1939 Woodvale Ave · Mount Penn, PA
Flood risk 9/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 5/10 · Moderate
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 14.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +14.6/30.0
- ARV discount +9.2/15.0
- 1% rule +4.8/10.0
- DSCR +4.5/10.0
- Livability +3.9/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$175,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This solid home in Anteintum schools has 3 private bedrooms. Both the heat and the hot water are natural gas. The home has both a front porch and a large deck is positioned off the kitchen. The backyard is fenced in and there is space for off street parking. If you are looking for a home at a reasonable price this might be it. If you are an investor this property is worth a look. Currently tenant occupied. Tenant is month to month an pays $1,250 per month and all utilities. The lease is month to month. If investor purchased the tenant would like to stay.
Key facts
- Built 1920
- Listed 15 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath townhouse listed at $175k.
Deal economics
- At list price, monthly cash flow is $-13 ($-155/yr) — negative.
- To cash-flow at today's rent, offer at most $173k (1.3% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (1.5% below list).
- Recommended offer: $172k (1.5% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 77/100 on livability (#356 in PA, #3,123 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
- Antietam SD (suburban): math 13% / reading 35% proficiency, ranked #468 of 539 in PA (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: 166 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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
- It's been on market 15 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 5y 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.
- Current owner paid $75k; list at $175k implies a 133% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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.
- 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.
- 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
- 6.59%
- Cash-on-cash
- 1.04%
- DSCR
- 1.05
- GRM
- 8.5
CMA / ARV
- ARV (median comp)
- $181,739
- List price
- $175,000
- Delta
- -3.71%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1929 Woodvale Ave | 0.01mi | 3/1.0 | 1,046 (+4%) | 13mo | $162,000 | $155 | 82 |
| 2211 Woodvale Ave | 0.31mi | 2/1.0 (-1) | 978 (-3%) | 12mo | $145,000 | $148 | 66 |
| 11 Penn Mawr Ct | 0.62mi | 3/1.0 | 980 (-3%) | 2mo | $195,000 | $199 | 64 |
| 2321 Cumberland Ave | 0.47mi | 3/1.0 | 984 (-3%) | 15mo | $87,500 | $89 | 61 |
| 2539 Grant St | 0.70mi | 3/1.0 | 1,100 (+9%) | 3mo | $200,000 | $182 | 50 |
| 2536 Grant St | 0.69mi | 2/1.0 (-1) | 982 (-3%) | 10mo | $174,900 | $178 | 50 |
| 20 Pennwyn Ter | 0.55mi | 3/2.0 | 1,128 (+12%) | 6mo | $199,900 | $177 | 46 |
| 2545 Grant St | 0.72mi | 3/1.0 | 1,100 (+9%) | 8mo | $185,000 | $168 | 45 |
| 2442 Fairview Ave | 0.58mi | 3/1.0 | 1,155 (+14%) | 17mo | $230,000 | $199 | 35 |
| 2421 Filbert Ave | 0.57mi | 3/2.0 | 896 (-11%) | 22mo | $230,000 | $257 | 33 |
| 2412 Grandview Ave | 0.53mi | 2/1.0 (-1) | 1,151 (+14%) | 19mo | $210,000 | $182 | 31 |
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
- IRR
- -16.7%
- Equity multiple
- 0.41×
- Total profit
- $-29,051
- Equity at exit
- $26,093
- IRR
- -8.4%
- Equity multiple
- 0.47×
- Total profit
- $-25,837
- 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
ZIP-level market 19606
- Active inventory
- 166
- Price-to-rent
- 8.5×
Monthly cashflow live
- Estimated rent
- $1,723 high interval (Pro) →
- Mortgage (P&I)
- −$918
- Tax from tax record
- −$328 /mo · $3,937/yr
- Insurance
- −$73
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$362
- Net cashflow
- $-13
Break-even live
Sensitivity live
| Price | -10% $86 | -5% $37 | +0% $-13 | +5% $-62 | +10% $-112 |
|---|---|---|---|---|---|
| Rent | -10% $-149 | -5% $-81 | +0% $-13 | +5% $55 | +10% $123 |
| Rate | -1.0pp $75 | -0.5pp $32 | base $-13 | +0.5pp $-58 | +1.0pp $-104 |
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 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1710 Perkiomen Ave Reading, PA | 3.0 | 1.5 | 1214 | $1,350 | $1.11 | 44d | 1 | 0.27mi |
| 212 Laurel Ave Reading, PA | 4.0 | 2.0 | 1320 | $2,200 | $1.67 | 14d | 1 | 0.43mi |
| 553 Wunder St Unit 2 Reading, PA | 2.0 | 1.0 | 1242 | $1,500 | $1.21 | 22d | 1 | 0.86mi |
| 603 Maple St Reading, PA | 3.0 | 1.0 | 940 | $1,395 | $1.48 | 22d | 1 | 0.97mi |
| 28 Hilbert Ct Reading, PA | 3.0 | 1.5 | 1288 | $1,695 | $1.32 | 22d | 1 | 1.04mi |
| 437 Linden St Reading, PA | 3.0 | 1.0 | 900 | $1,800 | $2.00 | 22d | 1 | 1.17mi |
| 1332 Green St Reading, PA | 4.0 | 1.0 | 1350 | $1,475 | $1.09 | 22d | 1 | 1.18mi |
| 850 Carsonia Ave Reading, PA | 1.0–2.0 | 1.0 | 807 | $1,525 | $1.89 | 14d | 6 | 1.46mi |
Listing history 12 events
-
2026-05-13status Pending 560-char remark
Show marketing remark (560 chars)
This solid home in Anteintum schools has 3 private bedrooms. Both the heat and the hot water are natural gas. The home has both a front porch and a large deck is positioned off the kitchen. The backyard is fenced in and there is space for off street parking. If you are looking for a home at a reasonable price this might be it. If you are an investor this property is worth a look. Currently tenant occupied. Tenant is month to month an pays $1,250 per month and all utilities. The lease is month to month. If investor purchased the tenant would like to stay.
