CashFlowRE
Sign in Sign up
2230 Monroe
D- Composite 37.97
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 +9.8/30.0
  • ARV discount +9.3/15.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • DSCR +2.8/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

2230 Monroe · West Wyomissing, PA 19608
2 bd · 1.5 ba · 792 sqft · SingleFamily public records · 2 Days on market
Built 1956 7,405 sqft lot Est $229k · at est.

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

Listing remarks

Beautiful Rancher type Cottage in West Lawn with 2 bedrooms on main floor and full bath. Finished Basement with a built in wet bar, mini frig and walk up steps to huge covered concrete patio in a spacious fenced in back yard. 3rd bedroom in basement with fireplace and 1/2 bath and laundry room. Wilson Schools and parking for 2 cars on your paved driveway plus off street parking. Economical gas heat with central air. Newer roof and hot water heater and all appliances remain as well as washer/dryer and extra Freezer in the basement. Immediate possession and a one year Guard Home Warranty at full price! Highest & Best by Sunday at 6 PM 5/17/26 but Seller can accept offer prior if so des

Key facts

  • 7,405 sq ft lot
  • 2 parking spots
  • Built 1956

Property features AI

Finance

  • Other: Fee simple ownership; Not in a federal flood zone; Below-grade finished area (estimated): 600; Above-grade finished area (assessor): 792; Mixed soil types; Pets allowed (no pet restrictions)

Exterior

  • Parking: Two driveway spaces (paved); On-street parking; Lighted parking; Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer; Electric hot water; Municipal trash service
  • Home design: Detached property; Architectural shingle roof; Vinyl siding; Windows with screens and vinyl-clad frames; Building not winterized
  • Construction: Block foundation; Year built source: Assessor; Effective/major remodel year: 2026
  • Exterior features: Patio(s) and porch(es); Extensive hardscape; Exterior lighting and flood lights; Outbuilding(s), storage barn/shed; Play area; Sidewalks and street lights; Chain link and wood fencing; Cleared, landscaped, level yard with front, rear and side yards and road frontage; 2+ access exits

Interior

  • Kitchen: Refrigerator; Built-in microwave; Gas range/oven (self-cleaning)
  • Bedrooms: Two main-level bedrooms; One bedroom on the lower level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom on the main level; One half bathroom on the lower level (total: 1 full, 1 half)
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning (electric)
  • Interior features: Traditional floor plan; Wet/dry bar; Window treatments; Ceiling fans; Dining area; Eat-in kitchen; Tub/shower
  • Laundry & utility: Washer and dryer in unit (dryer is electric); Laundry located in basement; Extra refrigerator/freezer; 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/1.5-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-195 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $185k (15.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (23.1% below list).
  • Recommended offer: $169k (23.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#418 in PA, #3,807 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D+, commute F.
  • Wilson SD (suburban): math 46% / reading 59% proficiency, ranked #127 of 539 in PA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Spring Ridge El Sch (math 52% / reading 62%, grade C+, #444 of 1,518 statewide, top 32%, 559 students, 46% FRL); Wilson Southern Ms (math 24% / reading 59%, grade F, #234 of 512 statewide, top 47%, 767 students, 42% FRL); Wilson Hs (math 61% / reading 24%, grade F, #225 of 437 statewide, top 51%, 2,059 students, 34% FRL) — zoned schools average 41% FRL vs 20% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 91 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $100k; list at $220k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,137 (23.1% 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. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.53%
Cash-on-cash
-2.71%
DSCR
0.88
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$228,888
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
719 W Wyomissing Blvd 0.17mi 2/1.0 768 (-3%) 4mo $175,000 $228 82
2224 Garfield Ave 0.20mi 2/1.0 768 (-3%) 4mo $232,000 $302 81
2217 Garfield Ave 0.22mi 2/1.0 825 (+4%) 17mo $239,999 $291 67
1823 Portland Ave 0.48mi 3/1.0 (+1) 752 (-5%) 10mo $136,500 $182 54
2038 Reading Ave 0.44mi 2/1.0 756 (-4%) 20mo $220,000 $291 54
2703 Garfield Ave 0.68mi 2/1.0 864 (+9%) 1mo $250,000 $289 50
2050 Reading Blvd 0.30mi 2/1.0 897 (+13%) 14mo $225,000 $251 50

