CashFlowRE
Sign in Sign up
659 Old Reading Pike
B- Composite 65.17
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 +23.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +7.2/10.0
  • Rent growth +3.7/5.0
  • Schools +3.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

659 Old Reading Pike · West Pottsgrove, PA 19464
3 bd · 1.0 ba · 1,120 sqft · Townhouse public records · 4 Days on market
Built 1920 8,202 sqft lot Est $217k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attractive brick twin. Replacement windows, new carpet downstairs, interior freshly painted, remodeled bath and kitchen, large yard with plently of off street parking, 12' x 24' workshop. Country feeling yet only a minute to Route 422.

Key facts

  • Private parking area
  • Double sink
  • Large yard

Tags

SEMI-DETACHED BRICK TWINPRIVATE PARKING AREALARGE YARDMUD ROOMWELL-EQUIPPED KITCHENDOUBLE SINK

Property features AI

Finance

  • Other: Fee simple ownership; Property condition noted as below average; Above-grade finished area reported (assessor source)

Exterior

  • Parking: Driveway parking; Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Semi-detached property; Brick construction
  • Construction: Brick exterior; Stone foundation; Above-grade and below-grade structures
  • Exterior features: Shared driveway with parking behind the home; Off-street parking available; Cable TV available

Interior

  • Kitchen: Kitchen (no appliance details provided)
  • Bedrooms: Three bedrooms on the upper level; Rooms include: Master bedroom, Bedroom 2, Bedroom 3
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Heat pump with oil backup; Oil hot water
  • Interior features: Full, unfinished basement
  • Laundry & utility: Mud room

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 $150k.

Deal economics

  • At list price, monthly cash flow is $270 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Pottsgrove SD (suburban): math 29% / reading 50% proficiency, ranked #318 of 539 in PA (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.9%/yr); 202 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,936 units permitted in Montgomery County in 2024 (530 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 $4k of value loss. Plan a longer hold.
  • Montgomery County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 23y 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 $90k; list at $150k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.22%
Cap rate
8.46%
Cash-on-cash
7.72%
DSCR
1.34
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$217,280
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
657 Old Reading Pike 0.00mi 3/1.0 1,120 (0%) 19mo $232,000 $207 84
663 Old Reading Pike 0.01mi 3/1.0 1,248 (+11%) 13mo $231,000 $185 70
419 Center 0.57mi 2/1.5 (-1) 1,065 (-5%) 11mo $206,700 $194 49

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 · 4.93% rent growth · sell at horizon

5-year hold
IRR
-2.1%
Equity multiple
0.92×
Total profit
$-3,338
Equity at exit
$22,365
10-year hold
IRR
9.9%
Equity multiple
1.84×
Total profit
$35,258
Equity at exit
$12,969

Cash invested: $42,000 (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 19464

Rents YoY
4.9%
Active inventory
202
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,837 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$332 /mo · $3,985/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$270

Break-even live

Break-even rent $1,495
Max offer price $150,000
Occupancy floor 80%

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
$37,500
Closing costs
$4,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17 W Vine St Stowe, PA 2.0 1.0 750 $1,395 $1.86 1d 1 0.62mi
303 Lemon St Stowe, PA 2.0 1.0 1000 $1,950 $1.95 43d 1 0.82mi

Listing history 5 events

  1. 2026-06-18
    status $150,000 Pending 4 DOM
  2. 2026-06-17
    days on market $150,000 Active 4 DOM
  3. 2026-06-16
    days on market $150,000 Active 3 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $150,000 Active 2 DOM

ⓘ 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
$3,985 · $332/mo
Projected year-2 tax
$3,985 · $332/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 6/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$22,049
− Mortgage interest
−$8,402
− Property taxes
−$3,985
− Insurance
−$750
− Repairs & maintenance
−$1,764
− Management
−$1,764
− Depreciation
−$4,364
Taxable income
$1,019
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$245
After-tax cash flow
$2,999/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
Pottsgrove SD
NCES district ID
4219650
Math proficiency
29% ▼ -18.00%
Reading proficiency
50% ▼ -14.00%
Median HH income
$71,814
Composite
36.08/100
National rank
#4763
State rank
#318 of 539 in PA

Livability — West Pottsgrove

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Stowe, PA
County
Montgomery County · 712,331 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
49,101
Household income
$79,787
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
1797.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
856,074 people
By 2030
870,887 · +1.7%
By 2040
891,195 · +4.1%
By 2050
896,417 · +4.7%
By 2075
903,212 · +5.5%
By 2100
843,240 · -1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 15% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Arabic 1% Other Indo-European 1%

Political lean MEDSL · Montgomery

2024 margin
Strong D (+22.8) · D 60.9% · R 38.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: 20.8pp · 2024: 22.8pp
All cycles
2024: D+22.8 2020: D+26.3 2016: D+21.1 2012: D+14.3 2008: D+20.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -253.73%
Current HPI
271.9399
Rent YoY
▲ 4.93%
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

+117.7% since first listed
6 events — show timeline
  • 2026-06-14 Listed $150,000 BRIGHT MLS
  • 2026-06-14 Coming Soon $150,000 BRIGHT MLS
  • 2003-07-17 Sold (Public Records) $89,900 Public Records
  • 2003-06-27 Sold (MLS) $89,900 BRIGHT MLS
  • 2003-02-27 Listed $89,900 BRIGHT MLS
  • 1989-07-31 Sold (Public Records) $68,900 Public Records

Property tax history

+2.4%/yr

Latest (2026): $3,985 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…