CashFlowRE
Sign in Sign up
131 Buttonwood St
D- Composite 38.1
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 +13.2/30.0
  • 1% rule +4.9/10.0
  • ARV discount +4.3/15.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$149,900

131 Buttonwood St · Norristown, PA 19401
2 bd · 1.0 ba · 666 sqft · Townhouse public records · 7 Days on market
Built 1956 2,100 sqft lot Est $140k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 131 Buttonwood St. in Norristown! Situated on a desirable corner lot, this property offers great potential for an owner-occupant looking to build equity or an investor seeking their next project. Originally configured as a 2-bedroom home, the current owner converted the layout into a spacious 1-bedroom, but it can easily be transformed back to a 2-bedroom design. This home features gas heat, gas cooking, a newer water heater, and an electric fireplace for added comfort. Enjoy the fenced-in yard, front porch, and rear deck—perfect outdoor spaces for relaxing or entertaining. The walk-out basement offers excellent potential for additional finished living space, sto

Key facts

  • Front porch
  • Gas heat
  • Walk-out basement

Tags

CORNER LOTFENCED-IN YARDFRONT PORCHREAR DECKWALK-OUT BASEMENTGAS HEAT

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Municipal trash service
  • Home design: End of row townhouse; Fee simple ownership; Average condition; Shingle roof
  • Construction: Brick construction; Concrete perimeter foundation; Above-grade and below-grade structures
  • Exterior features: Awning(s); Sidewalks; Deck(s); Porch(es); Chain link fencing

Interior

  • Kitchen: Kitchen (appliances not listed)
  • Bedrooms: 2 bedrooms on main level
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom on main level
  • Heating & cooling: Central heating (90% forced air); Natural gas hot water; Window cooling units; 100 Amp electrical service
  • Interior features: Living room; Dining room; Kitchen; Basement (walkout level, unfinished)
  • 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 2-bed/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-2 ($-19/yr) — negative.
  • To cash-flow at today's rent, offer at most $150k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (1.4% below list).
  • Recommended offer: $148k (1.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.5% 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); 164 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,936 units permitted in Montgomery County in 2024 (530 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 $4k 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

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 30y 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 $56k; list at $150k implies a 168% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1956 — 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 $147,872 (1.4% 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 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.99%
Cap rate
6.28%
Cash-on-cash
-0.04%
DSCR
1.00
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$139,860
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
131 Buttonwood St 0.00mi 2/1.0 666 (0%) 0mo $140,000 $210 100

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
-18.5%
Equity multiple
0.36×
Total profit
$-26,786
Equity at exit
$22,351
10-year hold
IRR
-15.1%
Equity multiple
0.22×
Total profit
$-32,945
Equity at exit
$12,961

Cash invested: $41,972 (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
164
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,479 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$321 /mo · $3,854/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$-2

Break-even live

Break-even rent $1,481
Max offer price $149,628
Occupancy floor 95%

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
$37,475
Closing costs
$4,497
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1029 W Main St Unit 1R Norristown, PA 1.0 1.0 700 $1,295 $1.85 24d 1 0.19mi
449 Hamilton St Norristown, PA 2.0 1.0 582 $1,519 $2.61 1d 5 0.23mi
203 Forrest Ave Unit 6 Norristown, PA 1.0 1.0 500 $1,400 $2.80 44d 1 0.33mi
835 W Marshall St Unit 6 Norristown, PA 1.0 1.0 550 $1,150 $2.09 24d 1 0.45mi
221 W Main St Unit 7 Norristown, PA 1.0 1.0 740 $1,450 $1.96 24d 1 0.68mi
712 George St Unit 1 Norristown, PA 1.0 1.0 700 $1,500 $2.14 44d 1 0.68mi
1 W Main St Unit 504 Norristown, PA 1.0 1.0 623 $1,595 $2.56 18d 1 0.86mi
1009 Markley St Unit 1009 1R Norristown, PA 1.0 1.0 750 $1,295 $1.73 44d 1 0.91mi
917 Swede St Unit 1 Norristown, PA 1.0 1.0 600 $1,295 $2.16 24d 1 1.01mi
309 W Poplar St Norristown, PA 1.0–2.0 1.0 712 $1,745 $2.45 44d 1 1.21mi
18 Westover Club Dr Norristown, PA 3.0 1.0–2.0 911 $1,985 $2.18 1d 19 1.24mi
801 Laura Ln Norristown, PA 1.0–2.0 1.0 787 $1,695 $2.15 24d 1 1.41mi
209 E 9th St Bridgeport, PA 2.0 1.0 657 $1,675 $2.55 44d 1 1.50mi

Listing history 7 events

  1. 2026-06-08
    status $149,900 Pending 7 DOM
  2. 2026-05-16
    listed $149,900 Active
  3. 1998-12-15
    historical
  4. 1998-07-06
    soldstatus $56,000
  5. 1997-12-17
    listed $54,900
  6. 1997-09-25
    historical
  7. 1996-09-28
    listed $59,900

ⓘ 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
$3,854 · $321/mo
Projected year-2 tax
$3,854 · $321/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 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
$17,745
− Mortgage interest
−$8,397
− Property taxes
−$3,854
− Insurance
−$750
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$4,361
Taxable loss
−$2,456
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$589
After-tax cash flow
$571/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

+150.3% since first listed
6 events — show timeline
  • 2026-05-16 Listed $149,900 BRIGHT MLS
  • 1998-12-15 Listing Removed BRIGHT MLS
  • 1998-07-06 Sold (Public Records) $56,000 Public Records
  • 1997-12-17 Listed $54,900 BRIGHT MLS
  • 1997-09-25 Listing Removed BRIGHT MLS
  • 1996-09-28 Listed $59,900 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2026): $3,854 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…