CashFlowRE
Sign in Sign up
653 Corson St
C+ Composite 62.21
Why this score? — see what drove the C+ 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 +22.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.2/10.0
  • 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

$190,000

653 Corson St · Norristown, PA 19401
3 bd · 1.0 ba · 1,496 sqft · Townhouse public records · 34 Days on market
Built 1850 1,500 sqft lot Est $271k · 30% under

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

Listing remarks MLS

Impeccable brick row in absolutely move-in condition! This beautifully updated and maintained home features a new kitchen, newer bath and all new windows. Chair rail, beadboard and built in cabinetry highlight the charming decor. The huge walk-in closet on the second floor has the potential to be a 4th bedroom or office, and the partially finished basement adds to the living area. Off street parking, walk to transportation, -MUST SEE! * * * One Year AHS Home Warranty Included * * *

Key facts

  • 2 parking spots
  • Built 1850
  • Listed 34 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 $190k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.1% 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); 168 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • This rent runs 36% 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

  • It's been on market 34 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 29y 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 $104k; list at $190k implies a 83% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1850 — 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 $184,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.12%
Cap rate
8.25%
Cash-on-cash
6.99%
DSCR
1.31
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$270,776
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
543 Corson St 0.13mi 4/1.0 (+1) 1,554 (+4%) 3mo $175,000 $113 80
332 James St 0.33mi 4/2.0 (+1) 1,500 (+0%) 1mo $285,000 $190 74
206 Chain St 0.37mi 3/1.0 1,440 (-4%) 4mo $180,000 $125 73
1423 Locust St 0.69mi 3/1.0 1,502 (+0%) 1mo $285,000 $190 66
1445 Willow St 0.75mi 3/1.0 1,476 (-1%) 1mo $220,000 $149 62
712 Selma St 0.67mi 3/1.5 1,440 (-4%) 2mo $320,000 $222 58
1040 Green St 0.54mi 4/1.0 (+1) 1,590 (+6%) 3mo $175,000 $110 57
709 Belair Cir 0.72mi 4/1.5 (+1) 1,482 (-1%) 2mo $295,000 $199 56
203 Chain St 0.38mi 4/2.0 (+1) 1,325 (-11%) 2mo $239,900 $181 52
909 Noble St 0.54mi 3/1.0 1,280 (-14%) 3mo $194,000 $152 48
1111 W Lafayette St 0.69mi 3/1.0 1,316 (-12%) 1mo $250,000 $190 47
219 E Basin St 0.62mi 3/1.0 1,285 (-14%) 2mo $165,000 $128 46

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
-7.6%
Equity multiple
0.73×
Total profit
$-14,580
Equity at exit
$28,330
10-year hold
IRR
-0.4%
Equity multiple
0.98×
Total profit
$-1,248
Equity at exit
$16,428

Cash invested: $53,200 (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
168
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,119 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$289 /mo · $3,468/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$310

Break-even live

Break-even rent $1,727
Max offer price $190,000
Occupancy floor 80%

Sensitivity live

Price -10% $417 -5% $364 +0% $310 +5% $256 +10% $202
Rent -10% $142 -5% $226 +0% $310 +5% $393 +10% $477
Rate -1.0pp $405 -0.5pp $358 base $310 +0.5pp $261 +1.0pp $210

