CashFlowRE
Sign in Sign up
27 Church St
B+ Composite 75.92
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 +24.6/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +8.0/10.0
  • 1% rule +6.4/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$220,000

27 Church St · Hamburg, PA 19526
3 bd · 1.0 ba · 1,524 sqft · SingleFamily public records · 6 Days on market
Built 1940 7,405 sqft lot $144/sqft · 18% below area Est $267k · 18% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Solid brick single home in the borough with replacement windows & low maintenance exterior. Nice large rooms with plenty of closets. Old world stained woodwork with beautiful original staircase. There is a double living room. The bath upstairs is huge! Off street parking in rear with a tool shed in the back yard. Nice front and rear porches.

Key facts

  • 7,405 sq ft lot
  • Built 1940
  • Listed 6 days

Property features AI

Finance

  • Other: Improvement and land assessed values recorded
  • Financial info: Ownership is fee simple

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Detached structure; Frame and masonry construction; Metal roof; Block foundation; Finished above-grade area reported (1,524)
  • Construction: Built year reported by assessor
  • Exterior features: Not in a federal flood zone; Above-grade and below-grade structures noted

Interior

  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating; Oil-fired heating and hot water; Electric cooling
  • Interior features: Unfinished basement

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 $220k.

Deal economics

  • At list price, monthly cash flow is $457 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).

Location & tenants

  • Location reads 74/100 on livability (#529 in PA, #4,893 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities D+, commute F.
  • Hamburg Area SD (other): math 31% / reading 43% proficiency, ranked #377 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 47 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (10.0% local appreciation)).
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y 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 $110k; list at $220k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 8→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $220,000

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.14%
Cap rate
8.78%
Cash-on-cash
8.90%
DSCR
1.40
GRM
7.3

CMA / ARV

ARV (median comp)
$267,215
List price
$220,000
Delta
-17.67%
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
703 State St 0.17mi 3/1.0 1,496 (-2%) 14mo $227,400 $152 77
240 S 4th St 0.33mi 3/1.0 1,568 (+3%) 4mo $249,900 $159 76
250 Washington St 0.31mi 3/1.0 1,600 (+5%) 2mo $115,000 $72 75
730 Park Ave 0.39mi 3/1.5 1,536 (+1%) 8mo $330,000 $215 72
23 S 4th St 0.16mi 4/1.0 (+1) 1,454 (-5%) 15mo $164,900 $113 67
227 N 4th St 0.34mi 3/1.5 1,440 (-6%) 13mo $241,000 $167 62
262 N 3rd St 0.44mi 3/2.0 1,548 (+2%) 14mo $200,000 $129 61
303 Port Clinton Ave 0.45mi 3/1.0 1,344 (-12%) 9mo $205,500 $153 52
546 N 5th St 0.59mi 3/2.0 1,496 (-2%) 18mo $277,900 $186 50
250 N 3rd St 0.42mi 3/2.0 1,316 (-14%) 9mo $250,000 $190 46
376 Northmont Ave 0.47mi 4/2.0 (+1) 1,639 (+8%) 19mo $255,000 $156 40
507 Bickel Dr 0.59mi 3/2.0 1,748 (+15%) 9mo $299,900 $172 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.8%
Equity multiple
3.42×
Total profit
$148,952
Equity at exit
$198,193
10-year hold
IRR
26.6%
Equity multiple
7.75×
Total profit
$415,829
Equity at exit
$427,412

Cash invested: $61,600 (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 19526

Home prices YoY
4.6%
Active inventory
47
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$273 /mo · $3,273/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$457

Break-even live

Break-even rent $1,922
Max offer price $220,000
Occupancy floor 77%

Sensitivity live

Price -10% $581 -5% $519 +0% $457 +5% $395 +10% $332
Rent -10% $259 -5% $358 +0% $457 +5% $556 +10% $654
Rate -1.0pp $568 -0.5pp $513 base $457 +0.5pp $400 +1.0pp $342

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
$55,000
Closing costs
$6,600
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
26 Clayton Ave Hamburg, PA 4.0 2.0 2056 $2,500 $1.22 4d 1 1.34mi

Listing history 12 events

  1. 2026-05-11
    status Pending 507-char remark
  2. 2026-05-05
    listed $220,000 Active 507-char remark
  3. 2021-10-11
    historical
  4. 2021-10-07
    price $170,000
  5. 2021-08-18
    listed $180,000 Active
  6. 2015-04-02
    soldstatus $109,900
  7. 2015-03-30
    soldstatus $109,900
    Show marketing remark (347 chars)

    Solid brick single home in the borough with replacement windows & low maintenance exterior. Nice large rooms with plenty of closets. Old world stained woodwork with beautiful original staircase. There is a double living room. The bath upstairs is huge! Off street parking in rear with a tool shed in the back yard. Nice front and rear porches.

