CashFlowRE
Sign in Sign up
335 Chestnut St
C- Composite 54.25
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 +16.9/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.8/10.0
  • DSCR +5.2/10.0
  • 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

$180,000

335 Chestnut St · Pottstown, PA 19464
3 bd · 1.0 ba · 2,059 sqft · SingleFamily public records · 149 Days on market
Built 1923 2,820 sqft lot $87/sqft · 31% below area Est $259k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is one family home detached with 3 bedrooms 2 baths and a partial bath in basement. Basement has a walkout to the side porch. Washer, dryer, extra fridge and freezer & shelving in cemented basement. First floor has nice sized living room, separate dining room with a large pantry closet, and a nice bay window section. Walkout from the dining room to the covered side porch for a little relaxation. The eat in kitchen is a nice size or add an island, which can be updated to your own style. Doorway to side porch leads outside as well. Walk across to a full shower bathroom with a large window and its own door to go outside. Walk upstairs to your large master bedroom with walk in cedar closet. Down the hall to the right are the second and third bedroom. Second bedroom is standard size with bay windows. Third bedroom is a little smaller. Large hanging closet. Hallway also presents the third bathroom of the house. There is also a back stairway that leads down to the kitchen. Note * * * Septic estimate under documents (under $10K). Selling AS- IS Listing agent is the owner.

Key facts

  • 2,820 sq ft lot
  • Built 1923
  • Listed 148 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 3-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% 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; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 149 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 27y ago; this cycle's ask has dropped $55k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $180k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — 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. 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
1.08%
Cap rate
7.07%
Cash-on-cash
2.79%
DSCR
1.12
GRM
7.7

CMA / ARV

ARV (median comp)
$259,337
List price
$180,000
Delta
-30.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
407 Jefferson Ave 0.30mi 3/1.5 2,009 (-2%) 8mo $279,000 $139 73
245 Beech St 0.18mi 4/2.0 (+1) 2,118 (+3%) 11mo $160,000 $76 68
125 N Hanover St 0.23mi 3/1.5 2,222 (+8%) 10mo $325,000 $146 65
420 Walnut St 0.15mi 4/2.5 (+1) 2,238 (+9%) 9mo $270,000 $121 60
418 Walnut St 0.15mi 4/1.5 (+1) 1,785 (-13%) 5mo $256,000 $143 60
642 Willow St 0.72mi 4/1.5 (+1) 2,111 (+2%) 7mo $334,900 $159 49
40 W 6th St 0.61mi 4/2.0 (+1) 2,104 (+2%) 12mo $335,000 $159 49
72 S Charlotte St 0.27mi 3/2.5 1,800 (-13%) 14mo $225,000 $125 48
501 N Charlotte St 0.48mi 2/2.0 (-1) 2,318 (+13%) 1mo $325,000 $140 47
709 Logan 0.73mi 3/2.0 1,895 (-8%) 7mo $333,700 $176 43
646 Willow St 0.73mi 3/2.0 1,876 (-9%) 6mo $380,000 $203 42
43 Walnut St 0.39mi 4/2.5 (+1) 1,763 (-14%) 7mo $195,000 $111 41

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
-9.4%
Equity multiple
0.65×
Total profit
$-17,703
Equity at exit
$26,839
10-year hold
IRR
2.8%
Equity multiple
1.22×
Total profit
$11,259
Equity at exit
$15,563

Cash invested: $50,400 (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
7.7×

Monthly cashflow live

Estimated rent
$1,953 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$406 /mo · $4,878/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$117

Break-even live

Break-even rent $1,804
Max offer price $180,000
Occupancy floor 89%

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
$45,000
Closing costs
$5,400
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 11 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 0.08mi
351 Union Aly Pottstown, PA 4.0 1.5 1408 $1,995 $1.42 2d 1 0.13mi
415 Walnut St Unit 1 Pottstown, PA 3.0 1.0 1730 $1,800 $1.04 24d 1 0.16mi
262 Beech St Unit 2 Pottstown, PA 2.0 1.0 1841 $1,550 $0.84 24d 1 0.16mi
365 Beech St Pottstown, PA 4.0 1.0 1670 $2,200 $1.32 43d 1 0.17mi
310 N Charlotte St Pottstown, PA 4.0 1.5 1990 $2,100 $1.06 43d 1 0.27mi
538 Chestnut St Unit 2 Pottstown, PA 3.0 1.0 2830 $1,540 $0.54 5d 1 0.30mi
130 E 4th St Unit 2 Pottstown, PA 3.0 1.0 1808 $1,850 $1.02 43d 1 0.35mi
21 Walnut St Pottstown, PA 4.0 2.0 1791 $2,200 $1.23 5d 1 0.44mi
19 Beech St Pottstown, PA 2.0 1.0 2000 $1,650 $0.82 43d 1 0.48mi
463 Spruce St Pottstown, PA 4.0 1.5 1574 $2,250 $1.43 43d 1 0.49mi

