CashFlowRE
Sign in Sign up
139 W Ashland St Triplex
C+ Composite 62.67
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 +25.2/30.0
  • DSCR +8.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Schools +5.8/10.0
  • Livability +4.5/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,900

139 W Ashland St · Doylestown, PA 18901
6 bd · 3.0 ba · 2,207 sqft · MultiFamily public records · 2 Days on market
Built 1890 8,466 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Great Triplex in the heart of Doylestown Boro!

Key facts

  • Triplex
  • 8,466 sq ft lot
  • 2 garage spots

Tags

TRIPLEXHEART OF DOYLESTOWN BORO

Property features AI

Finance

  • Financial info: Fee simple ownership; Three total rental units

Exterior

  • Parking: Detached rear-entry garage with 2 parking spaces
  • Utilities: Public water; Public sewer; Oil hot water for domestic hot water
  • Home design: Detached structure; Above-grade finished area approximately 2,207 (as assessed)
  • Construction: Frame construction; Stone foundation; Other structures both above and below grade
  • Exterior features: Lot approximately 51 x 166; No tidal water on property

Interior

  • Bedrooms: Three one-bedroom units
  • Heating & cooling: Baseboard hot water heating (oil-fired); Window air conditioning units (electric)
  • Interior features: Full basement; Multiple access exits (2+)

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 × 3-bed/1.5-bath units multifamily listed at $700k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $526/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $700k).
  • Cap rate 9.0% vs local median 2.5% in Doylestown — 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 89/100 on livability (#24 in PA, #146 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, amenities A+; Watch: cost of living F.
  • Central Bucks SD (suburban): math 55% / reading 71% proficiency, ranked #37 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 7% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.9%/yr); 117 active listings in the ZIP; high-income renter base; 663 units permitted in Bucks County in 2024 (106 in 5+ unit buildings).
  • At $7,630/mo this rent would consume 77% of the median local household income ($118k/yr) (locally 1032% 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 $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
  • Bucks County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $38k; list at $700k implies a 1752% 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 $699,900

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 1890 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.09%
Cap rate
9.00%
Cash-on-cash
9.66%
DSCR
1.43
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.88% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-21,586
Equity at exit
$104,357
10-year hold
IRR
5.5%
Equity multiple
1.39×
Total profit
$75,941
Equity at exit
$60,515

Cash invested: $195,972 (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 18901

Rents YoY
1.9%
Active inventory
117
Price-to-rent
22.9×

Monthly cashflow live

Estimated rent
$7,630 medium interval (Pro) →
Mortgage (P&I)
$3,670
Tax from tax record
$488 /mo · $5,862/yr
Insurance
$292
HOA
$0
Vacancy / Maint / Mgmt
$1,602
Net cashflow
$1,577

Break-even live

Break-even rent $5,634
Max offer price $699,900
Occupancy floor 74%

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

UnitsBedsBathsEst. rent
Total (3 units) $7,630

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
$174,975
Closing costs
$20,997
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 3 events

  1. 2026-06-18
    days on market $699,900 Coming Soon 2 DOM
  2. 2026-06-17
    remarks 46-char remark
  3. 2026-06-17
    listed $699,900 Coming Soon 1 DOM

ⓘ 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
$5,862 · $488/mo
Projected year-2 tax
$8,460 · $705/mo
Expected delta
+$2,598/yr (+$217/mo · 44.3%)

ⓘ 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 7 d/yr ≥100°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 4 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
$91,560
− Mortgage interest
−$39,205
− Property taxes
−$5,862
− Insurance
−$3,500
− Repairs & maintenance
−$7,325
− Management
−$7,325
− Depreciation
−$20,361
Taxable income
$7,983
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,916
After-tax cash flow
$17,011/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
Central Bucks SD
NCES district ID
4205310
Math proficiency
55% ▼ -12.00%
Reading proficiency
71% ▼ -12.00%
Median HH income
$97,513
Composite
58.05/100
National rank
#1032
State rank
#37 of 539 in PA

Livability — Doylestown

Score
89/100
State rank
#24
US rank
#146

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Doylestown, PA
County
Bucks County · 506,477 people
City population
51,407
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
28,509
Household income
$118,256
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
1032.0

Population outlook (Bucks County) Hauer SSP2

Today (2025)
630,973 people
By 2030
627,093 · -0.6%
By 2040
609,680 · -3.4%
By 2050
584,225 · -7.4%
By 2075
539,840 · -14.4%
By 2100
483,970 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 3% Asian 3% Black 2%
Common ancestry
Romanian 5% Italian 4% Slovak 3%
Foreign-born
8% · Canada, South Korea, China
Languages at home
92% English-only · Spanish 2% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Bucks

2024 margin
Toss-up / Even · D 49.5% · R 49.5%
2008→2024 swing
-8.7pp toward R · 2008: 8.7pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+4.4 2016: D+0.6 2012: D+1.2 2008: D+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -313.87%
Current HPI
296.1029
Rent YoY
▲ 1.88%
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

+1751.6% since first listed
2 events — show timeline
  • 2026-06-16 Coming Soon $699,900 BRIGHT MLS
  • 1976-12-30 Sold (Public Records) $37,800 Public Records

Property tax history

+1.7%/yr

Latest (2026): $5,862 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…