CashFlowRE
Sign in Sign up
1329 Garfield Ave
D+ Composite 46.78
Why this score? — see what drove the D+ 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 +14.2/30.0
  • ARV discount +10.4/15.0
  • Schools +4.8/10.0
  • DSCR +4.3/10.0
  • 1% rule +4.1/10.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$290,000

1329 Garfield Ave · Wyomissing, PA 19610
4 bd · 2.0 ba · 1,650 sqft · Townhouse public records · 3 Days on market
Built 1920 4,356 sqft lot Est $310k · 7% under

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

Listing remarks

ATTENTION: Multiple offers have been received for this home. The seller has established a deadline for highest and best offers to be submitted by 6PM, Saturday, May 30th. A rare opportunity awaits you in this much desired neighborhood of Wyomissing! This beautiful home lay on a welcoming tree-lined street, and is situated in a neighborhood where numerous architectural styles exist to create a truly diverse neighborhood. As you approach the home, you will immediately notice the wonderful curb appeal with attractive mature landscaping, and a Mediterranean style design. The stucco exterior is complemented by and array of warm and vibrant colors on the trim and accents. Walk onto the porch and

Key facts

  • Open floor plan
  • Brick fireplace
  • Tree lined street

Tags

TREE LINED STREETMATURE LANDSCAPINGDECORATIVE PILLARSOPEN FLOOR PLANBRICK FIREPLACEBAMBOO FLOORS

Property features AI

Finance

  • Other: Not in a federal flood zone; Ground rent paid annually

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; 200+ amp electric service with circuit breakers; Hot water: natural gas; Heating fuel: natural gas
  • Home design: End of row townhouse; Main entrance faces east; Fee simple ownership; Property in good condition
  • Construction: Stucco construction; Stone foundation; Asphalt/rubber/shingle roof; Built with above- and below-grade structures; Full unfinished basement with sump pump (not finished)
  • Exterior features: Privacy wood rear fence; Deck(s); Porch(es); Shed; Walkout basement stairs

Interior

  • Kitchen: Built-in microwave; Dishwasher; Electric oven/range
  • Bedrooms: Three bedrooms on the first upper level; One bedroom on the second upper level
  • Flooring: Bamboo; Hardwood; Tile/brick
  • Bathrooms: One full bathroom (upper level); Two half bathrooms (main and upper levels total)
  • Heating & cooling: Radiator heating (natural gas); Ductless/mini-split cooling (electric)
  • Interior features: Ceiling fans; Formal separate dining room; Pantry; Recessed lighting; Wood floors; Has fireplace with brick surround and mantel
  • Laundry & utility: Laundry in basement

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 4-bed/2.0-bath townhouse listed at $290k.

Deal economics

  • At list price, monthly cash flow is $49 ($587/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $265k (8.6% below list).
  • Recommended offer: $265k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.6% in Wyomissing — 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 82/100 on livability (#157 in PA, #1,300 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: commute F.
  • Wyomissing Area SD (suburban): math 43% / reading 65% proficiency, ranked #111 of 539 in PA (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Wyomissing Hills El Ctr (math 52% / reading 70%, grade B, #368 of 1,518 statewide, top 24%, 637 students, 39% FRL); West Reading El Ctr (math 40% / reading 66%, grade C+, #90 of 512 statewide, top 19%, 297 students, 41% FRL); Wyomissing Area Jshs (math 37% / reading 59%, grade D, #162 of 437 statewide, top 37%, 906 students, 38% FRL).
  • Market conditions: Rents soft (-0.8%/yr); 79 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($87k/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 $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $100k; list at $290k implies a 191% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $265,162 (8.6% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.91%
Cap rate
6.50%
Cash-on-cash
0.72%
DSCR
1.03
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$310,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1411 Garfield Ave 0.06mi 4/1.5 1,720 (+4%) 2mo $355,000 $206 86
1433 Delaware Ave 0.20mi 4/1.5 1,596 (-3%) 8mo $328,000 $206 76
1407 Delaware 0.17mi 4/1.5 1,596 (-3%) 10mo $300,000 $188 76
1276 Penn Ave 0.24mi 5/2.0 (+1) 1,685 (+2%) 6mo $240,000 $142 75
1516 Delaware Ave 0.22mi 4/2.5 1,726 (+5%) 7mo $300,000 $174 74
48 Lynne Ave 0.30mi 4/1.0 1,613 (-2%) 14mo $265,000 $164 66
1415 Delaware Ave 0.18mi 4/2.5 1,864 (+13%) 3mo $320,000 $172 65
1314 Garfield Ave 0.04mi 3/1.0 (-1) 1,446 (-12%) 6mo $285,000 $197 63
1801 Cambridge Ave Unit C-20 0.66mi 3/3.0 (-1) 1,648 (-0%) 16mo $225,000 $137 47
105 S Park Rd 0.73mi 3/2.5 (-1) 1,472 (-11%) 4mo $320,000 $217 38
122 S Park Rd 0.70mi 3/1.5 (-1) 1,563 (-5%) 18mo $315,000 $202 36
922 Franklin St 0.67mi 3/1.5 (-1) 1,773 (+8%) 20mo $290,000 $164 33