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
-22.7%
Equity multiple
0.22×
Total profit
$-48,005
Equity at exit
$32,788
10-year hold
IRR
-16.9%
Equity multiple
0.06×
Total profit
$-57,642
Equity at exit
$19,013

Cash invested: $61,572 (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 19608

Home prices YoY
-21.4%
Active inventory
91
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,691 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$231 /mo · $2,767/yr
Insurance
$92
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$-195

Break-even live

Break-even rent $1,938
Max offer price $185,496
Occupancy floor

Sensitivity live

Price -10% $-70 -5% $-133 +0% $-195 +5% $-257 +10% $-319
Rent -10% $-328 -5% $-262 +0% $-195 +5% $-128 +10% $-61
Rate -1.0pp $-84 -0.5pp $-139 base $-195 +0.5pp $-252 +1.0pp $-310

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
$54,975
Closing costs
$6,597
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1342 W Wyomissing Blvd West Lawn, PA 1.0–2.0 1.0–2.0 865 $1,775 $2.05 15d 16 0.45mi
312 Amy Ct Shillington, PA 1.0–2.0 1.0 775 $1,639 $2.11 15d 6 0.85mi
2815 Wyoming Dr Sinking Spring, PA 1.0–3.0 1.0 850 $1,700 $2.00 15d 1 1.14mi
201 James St Reading, PA 1.0–2.0 1.0 760 $1,629 $2.14 15d 4 1.23mi
330 N Wyomissing Ave Reading, PA 2.0 1.0 903 $1,950 $2.16 45d 1 1.42mi
330 N Wyomissing Ave Reading, PA 1.0 1.0 804 $1,600 $1.99 15d 1 1.42mi

Listing history 4 events

  1. 2026-05-16
    status Pending
  2. 2026-05-13
    listed $219,900 Active
  3. 2026-05-10
    historical $219,900
  4. 2020-05-15
    soldstatus $100,000

ⓘ 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
$2,767 · $231/mo
Projected year-2 tax
$3,121 · $260/mo
Expected delta
+$354/yr (+$29/mo · 12.8%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$20,296
− Mortgage interest
−$12,318
− Property taxes
−$2,767
− Insurance
−$1,766
− Repairs & maintenance
−$1,624
− Management
−$1,624
− Depreciation
−$6,397
Taxable loss
−$6,199
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,488
After-tax cash flow
$-849/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
Wilson SD
NCES district ID
4226580
Math proficiency
46% ▼ -10.00%
Reading proficiency
59% ▼ -11.00%
Median HH income
$65,787
Composite
46.32/100
National rank
#2471
State rank
#127 of 539 in PA

Livability — West Wyomissing

Score
75/100
State rank
#418
US rank
#3807

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Wyomissing, PA
County
Berks County · 195,629 people
Metro
Reading, PA
Population (ZIP)
24,178
Household income
$110,173
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
411.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 11% Two or more races 6% Asian 4% Black 4%
Hispanic origin (detail)
Puerto Rican 4% Cuban 1% Dominican 3%
Common ancestry
Romanian 6% Scandinavian 2% Polish 2%
Foreign-born
9% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 7% Other Indo-European 4% Vietnamese 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
▼ -72.86%
Current HPI
267.9363
Rent YoY
Metro
Reading, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+119.9% since first listed
4 events — show timeline
  • 2026-05-16 Pending BRIGHT MLS
  • 2026-05-13 Listed $219,900 BRIGHT MLS
  • 2026-05-10 Coming Soon $219,900 BRIGHT MLS
  • 2020-05-15 Sold (Public Records) $100,000 Public Records

Property tax history

+2.2%/yr

Latest (2026): $2,767 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…