CashFlowRE
Sign in Sign up
549 Haws Ave
D+ Composite 45.97
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 +16.2/30.0
  • ARV discount +8.6/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.4/10.0
  • 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

$279,900

549 Haws Ave · Norristown, PA 19401
5 bd · 2.0 ba · 2,658 sqft · Townhouse public records · 28 Days on market
Built 1890 5,100 sqft lot Est $287k · at est.

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

Listing remarks MLS

Large Twin, 5BR, LR, DR, EIK, full basement, 2 car garage. Property is being sold "as-is" corporate addendums apply. Buyer is responsible for all township required inspections and certs. Owner Occupants that close by 12/31/2010 and receive up to 3.5% in closing costs assistance! Plus, selling agent receives $1500 bonus. Details on same website used for financing, see below. Eligibility restrictions apply. Seller makes no representations or warranties as to condition.

Key facts

  • Three story home
  • Private backyard
  • Cozy front porch

Tags

THREE STORY HOMEPRIVATE BACKYARDCOZY FRONT PORCHDETACHED GARAGENEAR NORRISTOWN FARM PARKNEAR MAIN STREET DINING

Property features AI

Exterior

  • Parking: Detached garage (2 spaces); On-street parking
  • Utilities: Public water; Public sewer; Natural gas hot water; 100 amp electric service
  • Home design: Semi-detached; Fee simple ownership
  • Construction: Brick construction; Concrete perimeter foundation; Shingle roof
  • Exterior features: Sidewalks; Patio(s); Porch(es); Level lot

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Four bedrooms on the first upper level; One bedroom on the second upper level; Total of 5 bedrooms
  • Flooring: Fully carpeted
  • Bathrooms: Two full bathrooms (both on upper levels); One half bathroom on the main level
  • Heating & cooling: Central heating; Oil heat; Electric cooling
  • Interior features: Eat-in kitchen; Full basement
  • Laundry & utility: Laundry on lower floor

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/2.0-bath townhouse listed at $280k.

Deal economics

  • At list price, monthly cash flow is $148 ($2k/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 $263k (6.1% below list).
  • Recommended offer: $263k (6.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.2% 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: 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.
  • Zoned schools: Norristown Area Hs (math 42% / reading 8%, grade F, #375 of 437 statewide, top 86%, 2,309 students, 83% FRL).
  • Market conditions: Rents rising (+1.3%/yr); 166 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • At $2,629/mo this rent would consume 45% of the median local household income ($70k/yr) (locally 2725% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 28 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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 $210k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1890 — 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 $262,932 (6.1% below list)

Questions for the listing agent

  1. Built in 1890 — 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. 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?
  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
0.94%
Cap rate
6.93%
Cash-on-cash
2.27%
DSCR
1.10
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$287,064
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
524 Stanbridge St 0.09mi 5/2.0 2,380 (-10%) 10mo $275,500 $116 70
654 Stanbridge St 0.18mi 5/2.0 2,302 (-13%) 7mo $305,000 $132 64
520 Stanbridge St 0.09mi 4/1.5 (-1) 2,371 (-11%) 9mo $255,000 $108 64
524 Haws Ave 0.04mi 6/2.0 (+1) 2,922 (+10%) 18mo $315,000 $108 61
516 Chain St 0.20mi 5/2.0 2,434 (-8%) 19mo $275,500 $113 61
653 Haws Ave 0.18mi 4/3.0 (-1) 2,840 (+7%) 20mo $345,000 $121 55
116 Haws Ave 0.28mi 5/2.0 2,336 (-12%) 16mo $186,000 $80 53
1102 W Airy St 0.28mi 5/1.5 2,321 (-13%) 19mo $225,000 $97 48
538 Astor St 0.25mi 5/1.5 2,304 (-13%) 24mo $200,000 $87 44
543 Hamilton St 0.33mi 5/1.0 2,370 (-11%) 23mo $217,000 $92 43
9 E Elm St 0.66mi 5/3.0 2,880 (+8%) 13mo $355,000 $123 40
1066 Powell St 0.74mi 5/2.0 2,280 (-14%) 10mo $230,000 $101 34

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
-14.6%
Equity multiple
0.49×
Total profit
$-40,313
Equity at exit
$41,734
10-year hold
IRR
-9.0%
Equity multiple
0.48×
Total profit
$-40,418
Equity at exit
$24,201

Cash invested: $78,372 (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
166
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,629 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$344 /mo · $4,131/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$552
Net cashflow
$148

Break-even live

Break-even rent $2,441
Max offer price $279,900
Occupancy floor 89%

Sensitivity live

Price -10% $307 -5% $228 +0% $148 +5% $69 +10% $-10
Rent -10% $-59 -5% $45 +0% $148 +5% $252 +10% $356
Rate -1.0pp $289 -0.5pp $220 base $148 +0.5pp $76 +1.0pp $2

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
$69,975
Closing costs
$8,397
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
540 George St Norristown, PA 5.0 2.0 2054 $2,595 $1.26 26d 1 0.17mi
533 Buttonwood St Norristown, PA 5.0 2.0 1888 $2,300 $1.22 17d 1 0.23mi
217 E Marshall St Norristown, PA 5.0 1.5 2142 $2,450 $1.14 6d 1 0.82mi
669 N Henderson Rd King of Prussia, PA 4.0 2.5 2228 $3,500 $1.57 0d 1 1.41mi