-
2026-05-03historical 560-char remark
Show marketing remark (560 chars)
This solid home in Anteintum schools has 3 private bedrooms. Both the heat and the hot water are natural gas. The home has both a front porch and a large deck is positioned off the kitchen. The backyard is fenced in and there is space for off street parking. If you are looking for a home at a reasonable price this might be it. If you are an investor this property is worth a look. Currently tenant occupied. Tenant is month to month an pays $1,250 per month and all utilities. The lease is month to month. If investor purchased the tenant would like to stay.
-
2026-04-18$175,000 Active 560-char remark
Show marketing remark (560 chars)
This solid home in Anteintum schools has 3 private bedrooms. Both the heat and the hot water are natural gas. The home has both a front porch and a large deck is positioned off the kitchen. The backyard is fenced in and there is space for off street parking. If you are looking for a home at a reasonable price this might be it. If you are an investor this property is worth a look. Currently tenant occupied. Tenant is month to month an pays $1,250 per month and all utilities. The lease is month to month. If investor purchased the tenant would like to stay.
-
2026-04-15historical $175,000 560-char remark
Show marketing remark (560 chars)
This solid home in Anteintum schools has 3 private bedrooms. Both the heat and the hot water are natural gas. The home has both a front porch and a large deck is positioned off the kitchen. The backyard is fenced in and there is space for off street parking. If you are looking for a home at a reasonable price this might be it. If you are an investor this property is worth a look. Currently tenant occupied. Tenant is month to month an pays $1,250 per month and all utilities. The lease is month to month. If investor purchased the tenant would like to stay.
-
2025-11-22historical
-
2025-10-03$186,000 Active
-
2025-09-29historical
-
2021-03-12soldstatus $75,000
-
2021-03-02soldstatus $75,000 Closed
-
2021-02-07status Pending
-
2021-02-06historical
-
2021-01-29$79,900 Active
ⓘ 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
- $3,937 · $328/mo
- Projected year-2 tax
- $3,937 · $328/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 5/10 Major 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
- $20,679
- − Mortgage interest
- −$9,803
- − Property taxes
- −$3,937
- − Insurance
- −$1,542
- − Repairs & maintenance
- −$1,654
- − Management
- −$1,654
- − Depreciation
- −$5,091
- Taxable loss
- −$3,002
- Est. tax savings @ 24.0%
- +$720
- After-tax cash flow
- $566/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
- Antietam SD
- NCES district ID
- 4202480
- Math proficiency
- 13% ▼ -16.00%
- Reading proficiency
- 35% ▼ -13.00%
- Median HH income
- $51,003
- Composite
- 21.24/100
- National rank
- #8403
- State rank
- #468 of 539 in PA
Livability — Mount Penn
- Score
- 77/100
- State rank
- #356
- US rank
- #3123
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Mount Penn, PA
- County
- Berks County · 195,629 people
- Metro
- Reading, PA
- Population (ZIP)
- 35,853
- Household income
- $85,557
- Rent vs Own
- Severe rent burden
- 619.0
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 (72%)
- Race & ethnicity
- White 72% Hispanic / Latino 18% Two or more races 11% Black 5% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 9% Dominican 3%
- Common ancestry
- Romanian 7% Polish 2% Iranian 2%
- Foreign-born
- 6% · Canada, Jamaica
- Languages at home
- 86% English-only · Spanish 11% Other Indo-European 1% German/W. Germanic 1%
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
- ▼ -211.56%
- Current HPI
- 283.6138
- Rent YoY
- —
- Metro
- Reading, PA
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+119.0% since first listed12 events — show timeline
- 2026-05-13 Pending — BRIGHT MLS
- 2026-05-03 Listing Removed — BRIGHT MLS
- 2026-04-18 Listed $175,000 BRIGHT MLS
- 2026-04-15 Coming Soon $175,000 BRIGHT MLS
- 2025-11-22 Listing Removed — BRIGHT MLS
- 2025-10-03 Listed $186,000 BRIGHT MLS
- 2025-09-29 Coming Soon — BRIGHT MLS
- 2021-03-12 Sold (Public Records) $75,000 Public Records
- 2021-03-02 Sold (MLS) $75,000 BRIGHT MLS
- 2021-02-07 Pending — BRIGHT MLS
- 2021-02-06 Listing Removed — BRIGHT MLS
- 2021-01-29 Listed $79,900 BRIGHT MLS
Property tax history
+2.8%/yrLatest (2026): $3,937 · +1.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…