Triplex
33 Beech St · Pottstown, PA
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.27%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 6/10 · Moderate
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 20.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B 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 +30.0/30.0
- ARV discount +10.4/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- 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
$239,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed
Listing remarks MLS
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
Key facts
- 3,750 sq ft lot
- 3 parking spots
- Built 1900
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3 × 1-bed/1-bath units multifamily listed at $240k.
Deal economics
- At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $359/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $240k).
- Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
- Cap rate 11.7% 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; 13 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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).
- At $3,605/mo this rent would consume 54% of the median local household income ($80k/yr) (locally 1797% 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 $7k 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.
- At projected returns (-3.0% appreciation + 4.9% rent growth), your $67k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 521 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 29y ago; this cycle's ask has dropped $70k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $64k; list at $240k implies a 275% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 521 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.50% ✓
- Cap rate
- 11.68%
- Cash-on-cash
- 19.23%
- DSCR
- 1.86
- GRM
- 5.5
CMA / ARV
- ARV (median comp)
- $256,582
- List price
- $239,900
- Delta
- -6.50%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 23 E 2nd St | 0.06mi | 3/— | 1,814 (+0%) | 10mo | $192,000 | $106 | 89 |
| 6 W Third St | 0.11mi | 3/— | 1,780 (-2%) | 14mo | $217,000 | $122 | 80 |
| 18 Penn St | 0.38mi | 3/— | 1,800 (-1%) | 4mo | $237,000 | $132 | 78 |
| 20 W Third St | 0.13mi | 4/— (+1) | 1,821 (+0%) | 18mo | $230,000 | $126 | 73 |
| 12 E 5th St | 0.24mi | 4/— (+1) | 1,729 (-5%) | 7mo | $337,500 | $195 | 70 |
| 354 Beech St | 0.47mi | 2/— (-1) | 1,982 (+9%) | 6mo | $230,000 | $116 | 53 |
| 18 Chestnut St | 0.16mi | 4/4.0 (+1) | 2,055 (+13%) | 12mo | $405,000 | $197 | 52 |
| 47 W Third St | 0.17mi | 4/2.0 (+1) | 1,554 (-14%) | 18mo | $284,900 | $183 | 44 |
| 11 S Franklin St | 0.62mi | 4/— (+1) | 2,032 (+12%) | 11mo | $350,000 | $172 | 37 |
| 443 Walnut St | 0.62mi | 4/2.0 (+1) | 1,648 (-9%) | 22mo | $190,000 | $115 | 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
- IRR
- 13.4%
- Equity multiple
- 1.55×
- Total profit
- $36,935
- Equity at exit
- $35,770
- IRR
- 23.8%
- Equity multiple
- 3.25×
- Total profit
- $151,394
- Equity at exit
- $20,742
Cash invested: $67,172 (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
ZIP-level market 19464
- Rents YoY
- 4.9%
- Active inventory
- 202
- Price-to-rent
- 16.6×
Monthly cashflow live
- Estimated rent
- $3,605 high interval (Pro) →
- Mortgage (P&I)
- −$1,258
- Tax from tax record
- −$414 /mo · $4,964/yr
- Insurance
- −$100
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$757
- Net cashflow
- $1,076
Break-even live
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 1 | 1 | $3,606 |
| #1 | 1 | 1 | $1,202 |
| #2 | 1 | 1 | $1,202 |
| #3 | 1 | 1 | $1,202 |
| Total (3 units) | $3,605 | ||
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
- $59,975
- Closing costs
- $7,197
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 19 Beech St Pottstown, PA | 2.0 | 1.0 | 2000 | $1,650 | $0.82 | 43d | 1 | 0.05mi |
| 21 Walnut St Pottstown, PA | 4.0 | 2.0 | 1791 | $2,200 | $1.23 | 5d | 1 | 0.06mi |
| 130 E 4th St Unit 2 Pottstown, PA | 3.0 | 1.0 | 1808 | $1,850 | $1.02 | 43d | 1 | 0.21mi |
| 262 Beech St Unit 2 Pottstown, PA | 2.0 | 1.0 | 1841 | $1,550 | $0.84 | 24d | 1 | 0.30mi |
| 308 King St Unit 2 Pottstown, PA | 4.0 | 2.0 | 1958 | $2,100 | $1.07 | 43d | 1 | 0.41mi |
| 310 N Charlotte St Pottstown, PA | 4.0 | 1.5 | 1990 | $2,100 | $1.06 | 43d | 1 | 0.42mi |
