CashFlowRE
Sign in Sign up
1390 Pottsville Pike
D- Composite 38.82
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$175,000

1390 Pottsville Pike · Shoemakersville, PA 19555
3 bd · 1.5 ba · 1,196 sqft · SingleFamily public records · 34 Days on market
Built 1956 0.46 ac lot $146/sqft · 24% below area Est $287k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Public Auction Thursday, June 4, 2026 @ 5 PM - Open House Saturdays May 16 & 23 from 1-3 PM - Buyer required a 10% non refundable deposit, settlement within 45 days - Buyer pays the 2% RE transfer tax - List price does not reflect the final sales price * Shoemakersville/Hamburg Area ranch home w/ 3 car garage on . 46 acres. Kitchen w/ dining area & access to large deck w/ gazebo. Sizable living room, 3 bedrooms, 1 bath. Central air. Enclosed & finished breezeway with laundry & sitting area. A total of 1,482 SF living area. Attached 3 car garage with an upper floor for storage or could be finished for additional living space. Full basement. Ideal home for the first

Key facts

  • 0.46 acre lot
  • 3 garage spots
  • Built 1956

Property features AI

Exterior

  • Parking: Attached front-entry garage with inside access and garage door opener (3 garage spaces); Paved driveway with approximately 6 driveway spaces; Total parking for about 9 vehicles
  • Utilities: Well water; On-site septic
  • Home design: Detached single-family home; Architectural shingle roof
  • Construction: Aluminum siding; Block foundation; Replacement double-pane insulated vinyl-clad windows; Year built per assessor
  • Exterior features: Level lot with rear yard and road frontage; Not in a federal flood zone

Interior

  • Kitchen: Electric oven/range
  • Bedrooms: Three main-level bedrooms
  • Flooring: Carpet; Wood; Vinyl
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced-air heating (oil-fired); Central air conditioning; 200+ amp electric service; Electric hot water
  • Interior features: Combination kitchen and dining area; Country-style kitchen; Full, unfinished basement with interior access and poured concrete foundation
  • Laundry & utility: Main-floor laundry; Has laundry hookups

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/1.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-204 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $139k (20.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (22.9% below list).
  • Recommended offer: $135k (22.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#882 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety 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: 20 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,961 (22.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
4.90%
Cash-on-cash
-4.99%
DSCR
0.78
GRM
10.8

CMA / ARV

ARV (median comp)
$286,850
List price
$175,000
Delta
-38.99%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
29 Waxwood Rd 0.74mi 3/2.0 1,339 (+12%) 21mo $314,200 $235 26

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-24.7%
Equity multiple
0.16×
Total profit
$-41,271
Equity at exit
$26,093
10-year hold
IRR
-20.3%
Equity multiple
-0.07×
Total profit
$-52,407
Equity at exit
$15,131

Cash invested: $49,000 (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 19555

Home prices YoY
-27.1%
Active inventory
20
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,350 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$279 /mo · $3,351/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$-204

Break-even live

Break-even rent $1,607
Max offer price $139,022
Occupancy floor

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
$43,750
Closing costs
$5,250
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 9 events

  1. 2026-06-09
    status $175,000 Pending 34 DOM
  2. 2026-06-08
    days on market $175,000 Active 34 DOM
  3. 2026-06-08
    days on market $175,000 Active 33 DOM
  4. 2026-06-07
    days on market $175,000 Active 32 DOM
  5. 2026-06-04
    days on market $175,000 Active 29 DOM
  6. 2026-06-02
    days on market $175,000 Active 28 DOM
  7. 2026-06-01
    days on market $175,000 Active 27 DOM
  8. 2026-05-31
    days on market $175,000 Active 26 DOM
  9. 2026-05-05
    listed $175,000 Active 848-char remark

ⓘ 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
$3,351 · $279/mo
Projected year-2 tax
$3,351 · $279/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,195
− Mortgage interest
−$9,803
− Property taxes
−$3,351
− Insurance
−$875
− Repairs & maintenance
−$1,296
− Management
−$1,296
− Depreciation
−$5,091
Taxable loss
−$5,515
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,324
After-tax cash flow
$-1,120/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 — Shoemakersville

Score
68/100
State rank
#882
US rank
#9408

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,415

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Iranian 5% Polish 4% Romanian 4%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% German/W. Germanic 1% Russian/Polish/Slavic 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
▼ -109.71%
Current HPI
294.3718
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

2 events — show timeline
  • 2026-06-08 Pending BRIGHT MLS
  • 2026-05-05 Listed $175,000 BRIGHT MLS

Property tax history

+0.7%/yr

Latest (2026): $3,351 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…