Listing history 26 events

  1. 2026-06-17
    status $279,900 Pending 28 DOM
  2. 2026-06-17
    days on market $279,900 Active 28 DOM
  3. 2026-06-16
    days on market $279,900 Active 27 DOM
  4. 2026-06-15
    days on market $279,900 Active 26 DOM
  5. 2026-06-13
    days on market $279,900 Active 24 DOM
  6. 2026-06-13
    days on market $279,900 Active 23 DOM
  7. 2026-06-09
    days on market $279,900 Active 20 DOM
  8. 2026-06-08
    days on market $279,900 Active 19 DOM
  9. 2026-06-07
    days on market $279,900 Active 18 DOM
  10. 2026-06-04
    days on market $279,900 Active 15 DOM
  11. 2026-06-03
    days on market $279,900 Active 14 DOM
  12. 2026-06-02
    days on market $279,900 Active 13 DOM
  13. 2026-06-01
    days on market $279,900 Active 12 DOM
  14. 2026-05-31
    days on market $279,900 Active 11 DOM
  15. 2026-05-20
    listed $279,900 Active
  16. 2019-08-29
    soldstatus $210,000
  17. 2013-08-27
    soldstatus $152,000
  18. 2010-12-30
    soldstatus $90,000 482-char remark
    Show marketing remark (481 chars)

    Large Twin, 5BR, LR, DR, EIK, full basement, 2 car garage. Property is being sold "as-is" corporate addendums apply. Buyer is responsible for all township required inspections and certs. Owner Occupants that close by 12/31/2010 and receive up to 3.5% in closing costs assistance! Plus, selling agent receives $1500 bonus. Details on same website used for financing, see below. Eligibility restrictions apply. Seller makes no representations or warranties as to condition.

  19. 2010-12-30
    soldstatus $90,000 481-char remark
    Show marketing remark (481 chars)

    Large Twin, 5BR, LR, DR, EIK, full basement, 2 car garage. Property is being sold "as-is" corporate addendums apply. Buyer is responsible for all township required inspections and certs. Owner Occupants that close by 12/31/2010 and receive up to 3.5% in closing costs assistance! Plus, selling agent receives $1500 bonus. Details on same website used for financing, see below. Eligibility restrictions apply. Seller makes no representations or warranties as to condition.

  20. 2010-12-01
    historical 481-char remark
    Show marketing remark (481 chars)

    Large Twin, 5BR, LR, DR, EIK, full basement, 2 car garage. Property is being sold "as-is" corporate addendums apply. Buyer is responsible for all township required inspections and certs. Owner Occupants that close by 12/31/2010 and receive up to 3.5% in closing costs assistance! Plus, selling agent receives $1500 bonus. Details on same website used for financing, see below. Eligibility restrictions apply. Seller makes no representations or warranties as to condition.

  21. 2010-09-15
    listed $109,900 482-char remark
    Show marketing remark (481 chars)

    Large Twin, 5BR, LR, DR, EIK, full basement, 2 car garage. Property is being sold "as-is" corporate addendums apply. Buyer is responsible for all township required inspections and certs. Owner Occupants that close by 12/31/2010 and receive up to 3.5% in closing costs assistance! Plus, selling agent receives $1500 bonus. Details on same website used for financing, see below. Eligibility restrictions apply. Seller makes no representations or warranties as to condition.

  22. 2010-09-15
    listed $109,900 481-char remark
    Show marketing remark (481 chars)

    Large Twin, 5BR, LR, DR, EIK, full basement, 2 car garage. Property is being sold "as-is" corporate addendums apply. Buyer is responsible for all township required inspections and certs. Owner Occupants that close by 12/31/2010 and receive up to 3.5% in closing costs assistance! Plus, selling agent receives $1500 bonus. Details on same website used for financing, see below. Eligibility restrictions apply. Seller makes no representations or warranties as to condition.

  23. 2006-04-18
    soldstatus $169,000
  24. 2006-03-24
    soldstatus $169,000
  25. 2006-02-08
    historical
  26. 2006-01-11
    listed $169,000

ⓘ 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
$4,131 · $344/mo
Projected year-2 tax
$4,277 · $356/mo
Expected delta
+$146/yr (+$12/mo · 3.5%)

ⓘ 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 3 unhealthy d/yr today · 5 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
$31,552
− Mortgage interest
−$15,679
− Property taxes
−$4,131
− Insurance
−$1,400
− Repairs & maintenance
−$2,524
− Management
−$2,524
− Depreciation
−$8,143
Taxable loss
−$2,848
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$684
After-tax cash flow
$2,465/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

+65.6% since first listed
12 events — show timeline
  • 2026-05-20 Listed $279,900 BRIGHT MLS
  • 2019-08-29 Sold (Public Records) $210,000 Public Records
  • 2013-08-27 Sold (Public Records) $152,000 Public Records
  • 2010-12-30 Sold (MLS) $90,000 BRIGHT MLS
  • 2010-12-30 Sold (MLS) $90,000 TREND
  • 2010-12-01 Listing Removed BRIGHT MLS
  • 2010-09-15 Listed $109,900 BRIGHT MLS
  • 2010-09-15 Listed $109,900 TREND
  • 2006-04-18 Sold (Public Records) $169,000 Public Records
  • 2006-03-24 Sold (MLS) $169,000 BRIGHT MLS
  • 2006-02-08 Listing Removed BRIGHT MLS
  • 2006-01-11 Listed $169,000 BRIGHT MLS

Property tax history

+0.3%/yr

Latest (2026): $4,131 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…