CashFlowRE
Sign in Sign up
26 Joseph Ave
B Composite 73.16
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 +9.1/15.0
  • Condition / age +5.0/5.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$85,750

26 Joseph Ave · Amity, PA 19508
2 bd · 1.0 ba · 768 sqft · SingleFamily · 288 Days on market
Built 2025 Excellent condition $112/sqft · at area comps Est $89k · at est. ↓ 3% since listing

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

Listing remarks MLS

Brand new 48-foot x 16 foot manufactured home is a 2025 model. The uncommon 16 foot width makes for a wider and more spacious feeling home. For energy efficiency the construction is 2 x6. The home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. This home has 2x6 construction for low heating costs. Most windows have blinds and window treatments. Beautiful kitchen with cabinets extending to the ceiling. The home comes with crown molding, recessed lighting and stainless steel Whirlpool appliances. The heating is propane and the windows are energy efficient. Valley View Community's monthly rent is $605 and includes sewer and trash. Great price on a new home and low monthly expenses. The seller is offering 1 month lot rent free. Come see this home and make it yours.

Key facts

  • Built 2025
  • Listed 288 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 2-bed/1.0-bath single-family listed at $86k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $660 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $86k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Daniel Boone Area SD (suburban): math 38% / reading 52% proficiency, ranked #217 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $592 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 288 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
Recommended offer $75,460 (12.0% below list)

Questions for the listing agent

  1. It's been on market 288 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.85%
Cap rate
15.52%
Cash-on-cash
32.96%
DSCR
2.47
GRM
4.5

CMA / ARV

ARV (median comp)
$88,830
List price
$85,750
Delta
-3.47%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
29 Joseph Ave 0.02mi 2/1.0 768 (0%) 13mo $85,750 $112 88
19 Valley View Rd 0.06mi 2/1.5 784 (+2%) 11mo $77,900 $99 82
35 John Ave 0.06mi 2/1.0 840 (+9%) 1mo $24,500 $29 81
63 Mildred Ave 0.12mi 2/1.0 720 (-6%) 10mo $50,000 $69 76
81 Valley View Rd 0.12mi 2/2.0 840 (+9%) 0mo $65,000 $77 74
20 Valley View Rd 0.06mi 2/2.0 812 (+6%) 14mo $74,900 $92 72
66 Mildred Ave Ave 0.11mi 2/1.0 728 (-5%) 20mo $63,500 $87 70
115 Dennis Ave 0.08mi 2/2.0 840 (+9%) 14mo $88,500 $105 64
46 Virginia Ave 0.11mi 2/2.0 840 (+9%) 19mo $92,500 $110 60

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
28.1%
Equity multiple
2.17×
Total profit
$28,136
Equity at exit
$12,786
10-year hold
IRR
35.6%
Equity multiple
4.28×
Total profit
$78,688
Equity at exit
$7,414

Cash invested: $24,010 (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 19508

Home prices YoY
-25.6%
Active inventory
83
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,585 medium interval (Pro) →
Mortgage (P&I)
$450
Tax est. 1.5%
$107 /mo · $1,286/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$660

Break-even live

Break-even rent $750
Max offer price $85,750
Occupancy floor 53%

Sensitivity live

Price -10% $719 -5% $689 +0% $660 +5% $630 +10% $600
Rent -10% $534 -5% $597 +0% $660 +5% $722 +10% $785
Rate -1.0pp $703 -0.5pp $681 base $660 +0.5pp $637 +1.0pp $615

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
$21,438
Closing costs
$2,572
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
24 Cedar House Douglassville, PA 2.0–3.0 1.0 1037 $1,585 $1.53 2d 5 1.11mi