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
$47,500
Closing costs
$5,700
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
712 George St Unit 2 Norristown, PA 4.0 1.0 1485 $2,500 $1.68 46d 1 0.18mi
126 W Elm St Norristown, PA 4.0 1.5 1500 $2,000 $1.33 17d 1 0.20mi
515 Cherry St Norristown, PA 3.0 3.0 1100 $1,995 $1.81 27d 1 0.22mi
134 W Airy St Norristown, PA 4.0 1.0 1116 $3,036 $2.72 46d 1 0.23mi
639 Haws Ave Norristown, PA 3.0 1.0 1800 $1,900 $1.06 0d 1 0.32mi
206 Chain St Norristown, PA 3.0 1.0 1440 $2,200 $1.53 46d 1 0.37mi
119 Pearl St Norristown, PA 3.0 2.0 1428 $1,750 $1.23 21d 1 0.39mi
119 Pearl St Unit 1 Norristown, PA 3.0 1.5 1428 $1,750 $1.23 21d 1 0.39mi
542 Stanbridge St #1 Norristown, PA 3.0 1.0 1400 $2,200 $1.57 27d 1 0.42mi
534 Green St Norristown, PA 4.0 1.0 1612 $1,800 $1.12 24d 1 0.45mi
244 Minor St Norristown, PA 2.0 1.0 1098 $1,700 $1.55 46d 1 0.50mi
250 E Chestnut St Norristown, PA 3.0 1.0 1216 $2,724 $2.24 46d 1 0.51mi
124 Knox St Norristown, PA 3.0 1.0 1170 $2,043 $1.75 20d 1 0.56mi
1331 Astor St Unit 2 Norristown, PA 2.0 1.0 1720 $1,900 $1.10 8d 1 0.59mi
502 Buttonwood St Norristown, PA 3.0 1.0 1330 $2,100 $1.58 27d 1 0.59mi
1201 Arch St Unit 2nd Floor Norristown, PA 2.0 1.0 1200 $1,725 $1.44 27d 1 0.62mi
221 E Wood St Norristown, PA 4.0 1.0 1527 $2,277 $1.49 46d 1 0.64mi
613 Walnut St Norristown, PA 3.0 1.0 1526 $1,925 $1.26 8d 1 0.68mi
211 E Poplar St Norristown, PA 3.0 1.5 1414 $2,350 $1.66 46d 1 0.68mi
1115 W Main St Unit 2 Norristown, PA 3.0 1.5 1050 $2,010 $1.91 46d 1 0.69mi
1109 W James St Unit 2 Norristown, PA 2.0 1.0 1000 $1,695 $1.70 0d 1 0.70mi
1535 Willow St Norristown, PA 3.0 1.0 1186 $2,450 $2.07 20d 1 0.84mi
417 E Fornance St Norristown, PA 2.0 1.0 1408 $1,650 $1.17 8d 1 0.84mi
535 Sandy St Norristown, PA 2.0 2.0 1476 $1,699 $1.15 23d 1 0.87mi
24 W Front St Bridgeport, PA 3.0 1.5 1136 $2,100 $1.85 21d 1 0.90mi
1 Meadow Ln Jeffersonville, PA 2.0 1.0 975 $1,847 $1.89 13d 1 0.98mi
1 Meadow Ln Jeffersonville, PA 2.0 1.0 975 $1,597 $1.64 46d 1 0.98mi
301 E Brown St Unit A9 Norristown, PA 2.0 1.0 1000 $1,595 $1.59 47d 1 0.98mi
1011 New Hope St Norristown, PA 1.0–2.0 1.0 807 $1,810 $2.24 0d 13 1.07mi
106 W 5th St Bridgeport, PA 4.0 1.5 1662 $2,850 $1.71 27d 1 1.08mi
3 Ford St Unit B Bridgeport, PA 2.0 2.5 1292 $2,550 $1.97 24d 1 1.08mi
421 Wendover Dr Eagleville, PA 2.0 1.0 903 $1,940 $2.15 8d 1 1.11mi
331 W Logan St Norristown, PA 1.0–2.0 1.0 750 $1,545 $2.06 5d 18 1.12mi
708 Carmen Dr Apt B Norristown, PA 2.0 1.0 1000 $1,650 $1.65 24d 1 1.13mi
1029 Northridge Dr Unit 82B Norristown, PA 2.0 1.0 903 $1,950 $2.16 46d 1 1.16mi
1809 Chain St Norristown, PA 4.0 2.0 1344 $2,800 $2.08 46d 1 1.17mi
311 E 4th St Unit 9 Bridgeport, PA 2.0 1.0 900 $1,800 $2.00 27d 1 1.19mi
900 Luxor Ln Norristown, PA 2.0 1.0–2.0 754 $2,070 $2.74 46d 20 1.19mi
344 Grove St Bridgeport, PA 4.0 2.0 1484 $2,895 $1.95 46d 1 1.21mi
200 Ross Rd King of Prussia, PA 1.0–2.0 1.0 950 $1,750 $1.84 46d 1 1.21mi

