CashFlowRE
Sign in Sign up
550 Kohn St Duplex
B- Composite 68.93
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 +28.0/30.0
  • ARV discount +11.6/15.0
  • DSCR +9.9/10.0
  • 1% rule +7.7/10.0
  • 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

$249,900

550 Kohn St · Norristown, PA 19401
3 bd · 3.0 ba · 1,761 sqft · MultiFamily public records · 5 Days on market
Built 1904 1,650 sqft lot Est $275k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Welcome to 550 Kohn Street a spacious 2 unit multi-family property offering 4 bedrooms, 3 bathrooms, and over 1,700 square feet of living space. Whether you’re an investor seeking rental income or a buyer looking to live in one unit and rent the other, this property offers flexibility and potential. Conveniently located near local amenities and commuter routes, this is a great opportunity to own in a growing Norristown market.

Key facts

  • 1,650 sq ft lot
  • 2 parking spots
  • Built 1904

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 × 2-bed/1.5-bath units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $778 ($9k/yr) — positive. Per door: $389/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 10.0% 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: schools C-, 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.
  • Market conditions: Rents rising (+1.3%/yr); 164 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 41% 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).
  • At $3,171/mo this rent would consume 54% of the median local household income ($70k/yr) (locally 2725% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Montgomery County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 30y 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 $170k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1904 — 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 $249,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1904 — 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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.27%
Cap rate
10.03%
Cash-on-cash
13.34%
DSCR
1.59
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$274,716
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
701 Haws Ave 0.21mi 4/— (+1) 1,890 (+7%) 3mo $215,000 $114 71
548 Cherry St 0.43mi 4/— (+1) 1,776 (+1%) 8mo $215,000 $121 67
636 W Lafayette St 0.25mi 4/— (+1) 1,641 (-7%) 10mo $261,250 $159 64
760 George St 0.30mi 4/2.0 (+1) 1,602 (-9%) 1mo $245,000 $153 61
529 Cherry St 0.41mi 4/2.0 (+1) 1,787 (+2%) 12mo $115,582 $65 59
146 W Marshall St 0.33mi 3/3.0 2,008 (+14%) 15mo $300,000 $149 48
621 Hamilton St 0.45mi 4/— (+1) 2,020 (+15%) 2mo $335,000 $166 48
1224 Oakwood Ave 0.46mi 4/— (+1) 1,642 (-7%) 20mo $315,000 $192 46
410 Barbadoes St 0.35mi 4/3.0 (+1) 1,568 (-11%) 17mo $300,000 $191 46
1313 Astor St 0.70mi 4/2.0 (+1) 1,600 (-9%) 8mo $286,000 $179 37
637 Hamilton St 0.46mi 4/— (+1) 2,020 (+15%) 17mo $315,000 $156 35
1003 Stanbridge St 0.54mi 4/— (+1) 1,997 (+13%) 20mo $240,000 $120 31

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
1.4%
Equity multiple
1.05×
Total profit
$3,723
Equity at exit
$37,261
10-year hold
IRR
9.3%
Equity multiple
1.66×
Total profit
$45,950
Equity at exit
$21,607

Cash invested: $69,972 (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
13.1×

Monthly cashflow live

Estimated rent
$3,171 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$313 /mo · $3,753/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$666
Net cashflow
$778

Break-even live

Break-even rent $2,187
Max offer price $249,900
Occupancy floor 70%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,171

