 +5% $759 +10% $698
Rent -10% $611 -5% $715 +0% $819 +5% $923 +10% $1,027
Rate -1.0pp $907 -0.5pp $864 base $819 +0.5pp $774 +1.0pp $728

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
$43,750
Closing costs
$5,250
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
392 Trego Ave Coatesville, PA 3.0 2.5 1509 $2,550 $1.69 0d 1 1.14mi
344 Trego Ave Coatesville, PA 3.0 2.5 1503 $2,500 $1.66 0d 1 1.16mi
202 Fox Trl #105 Parkesburg, PA 3.0 2.5 1528 $2,595 $1.70 0d 1 1.44mi

Listing history 16 events

  1. 2026-06-21
    statusdays on market $175,000 Pending 53 DOM
  2. 2026-06-18
    days on market $175,000 Active 52 DOM
  3. 2026-06-17
    days on market $175,000 Active 51 DOM
  4. 2026-06-16
    days on market $175,000 Active 50 DOM
  5. 2026-06-15
    days on market $175,000 Active 49 DOM
  6. 2026-06-13
    days on market $175,000 Active 47 DOM
  7. 2026-06-13
    days on market $175,000 Active 46 DOM
  8. 2026-06-09
    days on market $175,000 Active 43 DOM
  9. 2026-06-08
    days on market $175,000 Active 42 DOM
  10. 2026-06-07
    days on market $175,000 Active 41 DOM
  11. 2026-06-04
    days on market $175,000 Active 38 DOM
  12. 2026-06-03
    days on market $175,000 Active 37 DOM
  13. 2026-06-02
    days on market $175,000 Active 36 DOM
  14. 2026-06-01
    days on market $175,000 Active 35 DOM
  15. 2026-05-31
    days on market $175,000 Active 34 DOM
  16. 2026-04-27
    listed $175,000 Active 934-char remark

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$31,655
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$1,542
− Repairs & maintenance
−$2,532
− Management
−$2,532
− Depreciation
−$5,091
Taxable income
$7,530
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,807
After-tax cash flow
$8,021/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive renovations and updates to improve its condition and value. The home is in poor condition and needs a complete overhaul to become move-in ready.

Repairs flagged

  • Major kitchen cabinets — Outdated and in poor condition
  • Major bathroom fixtures — Outdated and in poor condition
  • Major exterior siding — Weathered and in poor condition
  • Major flooring — Worn and in poor condition
  • Major interior walls/paint — Worn and in poor condition
  • Major systems — No visible systems, likely in poor condition

Value-add opportunities

  • Resale Kitchen renovation — Modern kitchen will attract more buyers
  • Resale Bathroom renovation — Modern bathroom will attract more buyers
  • Both Exterior siding and landscaping — Improved curb appeal will attract more buyers and renters
  • Both Flooring replacement — New flooring will improve the overall appearance and functionality of the home
  • Both Interior paint and decluttering — Fresh paint and decluttering will make the home more inviting and functional

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · Outdated and in poor condition Major $15,000–50,000
bathroom fixtures · Outdated and in poor condition Major $15,000–50,000
exterior siding · Weathered and in poor condition Major $15,000–50,000
flooring · Worn and in poor condition Major $15,000–50,000
interior walls/paint · Worn and in poor condition Major $15,000–50,000
systems · No visible systems, likely in poor condition Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Resale Kitchen renovation — Modern kitchen will attract more buyers
  • Resale Bathroom renovation — Modern bathroom will attract more buyers
  • Both Exterior siding and landscaping — Improved curb appeal will attract more buyers and renters
  • Both Flooring replacement — New flooring will improve the overall appearance and functionality of the home
  • Both Interior paint and decluttering — Fresh paint and decluttering will make the home more inviting and functional

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Coatesville Area SD
NCES district ID
4206240
Math proficiency
18% ▼ -9.00%
Reading proficiency
31% ▼ -9.00%
Median HH income
$66,753
Composite
23.19/100
National rank
#7944
State rank
#457 of 539 in PA

Livability — Pomeroy

Score
68/100
State rank
#902
US rank
#9597

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pomeroy, PA
County
Chester County · 432,350 people
City population
170
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
55,941
Household income
$90,601
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
1480.0

Population outlook (Chester County) Hauer SSP2

Today (2025)
546,756 people
By 2030
559,441 · +2.3%
By 2040
576,377 · +5.4%
By 2050
580,602 · +6.2%
By 2075
581,575 · +6.4%
By 2100
540,922 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 17% Hispanic / Latino 14% Two or more races 11%
Hispanic origin (detail)
Mexican 5% Puerto Rican 5%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 2%
Foreign-born
6% · Canada
Languages at home
87% English-only · Spanish 10% German/W. Germanic 1% Russian/Polish/Slavic 0%

Political lean MEDSL · Chester

2024 margin
D (+14.5) · D 56.7% · R 42.2% · Other 1.0%
2008→2024 swing
+5.2pp toward D · 2008: 9.2pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+17.0 2016: D+9.2 2012: R+0.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -195.38%
Current HPI
274.045
Rent YoY
▲ 4.82%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-06-19 Pending BRIGHT MLS
  • 2026-04-27 Listed $175,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…