CashFlowRE
Sign in Sign up
151 S Franklin St
C+ Composite 61.31
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 +21.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +6.2/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$205,000

151 S Franklin St · Pottstown, PA 19464
5 bd · 1.0 ba · 2,220 sqft · SingleFamily public records · 64 Days on market
Built 1900 1,535 sqft lot $92/sqft · 21% below area Est $261k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this Pottstown home that brings a lot of charm! This property has New LVP Flooring (2024) & 5 bedrooms with plenty of space for the whole family. With lower taxes of $3,710 - this could be ideal for investors looking for more bedrooms or a first time home buyer to join in Pottstown as it continues to grow. Come join the Pottstown revitalization in close proximity to the restaurant/bars and shopping that High St has to offer! All dimensions of lots and building/room sizes are estimated and should be verified by consumer/buyer for accuracy.

Key facts

  • Built 1900
  • Listed 63 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 5-bed/1.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $266 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Recommended offer: $193k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.0% in Pottstown — 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 72/100 on livability (#643 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment D+, crime F.
  • Pottstown SD (suburban): math 11% / reading 23% proficiency, ranked #504 of 539 in PA (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 202 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($80k/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 64 days — a 6% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $136k; list at $205k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $192,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-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?
  7. Crime grade is F 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?
  8. 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.
  9. 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.
  10. 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
8.17%
Cash-on-cash
6.71%
DSCR
1.30
GRM
7.5

CMA / ARV

ARV (median comp)
$261,098
List price
$205,000
Delta
-21.49%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
420 Walnut St 0.41mi 4/2.5 (-1) 2,238 (+1%) 9mo $270,000 $121 61
515 King St 0.34mi 5/3.5 2,284 (+3%) 22mo $250,000 $109 51
444 Cherry St 0.09mi 4/1.5 (-1) 1,898 (-14%) 17mo $145,000 $76 50
245 Beech St 0.54mi 4/2.0 (-1) 2,118 (-5%) 11mo $160,000 $76 49
839 South St 0.63mi 4/1.5 (-1) 2,352 (+6%) 7mo $280,000 $119 48
43 Beech St 0.70mi 5/2.0 1,901 (-14%) 14mo $275,000 $145 28

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 · 4.93% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-11,666
Equity at exit
$30,566
10-year hold
IRR
6.7%
Equity multiple
1.55×
Total profit
$31,394
Equity at exit
$17,725

Cash invested: $57,400 (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 19464

Rents YoY
4.9%
Active inventory
202
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,287 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$325 /mo · $3,901/yr
Insurance
$85
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$266

Break-even live

Break-even rent $1,951
Max offer price $205,000
Occupancy floor 83%

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
$51,250
Closing costs
$6,150
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
308 King St Unit 2 Pottstown, PA 4.0 2.0 1958 $2,100 $1.07 43d 1 0.31mi
351 Union Aly Pottstown, PA 4.0 1.5 1408 $1,995 $1.42 1d 1 0.46mi
365 Beech St Pottstown, PA 4.0 1.0 1670 $2,200 $1.32 43d 1 0.49mi
310 N Charlotte St Pottstown, PA 4.0 1.5 1990 $2,100 $1.06 43d 1 0.61mi
21 Walnut St Pottstown, PA 4.0 2.0 1791 $2,200 $1.23 5d 1 0.68mi
463 Spruce St Pottstown, PA 4.0 1.5 1574 $2,250 $1.43 43d 1 0.83mi

Listing history 10 events

  1. 2026-05-31
    days on market $205,000 Active 64 DOM
  2. 2026-04-24
    price $205,000 562-char remark
    Show marketing remark (562 chars)

    Welcome to this Pottstown home that brings a lot of charm! This property has New LVP Flooring (2024) & 5 bedrooms with plenty of space for the whole family. With lower taxes of $3,710 - this could be ideal for investors looking for more bedrooms or a first time home buyer to join in Pottstown as it continues to grow. Come join the Pottstown revitalization in close proximity to the restaurant/bars and shopping that High St has to offer! All dimensions of lots and building/room sizes are estimated and should be verified by consumer/buyer for accuracy.

  3. 2026-03-29
    listed $220,000 Active 562-char remark
    Show marketing remark (562 chars)

    Welcome to this Pottstown home that brings a lot of charm! This property has New LVP Flooring (2024) & 5 bedrooms with plenty of space for the whole family. With lower taxes of $3,710 - this could be ideal for investors looking for more bedrooms or a first time home buyer to join in Pottstown as it continues to grow. Come join the Pottstown revitalization in close proximity to the restaurant/bars and shopping that High St has to offer! All dimensions of lots and building/room sizes are estimated and should be verified by consumer/buyer for accuracy.

  4. 2026-03-25
    historical $220,000 562-char remark
    Show marketing remark (562 chars)

    Welcome to this Pottstown home that brings a lot of charm! This property has New LVP Flooring (2024) & 5 bedrooms with plenty of space for the whole family. With lower taxes of $3,710 - this could be ideal for investors looking for more bedrooms or a first time home buyer to join in Pottstown as it continues to grow. Come join the Pottstown revitalization in close proximity to the restaurant/bars and shopping that High St has to offer! All dimensions of lots and building/room sizes are estimated and should be verified by consumer/buyer for accuracy.

  5. 2025-10-06
    historical
  6. 2025-09-10
    price $219,900
  7. 2025-07-28
    listed $233,000 Active
  8. 2024-03-26
    soldstatus $136,500
  9. 2021-03-11
    soldstatus $94,000
  10. 2005-03-16
    soldstatus $45,000

ⓘ 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
$3,901 · $325/mo
Projected year-2 tax
$3,901 · $325/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 7/10 Severe FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$27,443
− Mortgage interest
−$11,483
− Property taxes
−$3,901
− Insurance
−$1,692
− Repairs & maintenance
−$2,195
− Management
−$2,195
− Depreciation
−$5,964
Taxable income
$13
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3
After-tax cash flow
$3,184/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
Pottstown SD
NCES district ID
4219680
Math proficiency
11% ▼ -12.00%
Reading proficiency
23% ▼ -19.00%
Median HH income
$43,739
Composite
14.78/100
National rank
#9390
State rank
#504 of 539 in PA

Livability — Pottstown

Score
72/100
State rank
#643
US rank
#6257

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pottstown, PA
County
Montgomery County · 712,331 people
City population
49,101
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
49,101
Household income
$79,787
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
1797.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Black 15% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Arabic 1% Other Indo-European 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
▼ -253.73%
Current HPI
271.9399
Rent YoY
▲ 4.93%
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

+355.6% since first listed
9 events — show timeline
  • 2026-04-24 Price Changed $205,000 BRIGHT MLS
  • 2026-03-29 Listed $220,000 BRIGHT MLS
  • 2026-03-25 Coming Soon $220,000 BRIGHT MLS
  • 2025-10-06 Listing Removed BRIGHT MLS
  • 2025-09-10 Price Changed $219,900 BRIGHT MLS
  • 2025-07-28 Listed $233,000 BRIGHT MLS
  • 2024-03-26 Sold (Public Records) $136,500 Public Records
  • 2021-03-11 Sold (Public Records) $94,000 Public Records
  • 2005-03-16 Sold (Public Records) $45,000 Public Records

Property tax history

+0.7%/yr

Latest (2026): $3,901 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…