CashFlowRE
Sign in Sign up
33 Beech St Triplex
B Composite 71.74
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

33 Beech St · Pottstown, PA 19464
3 bd · 3.0 ba · 1,813 sqft · MultiFamily public records · 521 Days on market
Built 1900 3,750 sqft lot $132/sqft · 6% below area Est $257k · 7% under

🖨 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

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 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.
Recommended offer $211,112 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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

5-year hold
IRR
13.4%
Equity multiple
1.55×
Total profit
$36,935
Equity at exit
$35,770
10-year hold
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
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
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

Break-even rent $2,243
Max offer price $239,900
Occupancy floor 65%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $239,900 Active 521 DOM
  2. 2026-06-17
    days on market $239,900 Active 520 DOM
  3. 2026-06-16
    days on market $239,900 Active 519 DOM
  4. 2026-06-15
    days on market $239,900 Active 518 DOM
  5. 2026-06-13
    days on market $239,900 Active 516 DOM
  6. 2026-06-13
    days on market $239,900 Active 515 DOM
  7. 2026-06-09
    days on market $239,900 Active 512 DOM
  8. 2026-06-08
    days on market $239,900 Active 511 DOM
  9. 2026-06-07
    days on market $239,900 Active 510 DOM
  10. 2026-06-04
    days on market $239,900 Active 507 DOM
  11. 2026-06-03
    days on market $239,900 Active 506 DOM
  12. 2026-06-02
    days on market $239,900 Active 505 DOM
  13. 2026-06-01
    days on market $239,900 Active 504 DOM
  14. 2026-05-31
    days on market $239,900 Active 503 DOM
  15. 2026-04-28
    price $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

  16. 2025-12-11
    status 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

  17. 2025-12-01
    historical 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

  18. 2025-10-28
    price $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

  19. 2025-07-10
    price $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

  20. 2025-03-19
    price $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

  21. 2025-01-03
    listed $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

  22. 1998-02-27
    soldstatus $64,000
  23. 1998-02-25
    soldstatus $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.

  24. 1997-12-20
    historical 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.

  25. 1997-08-31
    listed $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
combined federal + state — saved on this device
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

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

+274.8% since first listed
11 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%/yr

Latest (2026): $4,964 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…