Listing history 25 events

  1. 2026-06-18
    days on market $180,000 Active 149 DOM
  2. 2026-06-17
    days on market $180,000 Active 148 DOM
  3. 2026-06-16
    days on market $180,000 Active 147 DOM
  4. 2026-06-15
    days on market $180,000 Active 146 DOM
  5. 2026-06-13
    days on market $180,000 Active 144 DOM
  6. 2026-06-13
    days on market $180,000 Active 143 DOM
  7. 2026-06-09
    days on market $180,000 Active 140 DOM
  8. 2026-06-08
    days on market $180,000 Active 139 DOM
  9. 2026-06-07
    days on market $180,000 Active 138 DOM
  10. 2026-06-04
    days on market $180,000 Active 135 DOM
  11. 2026-06-03
    days on market $180,000 Active 134 DOM
  12. 2026-06-02
    days on market $180,000 Active 133 DOM
  13. 2026-06-01
    days on market $180,000 Active 132 DOM
  14. 2026-05-31
    days on market $180,000 Active 131 DOM
  15. 2026-04-30
    price $185,000 1097-char remark
    Show marketing remark (1097 chars)

    This is one family home detached with 3 bedrooms 2 baths and a partial bath in basement. Basement has a walkout to the side porch. Washer, dryer, extra fridge and freezer & shelving in cemented basement. First floor has nice sized living room, separate dining room with a large pantry closet, and a nice bay window section. Walkout from the dining room to the covered side porch for a little relaxation. The eat in kitchen is a nice size or add an island, which can be updated to your own style. Doorway to side porch leads outside as well. Walk across to a full shower bathroom with a large window and its own door to go outside. Walk upstairs to your large master bedroom with walk in cedar closet. Down the hall to the right are the second and third bedroom. Second bedroom is standard size with bay windows. Third bedroom is a little smaller. Large hanging closet. Hallway also presents the third bathroom of the house. There is also a back stairway that leads down to the kitchen. Note * * * Septic estimate under documents (under $10K). Selling AS- IS Listing agent is the owner.

  16. 2026-03-27
    price $195,000 1097-char remark
    Show marketing remark (1097 chars)

    This is one family home detached with 3 bedrooms 2 baths and a partial bath in basement. Basement has a walkout to the side porch. Washer, dryer, extra fridge and freezer & shelving in cemented basement. First floor has nice sized living room, separate dining room with a large pantry closet, and a nice bay window section. Walkout from the dining room to the covered side porch for a little relaxation. The eat in kitchen is a nice size or add an island, which can be updated to your own style. Doorway to side porch leads outside as well. Walk across to a full shower bathroom with a large window and its own door to go outside. Walk upstairs to your large master bedroom with walk in cedar closet. Down the hall to the right are the second and third bedroom. Second bedroom is standard size with bay windows. Third bedroom is a little smaller. Large hanging closet. Hallway also presents the third bathroom of the house. There is also a back stairway that leads down to the kitchen. Note * * * Septic estimate under documents (under $10K). Selling AS- IS Listing agent is the owner.

  17. 2026-02-27
    price $205,000 1097-char remark
    Show marketing remark (1097 chars)

    This is one family home detached with 3 bedrooms 2 baths and a partial bath in basement. Basement has a walkout to the side porch. Washer, dryer, extra fridge and freezer & shelving in cemented basement. First floor has nice sized living room, separate dining room with a large pantry closet, and a nice bay window section. Walkout from the dining room to the covered side porch for a little relaxation. The eat in kitchen is a nice size or add an island, which can be updated to your own style. Doorway to side porch leads outside as well. Walk across to a full shower bathroom with a large window and its own door to go outside. Walk upstairs to your large master bedroom with walk in cedar closet. Down the hall to the right are the second and third bedroom. Second bedroom is standard size with bay windows. Third bedroom is a little smaller. Large hanging closet. Hallway also presents the third bathroom of the house. There is also a back stairway that leads down to the kitchen. Note * * * Septic estimate under documents (under $10K). Selling AS- IS Listing agent is the owner.

