CashFlowRE
Sign in Sign up
665 Corson St
C+ Composite 64.99
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 +25.7/30.0
  • ARV discount +12.1/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.9/10.0
  • Livability +4.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$195,000

665 Corson St · Norristown, PA 19401
4 bd · 1.5 ba · 1,888 sqft · SingleFamily public records · 34 Days on market
Built 1890 2,300 sqft lot Est $217k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Attention investors and first-time buyers! Don’t miss this excellent opportunity to own a spacious twin brick home in the rapidly growing Norristown market. This 4-bedroom property with convenient side access offers great potential for both owner-occupants and investors alike. Inside, you’ll find wood flooring, a large and bright combined living and dining area, and a functional eat-in kitchen with a rear mudroom—providing flexible space ready for your vision or continued rental use. Key features include updated electrical, replacement windows, a fenced rear yard, off-street parking, and a detached 2-car garage with electric—an exceptional bonus for added value and t

Key facts

  • Garage
  • Built 1890
  • Listed 34 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 4-bed/1.5-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $467 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $189k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: 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.
  • Zoned schools: Norristown Area Hs (math 42% / reading 8%, grade F, #375 of 437 statewide, top 86%, 2,309 students, 83% FRL).
  • Market conditions: Rents rising (+1.3%/yr); 164 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 34 days — a 3% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y 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 $75k; list at $195k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — 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 $189,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1890 — 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. 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?
  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
1.19%
Cap rate
9.16%
Cash-on-cash
10.26%
DSCR
1.46
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$217,120
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 George St 0.15mi 4/1.5 2,032 (+8%) 3mo $275,000 $135 78
634 Kohn St 0.20mi 5/1.5 (+1) 1,920 (+2%) 17mo $165,000 $86 69
1000 Cherry St 0.25mi 5/2.0 (+1) 1,943 (+3%) 12mo $89,000 $46 66
732 Stanbridge St 0.35mi 4/1.0 2,011 (+6%) 11mo $190,000 $94 62
118 W Fornance St 0.60mi 3/1.5 (-1) 1,874 (-1%) 19mo $350,000 $187 50
318 E Marshall St 0.62mi 4/2.0 2,040 (+8%) 8mo $235,000 $115 49
315 E Poplar St 0.72mi 4/1.0 1,856 (-2%) 20mo $100,000 $54 45
404 W Fornance St Unit 2 0.60mi 4/2.0 1,610 (-15%) 23mo $375,000 $233 26
1415 Markley St 0.65mi 3/1.5 (-1) 1,610 (-15%) 18mo $319,900 $199 25

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
-2.9%
Equity multiple
0.89×
Total profit
$-5,759
Equity at exit
$29,075
10-year hold
IRR
4.8%
Equity multiple
1.33×
Total profit
$17,870
Equity at exit
$16,860

Cash invested: $54,600 (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
7.0×

Monthly cashflow live

Estimated rent
$2,323 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$264 /mo · $3,173/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$488
Net cashflow
$467

Break-even live

Break-even rent $1,732
Max offer price $195,000
Occupancy floor 75%

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
$48,750
Closing costs
$5,850
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
712 George St Unit 2 Norristown, PA 4.0 1.0 1485 $2,500 $1.68 43d 1 0.13mi
126 W Elm St Norristown, PA 4.0 1.5 1500 $2,000 $1.33 15d 1 0.18mi
540 George St Norristown, PA 5.0 2.0 2054 $2,595 $1.26 24d 1 0.25mi
542 Stanbridge St #1 Norristown, PA 3.0 1.0 1400 $2,200 $1.57 24d 1 0.41mi
206 Chain St Norristown, PA 3.0 1.0 1440 $2,200 $1.53 43d 1 0.41mi
119 Pearl St Norristown, PA 3.0 2.0 1428 $1,750 $1.23 18d 1 0.44mi
119 Pearl St Unit 1 Norristown, PA 3.0 1.5 1428 $1,750 $1.23 18d 1 0.44mi
534 Green St Norristown, PA 4.0 1.0 1612 $1,800 $1.12 21d 1 0.50mi
217 E Marshall St Norristown, PA 5.0 1.5 2142 $2,450 $1.14 4d 1 0.50mi
533 Buttonwood St Norristown, PA 5.0 2.0 1888 $2,300 $1.22 15d 1 0.58mi
502 Buttonwood St Norristown, PA 3.0 1.0 1330 $2,100 $1.58 24d 1 0.58mi
221 E Wood St Norristown, PA 4.0 1.0 1527 $2,277 $1.49 43d 1 0.64mi
211 E Poplar St Norristown, PA 3.0 1.5 1414 $2,350 $1.66 43d 1 0.67mi
613 Walnut St Norristown, PA 3.0 1.0 1526 $1,925 $1.26 5d 1 0.72mi
716 E Marshall St Apt 2 Norristown, PA 3.0 1.0 1920 $1,875 $0.98 43d 1 1.04mi
1809 Chain St Norristown, PA 4.0 2.0 1344 $2,800 $2.08 43d 1 1.11mi
106 W 5th St Bridgeport, PA 4.0 1.5 1662 $2,850 $1.71 24d 1 1.15mi
344 Grove St Bridgeport, PA 4.0 2.0 1484 $2,895 $1.95 43d 1 1.27mi
310 Prospect Ave Bridgeport, PA 4.0 2.5 1920 $3,100 $1.61 43d 1 1.33mi
436 Coates St Bridgeport, PA 3.0 2.5 1768 $2,500 $1.41 18d 1 1.47mi

Listing history 7 events

  1. 2026-04-29
    status Pending
  2. 2026-04-27
    historical
  3. 2026-03-25
    listed $195,000 Active
  4. 2026-03-24
    historical $195,000
  5. 2017-01-10
    historical
  6. 2016-09-13
    listed $89,000
  7. 2009-07-14
    soldstatus $75,000

ⓘ 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
$3,173 · $264/mo
Projected year-2 tax
$3,173 · $264/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 7/10 Severe 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 5 unhealthy d/yr today · 8 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
$27,872
− Mortgage interest
−$10,923
− Property taxes
−$3,173
− Insurance
−$975
− Repairs & maintenance
−$2,230
− Management
−$2,230
− Depreciation
−$5,673
Taxable income
$2,669
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$641
After-tax cash flow
$4,959/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

+160.0% since first listed
7 events — show timeline
  • 2026-04-29 Pending BRIGHT MLS
  • 2026-04-27 Listing Removed BRIGHT MLS
  • 2026-03-25 Listed $195,000 BRIGHT MLS
  • 2026-03-24 Coming Soon $195,000 BRIGHT MLS
  • 2017-01-10 Listing Removed BRIGHT MLS
  • 2016-09-13 Listed $89,000 BRIGHT MLS
  • 2009-07-14 Sold (Public Records) $75,000 Public Records

Property tax history

+2.6%/yr

Latest (2026): $3,173 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…