Listing history 12 events

  1. 2026-06-17
    statusdays on market $85,750 Pending 288 DOM
  2. 2026-06-09
    days on market $85,750 Active 286 DOM
  3. 2026-06-08
    days on market $85,750 Active 285 DOM
  4. 2026-06-07
    days on market $85,750 Active 284 DOM
  5. 2026-06-04
    days on market $85,750 Active 281 DOM
  6. 2026-06-03
    days on market $85,750 Active 280 DOM
  7. 2026-06-02
    days on market $85,750 Active 279 DOM
  8. 2026-06-01
    days on market $85,750 Active 278 DOM
  9. 2026-05-31
    days on market $85,750 Active 277 DOM
  10. 2026-03-04
    price $85,750 809-char remark
    Show marketing remark (809 chars)

    Brand new 48-foot x 16 foot manufactured home is a 2025 model. The uncommon 16 foot width makes for a wider and more spacious feeling home. For energy efficiency the construction is 2 x6. The home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. This home has 2x6 construction for low heating costs. Most windows have blinds and window treatments. Beautiful kitchen with cabinets extending to the ceiling. The home comes with crown molding, recessed lighting and stainless steel Whirlpool appliances. The heating is propane and the windows are energy efficient. Valley View Community's monthly rent is $605 and includes sewer and trash. Great price on a new home and low monthly expenses. The seller is offering 1 month lot rent free. Come see this home and make it yours.

  11. 2025-08-28
    listed $88,250 Active 809-char remark
    Show marketing remark (809 chars)

    Brand new 48-foot x 16 foot manufactured home is a 2025 model. The uncommon 16 foot width makes for a wider and more spacious feeling home. For energy efficiency the construction is 2 x6. The home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. This home has 2x6 construction for low heating costs. Most windows have blinds and window treatments. Beautiful kitchen with cabinets extending to the ceiling. The home comes with crown molding, recessed lighting and stainless steel Whirlpool appliances. The heating is propane and the windows are energy efficient. Valley View Community's monthly rent is $605 and includes sewer and trash. Great price on a new home and low monthly expenses. The seller is offering 1 month lot rent free. Come see this home and make it yours.

  12. 2025-08-27
    historical $88,250 809-char remark
    Show marketing remark (809 chars)

    Brand new 48-foot x 16 foot manufactured home is a 2025 model. The uncommon 16 foot width makes for a wider and more spacious feeling home. For energy efficiency the construction is 2 x6. The home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. This home has 2x6 construction for low heating costs. Most windows have blinds and window treatments. Beautiful kitchen with cabinets extending to the ceiling. The home comes with crown molding, recessed lighting and stainless steel Whirlpool appliances. The heating is propane and the windows are energy efficient. Valley View Community's monthly rent is $605 and includes sewer and trash. Great price on a new home and low monthly expenses. The seller is offering 1 month lot rent free. Come see this home and make it yours.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,020
− Mortgage interest
−$4,803
− Property taxes
−$1,286
− Insurance
−$429
− Repairs & maintenance
−$1,522
− Management
−$1,522
− Depreciation
−$2,495
Taxable income
$6,964
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,671
After-tax cash flow
$6,243/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 · 13 photos

Excellent 100/100 None rehab

This brand new 2025 manufactured home is in excellent condition with modern finishes and features. It is move-in ready and offers a great value for both resale and rental.

Value-add opportunities

  • Both Painting the exterior and interior — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.

ⓘ 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
Daniel Boone Area SD
NCES district ID
4207290
Math proficiency
38% ▼ -9.00%
Reading proficiency
52% ▼ -14.00%
Median HH income
$75,511
Composite
41.03/100
National rank
#3584
State rank
#217 of 539 in PA

Livability — Amity

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

Census & demographics

Population (ZIP)
15,066

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 (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 6% Iranian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Other Indo-European 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
▼ -94.00%
Current HPI
273.8199
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-2.8% since first listed
3 events — show timeline
  • 2026-03-04 Price Changed $85,750 BRIGHT MLS
  • 2025-08-28 Listed $88,250 BRIGHT MLS
  • 2025-08-27 Coming Soon $88,250 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…