Listing history 16 events

  1. 2026-04-29
    status Pending
  2. 2026-04-27
    historical
  3. 2026-03-25
    listed $190,000 Active
  4. 2026-03-24
    historical $190,000
  5. 2017-01-10
    historical
  6. 2016-09-13
    listed $75,000
  7. 2007-04-04
    soldstatus $104,000
  8. 2007-03-28
    soldstatus $104,000 492-char remark
    Show marketing remark (492 chars)

    Impeccable brick row in absolutely move-in condition! This beautifully updated and maintained home features a new kitchen, newer bath and all new windows. Chair rail, beadboard and built in cabinetry highlight the charming decor. The huge walk-in closet on the second floor has the potential to be a 4th bedroom or office, and the partially finished basement adds to the living area. Off street parking, walk to transportation, -MUST SEE! * * * One Year AHS Home Warranty Included * * *

  9. 2007-01-11
    listed $104,000 492-char remark
    Show marketing remark (492 chars)

    Impeccable brick row in absolutely move-in condition! This beautifully updated and maintained home features a new kitchen, newer bath and all new windows. Chair rail, beadboard and built in cabinetry highlight the charming decor. The huge walk-in closet on the second floor has the potential to be a 4th bedroom or office, and the partially finished basement adds to the living area. Off street parking, walk to transportation, -MUST SEE! * * * One Year AHS Home Warranty Included * * *

  10. 2007-01-11
    historical 492-char remark
    Show marketing remark (492 chars)

    Impeccable brick row in absolutely move-in condition! This beautifully updated and maintained home features a new kitchen, newer bath and all new windows. Chair rail, beadboard and built in cabinetry highlight the charming decor. The huge walk-in closet on the second floor has the potential to be a 4th bedroom or office, and the partially finished basement adds to the living area. Off street parking, walk to transportation, -MUST SEE! * * * One Year AHS Home Warranty Included * * *

  11. 2002-02-27
    historical
  12. 2002-02-27
    listed $69,900
  13. 2002-02-19
    historical
  14. 2001-02-20
    listed $69,900
  15. 1997-11-01
    historical
  16. 1997-04-23
    listed $67,900

ⓘ 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
$3,468 · $289/mo
Projected year-2 tax
$3,468 · $289/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 7/10 Severe 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
$25,433
− Mortgage interest
−$10,643
− Property taxes
−$3,468
− Insurance
−$950
− Repairs & maintenance
−$2,035
− Management
−$2,035
− Depreciation
−$5,527
Taxable income
$775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$186
After-tax cash flow
$3,531/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

+179.8% since first listed
16 events — show timeline
  • 2026-04-29 Pending BRIGHT MLS
  • 2026-04-27 Listing Removed BRIGHT MLS
  • 2026-03-25 Listed $190,000 BRIGHT MLS
  • 2026-03-24 Coming Soon $190,000 BRIGHT MLS
  • 2017-01-10 Listing Removed BRIGHT MLS
  • 2016-09-13 Listed $75,000 BRIGHT MLS
  • 2007-04-04 Sold (Public Records) $104,000 Public Records
  • 2007-03-28 Sold (MLS) $104,000 BRIGHT MLS
  • 2007-01-11 Listing Removed BRIGHT MLS
  • 2007-01-11 Listed $104,000 BRIGHT MLS
  • 2002-02-27 Listed $69,900 BRIGHT MLS
  • 2002-02-27 Listing Removed BRIGHT MLS
  • 2002-02-19 Listing Removed BRIGHT MLS
  • 2001-02-20 Listed $69,900 BRIGHT MLS
  • 1997-11-01 Listing Removed BRIGHT MLS
  • 1997-04-23 Listed $67,900 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2026): $3,468 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…