Triplex
139 W Ashland St · Doylestown, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 5/10 · Moderate
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -3.0%
- Equity multiple
- 0.89×
- Total profit
- $-21,586
- Equity at exit
- $104,357
- 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
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
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 3 | 1.5 | $7,629 |
| #1 | 3 | 1.5 | $2,543 |
| #2 | 3 | 1.5 | $2,543 |
| #3 | 3 | 1.5 | $2,543 |
| 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
-
2026-06-18days on market $699,900 Coming Soon 2 DOM
-
2026-06-17remarks 46-char remark
-
2026-06-17$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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+1751.6% since first listed2 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%/yrLatest (2026): $5,862 · +5.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…