  18. 2026-01-21
    listed $235,000 Active 1097-char remark
    Show marketing remark (1097 chars)

    This is one family home detached with 3 bedrooms 2 baths and a partial bath in basement. Basement has a walkout to the side porch. Washer, dryer, extra fridge and freezer & shelving in cemented basement. First floor has nice sized living room, separate dining room with a large pantry closet, and a nice bay window section. Walkout from the dining room to the covered side porch for a little relaxation. The eat in kitchen is a nice size or add an island, which can be updated to your own style. Doorway to side porch leads outside as well. Walk across to a full shower bathroom with a large window and its own door to go outside. Walk upstairs to your large master bedroom with walk in cedar closet. Down the hall to the right are the second and third bedroom. Second bedroom is standard size with bay windows. Third bedroom is a little smaller. Large hanging closet. Hallway also presents the third bathroom of the house. There is also a back stairway that leads down to the kitchen. Note * * * Septic estimate under documents (under $10K). Selling AS- IS Listing agent is the owner.

  19. 2026-01-18
    historical $235,000 1097-char remark
    Show marketing remark (1097 chars)

    This is one family home detached with 3 bedrooms 2 baths and a partial bath in basement. Basement has a walkout to the side porch. Washer, dryer, extra fridge and freezer & shelving in cemented basement. First floor has nice sized living room, separate dining room with a large pantry closet, and a nice bay window section. Walkout from the dining room to the covered side porch for a little relaxation. The eat in kitchen is a nice size or add an island, which can be updated to your own style. Doorway to side porch leads outside as well. Walk across to a full shower bathroom with a large window and its own door to go outside. Walk upstairs to your large master bedroom with walk in cedar closet. Down the hall to the right are the second and third bedroom. Second bedroom is standard size with bay windows. Third bedroom is a little smaller. Large hanging closet. Hallway also presents the third bathroom of the house. There is also a back stairway that leads down to the kitchen. Note * * * Septic estimate under documents (under $10K). Selling AS- IS Listing agent is the owner.

  20. 2006-12-15
    soldstatus $109,900 327-char remark
    Show marketing remark (327 chars)

    Nice brick single in town - move-in condition, freshly painted t/o-hardwood floors in LR & DR, full bath w/ shower on first floor - cedar closet in Master bdrm - stairs to 3rd floor good size room could be 4th bdrm if heat were installed. Furnace approx. 5 yrs old - wrap around front porch, fenced in rear yard - lg shed

  21. 2006-11-21
    historical 327-char remark
    Show marketing remark (327 chars)

    Nice brick single in town - move-in condition, freshly painted t/o-hardwood floors in LR & DR, full bath w/ shower on first floor - cedar closet in Master bdrm - stairs to 3rd floor good size room could be 4th bdrm if heat were installed. Furnace approx. 5 yrs old - wrap around front porch, fenced in rear yard - lg shed

  22. 2006-07-13
    listed $109,900 327-char remark
    Show marketing remark (327 chars)

    Nice brick single in town - move-in condition, freshly painted t/o-hardwood floors in LR & DR, full bath w/ shower on first floor - cedar closet in Master bdrm - stairs to 3rd floor good size room could be 4th bdrm if heat were installed. Furnace approx. 5 yrs old - wrap around front porch, fenced in rear yard - lg shed

  23. 2000-06-07
    soldstatus $32,000
  24. 2000-06-02
    historical
  25. 1999-10-19
    listed $32,000

ⓘ 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
$4,878 · $406/mo
Projected year-2 tax
$4,878 · $406/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 (unshaded) · 74% 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 5/10 Major 23% 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
$23,431
− Mortgage interest
−$10,083
− Property taxes
−$4,878
− Insurance
−$900
− Repairs & maintenance
−$1,874
− Management
−$1,874
− Depreciation
−$5,236
Taxable loss
−$1,415
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$340
After-tax cash flow
$1,745/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

+478.1% since first listed
11 events — show timeline
  • 2026-04-30 Price Changed $185,000 BRIGHT MLS
  • 2026-03-27 Price Changed $195,000 BRIGHT MLS
  • 2026-02-27 Price Changed $205,000 BRIGHT MLS
  • 2026-01-21 Listed $235,000 BRIGHT MLS
  • 2026-01-18 Coming Soon $235,000 BRIGHT MLS
  • 2006-12-15 Sold (MLS) $109,900 BRIGHT MLS
  • 2006-11-21 Listing Removed BRIGHT MLS
  • 2006-07-13 Listed $109,900 BRIGHT MLS
  • 2000-06-07 Sold (MLS) $32,000 BRIGHT MLS
  • 2000-06-02 Listing Removed BRIGHT MLS
  • 1999-10-19 Listed $32,000 BRIGHT MLS

Property tax history

+2.1%/yr

Latest (2026): $4,878 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…