  8. 2015-03-30
    soldstatus $109,900 Sold
    Show marketing remark (347 chars)

    Solid brick single home in the borough with replacement windows & low maintenance exterior. Nice large rooms with plenty of closets. Old world stained woodwork with beautiful original staircase. There is a double living room. The bath upstairs is huge! Off street parking in rear with a tool shed in the back yard. Nice front and rear porches.

  9. 2015-02-13
    status Under Contract
    Show marketing remark (347 chars)

    Solid brick single home in the borough with replacement windows & low maintenance exterior. Nice large rooms with plenty of closets. Old world stained woodwork with beautiful original staircase. There is a double living room. The bath upstairs is huge! Off street parking in rear with a tool shed in the back yard. Nice front and rear porches.

  10. 2015-02-13
    historical
    Show marketing remark (347 chars)

    Solid brick single home in the borough with replacement windows & low maintenance exterior. Nice large rooms with plenty of closets. Old world stained woodwork with beautiful original staircase. There is a double living room. The bath upstairs is huge! Off street parking in rear with a tool shed in the back yard. Nice front and rear porches.

  11. 2014-11-21
    listed $109,900 Active
    Show marketing remark (347 chars)

    Solid brick single home in the borough with replacement windows & low maintenance exterior. Nice large rooms with plenty of closets. Old world stained woodwork with beautiful original staircase. There is a double living room. The bath upstairs is huge! Off street parking in rear with a tool shed in the back yard. Nice front and rear porches.

  12. 2014-11-20
    listed $109,900

ⓘ 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
$3,273 · $273/mo
Projected year-2 tax
$3,375 · $281/mo
Expected delta
+$101/yr (+$8/mo · 3.1%)

ⓘ 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 5/10 Major 8 d/yr ≥100°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$30,000
− Mortgage interest
−$12,323
− Property taxes
−$3,273
− Insurance
−$1,100
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$6,400
Taxable income
$2,103
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$505
After-tax cash flow
$4,978/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
Hamburg Area SD
NCES district ID
4211340
Math proficiency
31% ▼ -12.00%
Reading proficiency
43% ▼ -15.00%
Median HH income
$55,589
Composite
32.5/100
National rank
#5705
State rank
#377 of 539 in PA

Livability — Hamburg

Score
74/100
State rank
#529
US rank
#4893

Category grades

Amenities D+ Commute F Cost of living A+ Crime B- Employment C+ Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hamburg, PA
Population (ZIP)
11,412

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 3% Black 1%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Polish 7% Romanian 4% Iranian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 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
▲ 13.13%
Current HPI
299.1168
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

+100.2% since first listed
14 events — show timeline
  • 2026-06-18 Pending BRIGHT MLS
  • 2026-06-15 Sold (MLS) BRIGHT MLS
  • 2026-05-11 Pending BRIGHT MLS
  • 2026-05-05 Listed $220,000 BRIGHT MLS
  • 2021-10-11 Listing Removed BRIGHT MLS
  • 2021-10-07 Price Changed $170,000 BRIGHT MLS
  • 2021-08-18 Listed $180,000 BRIGHT MLS
  • 2015-04-02 Sold (Public Records) $109,900 Public Records
  • 2015-03-30 Sold (MLS) $109,900 BRIGHT MLS
  • 2015-03-30 Sold (MLS) $109,900 TREND
  • 2015-02-13 Pending TREND
  • 2015-02-13 Listing Removed BRIGHT MLS
  • 2014-11-21 Listed $109,900 TREND
  • 2014-11-20 Listed $109,900 BRIGHT MLS

Property tax history

+1.1%/yr

Latest (2026): $3,273 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…