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.6%
Equity multiple
0.36×
Total profit
$-51,581
Equity at exit
$43,240
10-year hold
IRR
-18.8%
Equity multiple
0.13×
Total profit
$-70,667
Equity at exit
$25,074

Cash invested: $81,200 (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 19610

Home prices YoY
-33.4%
Rents YoY
-0.8%
Active inventory
79
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,652 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$404 /mo · $4,851/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$557
Net cashflow
$49

Break-even live

Break-even rent $2,590
Max offer price $290,000
Occupancy floor 93%

Sensitivity live

Price -10% $213 -5% $131 +0% $49 +5% $-33 +10% $-115
Rent -10% $-161 -5% $-56 +0% $49 +5% $154 +10% $258
Rate -1.0pp $195 -0.5pp $123 base $49 +0.5pp $-26 +1.0pp $-103

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
$72,500
Closing costs
$8,700
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1409 Dauphin Ave Reading, PA 4.0 2.5 2097 $2,750 $1.31 23d 1 0.12mi
209 S 7th Ave Reading, PA 3.0 1.0 1232 $2,095 $1.70 15d 1 0.86mi
707 Oley St Reading, PA 3.0 2.0 1274 $2,300 $1.81 15d 1 0.98mi
8 Nassau Ct Reading, PA 3.0 2.0 1260 $1,900 $1.51 15d 1 1.05mi
906 Summit Chase Dr Reading, PA 3.0 2.5 1324 $1,795 $1.36 15d 1 1.15mi
205 Sycamore Rd Reading, PA 3.0 1.5 1120 $2,100 $1.88 45d 1 1.26mi
201 S 2nd Ave Reading, PA 3.0 2.5 1584 $2,500 $1.58 15d 1 1.31mi

Listing history 5 events

  1. 2026-06-02
    status $290,000 Pending 3 DOM
  2. 2026-05-31
    days on market $290,000 Active 3 DOM
  3. 2026-05-30
    days on market $290,000 Active 2 DOM
  4. 2026-05-28
    listed $290,000 Active
  5. 2012-09-06
    soldstatus $99,500

ⓘ 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
$4,851 · $404/mo
Projected year-2 tax
$4,851 · $404/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 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$31,819
− Mortgage interest
−$16,245
− Property taxes
−$4,851
− Insurance
−$1,450
− Repairs & maintenance
−$2,546
− Management
−$2,546
− Depreciation
−$8,436
Taxable loss
−$4,253
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,021
After-tax cash flow
$1,608/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
Wyomissing Area SD
NCES district ID
4226760
Math proficiency
43% ▼ -15.00%
Reading proficiency
65% ▼ -13.00%
Median HH income
$65,760
Composite
47.52/100
National rank
#2274
State rank
#111 of 539 in PA

Livability — Wyomissing

Score
82/100
State rank
#157
US rank
#1300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wyomissing, PA
County
Berks County · 195,629 people
City population
16,581
Metro
Reading, PA
Population (ZIP)
16,581
Household income
$87,374
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
593.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 7% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 5% Dominican 2%
Common ancestry
Romanian 5% Iranian 3% Italian 1%
Foreign-born
9% · Canada, China, Jamaica
Languages at home
87% English-only · Spanish 7% Other Indo-European 2% German/W. Germanic 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
▼ -135.36%
Current HPI
270.4831
Rent YoY
▼ -0.77%
Metro
Reading, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+191.5% since first listed
2 events — show timeline
  • 2026-05-28 Listed $290,000 BRIGHT MLS
  • 2012-09-06 Sold (Public Records) $99,500 Public Records

Property tax history

+1.7%/yr

Latest (2026): $4,851 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…