CashFlowRE
Sign in Sign up
30 Perry St
F Composite 34.56
Why this score? — see what drove the F 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 +8.8/30.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +3.8/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$189,900

30 Perry St · Exeter, PA 19508
1 bd · 1.0 ba · 768 sqft · SingleFamily public records · 14 Days on market
Built 1950 0.25 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 0.25 acre lot
  • Built 1950
  • Listed 14 days

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Well water; Heating fuel: Electric and leased propane
  • Home design: Manufactured home; Above-grade living space only
  • Construction: Vinyl and aluminum siding
  • Exterior features: Not in a federal flood zone; Tidal water: No

Interior

  • Kitchen: Kitchen (details not provided)
  • Bedrooms: 2 bedrooms on the main level (Master Bedroom, Bedroom 2)
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Baseboard electric heating; Wall unit cooling; Electric hot water
  • Interior features: Estimated living area; No basement; Main-floor laundry
  • Laundry & utility: Laundry located on the main 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 1-bed/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-156 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $162k (14.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (25.0% below list).
  • Recommended offer: $143k (25.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 4.1% in Exeter — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#392 in PA, #3,546 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities F, commute F.
  • Exeter Township SD (suburban): math 41% / reading 60% proficiency, ranked #141 of 539 in PA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 83 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $6k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $30k; list at $190k implies a 533% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $142,510 (25.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1950 — 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. 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
0.75%
Cap rate
5.31%
Cash-on-cash
-3.53%
DSCR
0.84
GRM
11.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.2%
Equity multiple
0.23×
Total profit
$-40,722
Equity at exit
$28,315
10-year hold
IRR
-16.3%
Equity multiple
0.09×
Total profit
$-48,265
Equity at exit
$16,419

Cash invested: $53,172 (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
11.1×

Monthly cashflow live

Estimated rent
$1,425 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$207 /mo · $2,485/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$-156

Break-even live

Break-even rent $1,623
Max offer price $162,294
Occupancy floor

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
$47,475
Closing costs
$5,697
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.

Listing history 10 events

  1. 2026-06-18
    days on market $189,900 Active 14 DOM
  2. 2026-06-17
    days on market $189,900 Active 13 DOM
  3. 2026-06-16
    days on market $189,900 Active 12 DOM
  4. 2026-06-15
    days on market $189,900 Active 11 DOM
  5. 2026-06-14
    days on market $189,900 Active 9 DOM
  6. 2026-06-13
    days on market $189,900 Active 8 DOM
  7. 2026-06-10
    days on market $189,900 Active 6 DOM
  8. 2026-06-09
    days on market $189,900 Active 5 DOM
  9. 2026-06-08
    days on market $189,900 Active 4 DOM
  10. 2026-06-07
    listed $189,900 Active 3 DOM

ⓘ 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
$2,485 · $207/mo
Projected year-2 tax
$2,743 · $229/mo
Expected delta
+$257/yr (+$21/mo · 10.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$17,101
− Mortgage interest
−$10,637
− Property taxes
−$2,485
− Insurance
−$950
− Repairs & maintenance
−$1,368
− Management
−$1,368
− Depreciation
−$5,524
Taxable loss
−$5,232
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,256
After-tax cash flow
$-620/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
Exeter Township SD
NCES district ID
4209480
Math proficiency
41% ▼ -8.00%
Reading proficiency
60% ▼ -11.00%
Median HH income
$71,744
Composite
45.21/100
National rank
#2669
State rank
#141 of 539 in PA

Livability — Exeter

Score
76/100
State rank
#392
US rank
#3546

Category grades

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

Schools grade is shown separately in the Schools card above.

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

+533.0% since first listed
3 events — show timeline
  • 2026-06-05 Listed $189,900 BRIGHT MLS
  • 2026-06-03 Coming Soon $189,900 BRIGHT MLS
  • 1999-11-03 Sold (Public Records) $30,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $2,485 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…