CashFlowRE
Sign in Sign up
812 Stanbridge St
B- Composite 65.22
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 +23.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.5/10.0
  • DSCR +7.5/10.0
  • Livability +4.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$199,900

812 Stanbridge St · Norristown, PA 19401
5 bd · 1.0 ba · 1,665 sqft · SingleFamily public records · 2 Days on market
Built 1915 4,000 sqft lot Est $388k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 812 Stanbridge St in Norristown! This spacious brick twin offers a fantastic opportunity to add your own style and updates. Currently configured as a 4-bedroom home, Inside, you’ll find spacious living and dining areas filled with natural light, Great size kitchen, convenient main-floor laundry, generously sized bedrooms, and a full basement offering plenty of storage space. Step outside to your private rear yard, perfect for relaxing, entertaining, gardening, and more. With classic brick construction and plenty of interior space, this home is full of potential. Conveniently located near major routes, shopping, dining, parks, and everyday essentials. The convenience of the

Key facts

  • Private rear yard
  • Full basement
  • Great size kitchen

Tags

MAIN-FLOOR LAUNDRYPRIVATE REAR YARDFULL BASEMENTGENEROUSLY SIZED BEDROOMSGREAT SIZE KITCHENCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Brick construction; Permanent foundation; Above-grade and below-grade structures
  • Construction: Brick exterior
  • Exterior features: Semi-detached property; Lot dimensions approximately 19.00 x 0.00; No tidal water

Interior

  • Bedrooms: Three bedrooms on the first upper level; One bedroom on the second upper level
  • Bathrooms: One full bathroom (total)
  • Heating & cooling: Central heating; Oil-fired heat; Electric hot water
  • Interior features: Full basement; Finished above-grade living area per assessor

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 5-bed/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Cap rate 8.5% vs local median 4.5% in Norristown — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 84/100 on livability (#100 in PA, #720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, crime D-.
  • Norristown Area SD (suburban): math 18% / reading 31% proficiency, ranked #466 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.3%/yr); 164 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($70k/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 $6k 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,900

Questions for the listing agent

  1. Built in 1915 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.25%
Cap rate
8.52%
Cash-on-cash
7.97%
DSCR
1.35
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$387,945
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1000 Sterigere St 0.25mi 4/2.0 (-1) 1,600 (-4%) 8mo $300,000 $188 66
1506 Marshall 0.73mi 4/1.5 (-1) 1,764 (+6%) 6mo $331,500 $188 44
404 W Fornance St Unit 2 0.52mi 4/2.0 (-1) 1,610 (-3%) 23mo $375,000 $233 42
1402 Sterigere 0.54mi 4/2.0 (-1) 1,440 (-14%) 2mo $420,000 $292 42
202 Buttonwood St 0.69mi 4/1.5 (-1) 1,480 (-11%) 15mo $168,000 $114 29
1437 Pine St 0.71mi 4/1.0 (-1) 1,432 (-14%) 20mo $347,000 $242 22

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 · 1.29% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-12,777
Equity at exit
$29,806
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$3,309
Equity at exit
$17,284

Cash invested: $55,972 (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 19401

Rents YoY
1.3%
Active inventory
164
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,495 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$468 /mo · $5,612/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$524
Net cashflow
$372

Break-even live

Break-even rent $2,024
Max offer price $199,900
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
$49,975
Closing costs
$5,997
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
712 George St Unit 2 Norristown, PA 4.0 1.0 1485 $2,500 $1.68 44d 1 0.28mi
533 Buttonwood St Norristown, PA 5.0 2.0 1888 $2,300 $1.22 15d 1 0.41mi
540 George St Norristown, PA 5.0 2.0 2054 $2,595 $1.26 24d 1 0.43mi
126 W Elm St Norristown, PA 4.0 1.5 1500 $2,000 $1.33 15d 1 0.51mi
134 W Airy St Norristown, PA 4.0 1.0 1116 $3,036 $2.72 44d 1 0.69mi
534 Green St Norristown, PA 4.0 1.0 1612 $1,800 $1.12 22d 1 0.90mi
217 E Marshall St Norristown, PA 5.0 1.5 2142 $2,450 $1.14 4d 1 0.90mi
221 E Wood St Norristown, PA 4.0 1.0 1527 $2,277 $1.49 44d 1 0.91mi
1809 Chain St Norristown, PA 4.0 2.0 1344 $2,800 $2.08 44d 1 0.99mi

Listing history 2 events

  1. 2026-05-16
    status Pending
  2. 2026-05-13
    listed $199,900 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
$5,612 · $468/mo
Projected year-2 tax
$5,612 · $468/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 8 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
$29,936
− Mortgage interest
−$11,198
− Property taxes
−$5,612
− Insurance
−$1,000
− Repairs & maintenance
−$2,395
− Management
−$2,395
− Depreciation
−$5,815
Taxable income
$1,522
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$365
After-tax cash flow
$4,093/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
Norristown Area SD
NCES district ID
4216980
Math proficiency
18% ▼ -11.00%
Reading proficiency
31% ▼ -14.00%
Median HH income
$56,024
Composite
22.17/100
National rank
#8166
State rank
#466 of 539 in PA

Livability — Norristown

Score
84/100
State rank
#100
US rank
#720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norristown, PA
County
Montgomery County · 712,331 people
City population
87,376
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
43,359
Household income
$69,908
Rent vs Own
54.8% rent · 45.2% own
Severe rent burden
2725.0

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 33% Black 29% Hispanic / Latino 29% Two or more races 16% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 16% Puerto Rican 5% Dominican 2%
Common ancestry
Romanian 3% Slovak 1%
Foreign-born
17% · Canada, Jamaica, South Korea
Languages at home
71% English-only · Spanish 22% Other Indo-European 2% Russian/Polish/Slavic 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
▼ -203.75%
Current HPI
301.7748
Rent YoY
▲ 1.29%
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
  • 2026-05-16 Pending BRIGHT MLS
  • 2026-05-13 Listed $199,900 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2026): $5,612 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…