CashFlowRE
Sign in Sign up
19 Roth Ave
D+ Composite 45.15
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.2/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$22,500

19 Roth Ave · Longswamp, PA 19539
2 bd · 1.0 ba · 720 sqft · Manufactured public records · 50 Days on market
Built 1971 $31/sqft · 62% below area ↓ 44% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity Awaits at 19 Roth Ave in Mertztown! This mobile home offers incredible potential for the right buyer ready to bring it back to life. Located in a quiet, established community within the Brandywine Heights School District, this property is ideal for investors, DIY enthusiasts, or anyone looking for an affordable project. The home sits on a nice lot with room for outdoor enjoyment and off-street parking. Inside, the layout provides a blank canvas to reimagine your ideal living space — whether you plan to renovate for personal use, rent, or resell. With some creativity and effort, this property can be transformed into a comfortable and inviting home once again. Conveniently s

Key facts

  • Off street parking
  • 2 garage spots
  • Built 1971

Tags

ROOM FOR OUTDOOR ENJOYMENTOFF STREET PARKING

Property features AI

Finance

  • HOA & community: Association fees billed monthly

Exterior

  • Parking: 2-car garage; Carport
  • Utilities: 100 amp electric service (fuses); Community/Coop water; Community/Coop sewer
  • Home design: Single-story; Residential zoning
  • Construction: Vinyl siding; Asphalt and fiberglass roof; Year built: Unknown
  • Exterior features: Mobile home; Partially wooded; Flat lot; Private road frontage

Interior

  • Kitchen: Electric cooktop; Refrigerator
  • Bedrooms: Total rooms: 4
  • Flooring: Hardwood; Laminate; Resilient
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Has a view
  • Laundry & utility: Electric water heater

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 manufactured listed at $22k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $22k).
  • Recommended offer: $22k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Brandywine Heights Area SD (suburban): math 48% / reading 66% proficiency, ranked #241 of 658 in PA (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: 26 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 $156 of loan paydown is wiped out by about $675 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $21,825 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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
7.70%
Cap rate
71.46%
Cash-on-cash
232.72%
DSCR
11.35
GRM
1.1

CMA / ARV

ARV (median comp)
$59,918
List price
$22,500
Delta
-62.45%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
12.78×
Total profit
$74,191
Equity at exit
$3,355
10-year hold
IRR
Equity multiple
27.17×
Total profit
$164,889
Equity at exit
$1,945

Cash invested: $6,300 (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 19539

Home prices YoY
-5.1%
Active inventory
26
Price-to-rent
1.1×

Monthly cashflow live

Estimated rent
$1,732 medium interval (Pro) →
Mortgage (P&I)
$118
Tax from tax record
$19 /mo · $230/yr
Insurance
$9
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$1,222

Break-even live

Break-even rent $186
Max offer price $22,500
Occupancy floor 24%

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
$5,625
Closing costs
$675
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 21 events

  1. 2026-06-18
    days on market $22,500 Active 50 DOM
  2. 2026-06-17
    days on market $22,500 Active 49 DOM
  3. 2026-06-16
    days on market $22,500 Active 48 DOM
  4. 2026-06-15
    days on market $22,500 Active 47 DOM
  5. 2026-06-14
    days on market $22,500 Active 45 DOM
  6. 2026-06-13
    days on market $22,500 Active 44 DOM
  7. 2026-06-10
    days on market $22,500 Active 42 DOM
  8. 2026-06-09
    days on market $22,500 Active 41 DOM
  9. 2026-06-08
    days on market $22,500 Active 40 DOM
  10. 2026-06-07
    days on market $22,500 Active 39 DOM
  11. 2026-06-05
    days on market $22,500 Active 36 DOM
  12. 2026-06-03
    days on market $22,500 Active 35 DOM
  13. 2026-06-02
    days on market $22,500 Active 34 DOM
  14. 2026-06-01
    days on market $22,500 Active 33 DOM
  15. 2026-05-31
    days on market $22,500 Active 32 DOM
  16. 2026-05-31
    days on market $22,500 Active 31 DOM
  17. 2026-04-29
    listed $22,500 Active 1019-char remark
  18. 2026-04-24
    historical
  19. 2026-04-22
    price $22,500
  20. 2025-12-01
    price $30,000
  21. 2025-10-23
    listed $40,000 Active

ⓘ 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
$230 · $19/mo
Projected year-2 tax
$293 · $24/mo
Expected delta
+$63/yr (+$5/mo · 27.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$20,785
− Mortgage interest
−$1,260
− Property taxes
−$230
− Insurance
−$112
− Repairs & maintenance
−$1,663
− Management
−$1,663
− Depreciation
−$655
Taxable income
$15,202
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,648
After-tax cash flow
$11,013/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
Brandywine Heights Area SD
NCES district ID
4204050
Math proficiency
48% ▲ 1.00%
Reading proficiency
66% ▼ -1.00%
Median HH income
$62,904
Composite
51.52/100
National rank
#3670
State rank
#241 of 658 in PA

Livability — Longswamp

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
4,112

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 (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Polish 9% Romanian 2% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · German/W. Germanic 3% Spanish 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
▼ -14.38%
Current HPI
269.7792
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

-43.8% since first listed
5 events — show timeline
  • 2026-04-29 Listed $22,500 GLVRMLS
  • 2026-04-24 Listing Removed GLVRMLS
  • 2026-04-22 Price Changed $22,500 GLVRMLS
  • 2025-12-01 Price Changed $30,000 GLVRMLS
  • 2025-10-23 Listed $40,000 GLVRMLS

Property tax history

+1.2%/yr

Latest (2026): $230 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…