| 351 Union Aly Pottstown, PA | 4.0 | 1.5 | 1408 | $1,995 | $1.42 | 1d | 1 | 0.44mi |
| 365 Beech St Pottstown, PA | 4.0 | 1.0 | 1670 | $2,200 | $1.32 | 43d | 1 | 0.47mi |
| 463 Spruce St Pottstown, PA | 4.0 | 1.5 | 1574 | $2,250 | $1.43 | 43d | 1 | 0.53mi |
| 415 Walnut St Unit 1 Pottstown, PA | 3.0 | 1.0 | 1730 | $1,800 | $1.04 | 24d | 1 | 0.54mi |
| 457 Walnut St Pottstown, PA | 3.0 | 1.0 | 1274 | $1,600 | $1.26 | 43d | 1 | 0.62mi |
| 614 Beech St Pottstown, PA | 3.0 | 1.5 | 1360 | $1,900 | $1.40 | 43d | 1 | 0.78mi |
| 110 W Harmony Dr #107 Pottstown, PA | 2.0 | 2.0 | 1248 | $2,000 | $1.60 | 1d | 1 | 0.92mi |
Listing history 25 events
-
2026-06-18days on market $239,900 Active 521 DOM
-
2026-06-17days on market $239,900 Active 520 DOM
-
2026-06-16days on market $239,900 Active 519 DOM
-
2026-06-15days on market $239,900 Active 518 DOM
-
2026-06-13days on market $239,900 Active 516 DOM
-
2026-06-13days on market $239,900 Active 515 DOM
-
2026-06-09days on market $239,900 Active 512 DOM
-
2026-06-08days on market $239,900 Active 511 DOM
-
2026-06-07days on market $239,900 Active 510 DOM
-
2026-06-04days on market $239,900 Active 507 DOM
-
2026-06-03days on market $239,900 Active 506 DOM
-
2026-06-02days on market $239,900 Active 505 DOM
-
2026-06-01days on market $239,900 Active 504 DOM
-
2026-05-31days on market $239,900 Active 503 DOM
-
2026-04-28price $239,900 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
2025-12-11status Active 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
2025-12-01historical 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
2025-10-28price $269,900 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
2025-07-10price $279,900 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
2025-03-19price $299,900 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
2025-01-03$309,900 Active 238-char remark
Show marketing remark (238 chars)
3 Unit Investment property, increased income credential. 2 1-bedroom apartments and 1 efficiency. Income: 1st floor - $600, 2nd floor - $585, 3rd floor $480. Expenses: Taxes $4617, Water/Sewer/Trash $3507, Electric $1622, Insurance $1539
-
1998-02-27soldstatus $64,000
-
1998-02-25soldstatus $64,000 178-char remark
Show marketing remark (178 chars)
Two-1 Bedroom Apartments & 1 Efficiency. Net Income Of $8,174. 2 Year Old Heater. Front Roof Is 1 Yr. Old. Apartments Are In Good Condition. Off-Street Parking For 3 Cars.
-
1997-12-20historical 178-char remark
Show marketing remark (178 chars)
Two-1 Bedroom Apartments & 1 Efficiency. Net Income Of $8,174. 2 Year Old Heater. Front Roof Is 1 Yr. Old. Apartments Are In Good Condition. Off-Street Parking For 3 Cars.
-
1997-08-31$64,000 178-char remark
Show marketing remark (178 chars)
Two-1 Bedroom Apartments & 1 Efficiency. Net Income Of $8,174. 2 Year Old Heater. Front Roof Is 1 Yr. Old. Apartments Are In Good Condition. Off-Street Parking For 3 Cars.
ⓘ 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
- $4,964 · $414/mo
- Projected year-2 tax
- $4,964 · $414/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 6/10 Major FEMA zone X (shaded) · 27% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 6/10 Major 7 d/yr ≥101°F today · 16 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 · 2 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
- $43,260
- − Mortgage interest
- −$13,438
- − Property taxes
- −$4,964
- − Insurance
- −$1,200
- − Repairs & maintenance
- −$3,461
- − Management
- −$3,461
- − Depreciation
- −$6,979
- Taxable income
- $9,758
- Est. tax owed @ 24.0%
- −$2,342
- After-tax cash flow
- $10,574/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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+274.8% since first listed11 events — show timeline
- 2026-04-28 Price Changed $239,900 BRIGHT MLS
- 2025-12-11 Relisted — BRIGHT MLS
- 2025-12-01 Listing Removed — BRIGHT MLS
- 2025-10-28 Price Changed $269,900 BRIGHT MLS
- 2025-07-10 Price Changed $279,900 BRIGHT MLS
- 2025-03-19 Price Changed $299,900 BRIGHT MLS
- 2025-01-03 Listed $309,900 BRIGHT MLS
- 1998-02-27 Sold (Public Records) $64,000 Public Records
- 1998-02-25 Sold (MLS) $64,000 BRIGHT MLS
- 1997-12-20 Listing Removed — BRIGHT MLS
- 1997-08-31 Listed $64,000 BRIGHT MLS
Property tax history
+2.1%/yrLatest (2026): $4,964 · +5.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…