CashFlowRE
Sign in Sign up
1939 Woodvale Ave
D Composite 44.09
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

1939 Woodvale Ave · Mount Penn, PA 19606
3 bd · 1.0 ba · 1,010 sqft · Townhouse public records · 15 Days on market
Built 1920 1,742 sqft lot $173/sqft · at area comps Est $182k · at est.

🖨 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

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 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.
Recommended offer $172,325 (1.5% 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 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
-16.7%
Equity multiple
0.41×
Total profit
$-29,051
Equity at exit
$26,093
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,740
Max offer price $172,724
Occupancy floor 96%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-13
    status 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.

  2. 2026-05-03
    historical 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.

  3. 2026-04-18
    listed $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.

  4. 2026-04-15
    historical $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.

  5. 2025-11-22
    historical
  6. 2025-10-03
    listed $186,000 Active
  7. 2025-09-29
    historical
  8. 2021-03-12
    soldstatus $75,000
  9. 2021-03-02
    soldstatus $75,000 Closed
  10. 2021-02-07
    status Pending
  11. 2021-02-06
    historical
  12. 2021-01-29
    listed $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
combined federal + state — saved on this device
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

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
Mount Penn, PA
County
Berks County · 195,629 people
Metro
Reading, PA
Population (ZIP)
35,853
Household income
$85,557
Rent vs Own
20.4% rent · 79.6% 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

Price history

+119.0% since first listed
12 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%/yr

Latest (2026): $3,937 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…