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
$62,475
Closing costs
$7,497
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
542 Stanbridge St #1 Norristown, PA 3.0 1.0 1400 $2,200 $1.57 24d 1 0.17mi
206 Chain St Norristown, PA 3.0 1.0 1440 $2,200 $1.53 44d 1 0.21mi
712 George St Unit 2 Norristown, PA 4.0 1.0 1485 $2,500 $1.68 44d 1 0.23mi
119 Pearl St Unit 1 Norristown, PA 3.0 1.5 1428 $1,750 $1.23 18d 1 0.25mi
119 Pearl St Norristown, PA 3.0 2.0 1428 $1,750 $1.23 18d 1 0.25mi
502 Buttonwood St Norristown, PA 3.0 1.0 1330 $2,100 $1.58 24d 1 0.34mi
126 W Elm St Norristown, PA 4.0 1.5 1500 $2,000 $1.33 15d 1 0.46mi
637 Hamilton St Norristown, PA 2.0 1.0 2020 $1,900 $0.94 22d 1 0.48mi
1005 Stanbridge St #1 Norristown, PA 2.0 1.0 1876 $1,850 $0.99 44d 1 0.56mi
534 Green St Norristown, PA 4.0 1.0 1612 $1,800 $1.12 22d 1 0.67mi
1331 Astor St Unit 2 Norristown, PA 2.0 1.0 1720 $1,900 $1.10 5d 1 0.75mi
221 E Wood St Norristown, PA 4.0 1.0 1527 $2,277 $1.49 44d 1 0.91mi
613 Walnut St Norristown, PA 3.0 1.0 1526 $1,925 $1.26 5d 1 0.91mi
211 E Poplar St Norristown, PA 3.0 1.5 1414 $2,350 $1.66 44d 1 0.94mi
535 Sandy St Norristown, PA 2.0 2.0 1476 $1,699 $1.15 20d 1 1.09mi
417 E Fornance St Norristown, PA 2.0 1.0 1408 $1,650 $1.17 5d 1 1.11mi
106 W 5th St Bridgeport, PA 4.0 1.5 1662 $2,850 $1.71 24d 1 1.12mi
3 Ford St Unit B Bridgeport, PA 2.0 2.5 1292 $2,550 $1.97 22d 1 1.21mi
716 E Marshall St Apt 2 Norristown, PA 3.0 1.0 1920 $1,875 $0.98 44d 1 1.26mi
512 Dartmouth Dr King of Prussia, PA 3.0 2.5 2091 $3,000 $1.43 5d 1 1.32mi
1809 Chain St Norristown, PA 4.0 2.0 1344 $2,800 $2.08 44d 1 1.32mi
344 Grove St Bridgeport, PA 4.0 2.0 1484 $2,895 $1.95 44d 1 1.35mi
224 Lilac St King of Prussia, PA 3.0 2.5 1806 $3,950 $2.19 5d 1 1.37mi
172 Anderson Rd King of Prussia, PA 3.0 3.0 2107 $3,200 $1.52 44d 1 1.38mi
357 Aspen Way King of Prussia, PA 3.0 2.5 2176 $4,500 $2.07 44d 1 1.41mi
310 Prospect Ave Bridgeport, PA 4.0 2.5 1920 $3,100 $1.61 44d 1 1.41mi
669 N Henderson Rd King of Prussia, PA 4.0 2.5 2228 $3,500 $1.57 1d 1 1.46mi

Listing history 6 events

  1. 2026-04-01
    status Pending
  2. 2026-03-27
    listed $249,900 Active
  3. 2021-08-03
    soldstatus $170,000
  4. 1997-06-01
    historical
  5. 1996-06-06
    listed $67,900
  6. 1979-10-11
    soldstatus $29,000

ⓘ 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
$3,753 · $313/mo
Projected year-2 tax
$3,851 · $321/mo
Expected delta
+$98/yr (+$8/mo · 2.6%)

ⓘ 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 6/10 Major 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 3 unhealthy d/yr today · 5 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
$38,052
− Mortgage interest
−$13,998
− Property taxes
−$3,753
− Insurance
−$1,250
− Repairs & maintenance
−$3,044
− Management
−$3,044
− Depreciation
−$7,270
Taxable income
$5,693
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,366
After-tax cash flow
$7,966/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

+761.7% since first listed
6 events — show timeline
  • 2026-04-01 Pending BRIGHT MLS
  • 2026-03-27 Listed $249,900 BRIGHT MLS
  • 2021-08-03 Sold (Public Records) $170,000 Public Records
  • 1997-06-01 Listing Removed BRIGHT MLS
  • 1996-06-06 Listed $67,900 BRIGHT MLS
  • 1979-10-11 Sold (Public Records) $29,000 Public Records

Property tax history

+2.6%/yr

Latest (2026): $3,753 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…