653 Corson St · Norristown, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 7/10 · Major
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -7.6%
- Equity multiple
- 0.73×
- Total profit
- $-14,580
- Equity at exit
- $28,330
- 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
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
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$445
- Net cashflow
- $310
Break-even live
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-29status Pending
-
2026-04-27historical
-
2026-03-25$190,000 Active
-
2026-03-24historical $190,000
-
2017-01-10historical
-
2016-09-13$75,000
-
2007-04-04soldstatus $104,000
-
2007-03-28soldstatus $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 * * *
-
2007-01-11$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 * * *
-
2007-01-11historical 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 * * *
-
2002-02-27historical
-
2002-02-27$69,900
-
2002-02-19historical
-
2001-02-20$69,900
-
1997-11-01historical
-
1997-04-23$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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+179.8% since first listed16 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%/yrLatest (2026): $3,468 · +2.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…