CashFlowRE
Sign in Sign up
2029 Penn Ave
C Composite 56.29
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 +19.9/30.0
  • ARV discount +11.6/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.3/10.0
  • Schools +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$250,000

2029 Penn Ave · West Lawn, PA 19609
5 bd · 1.0 ba · 2,098 sqft · Townhouse · 15 Days on market
Built 1930 Fair condition 3,920 sqft lot Est $275k · 9% under

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

Listing remarks

Located in the heart of West Lawn, 2029 Penn Avenue offers a unique opportunity for both residential living and commercial use. Previously utilized as a business, this charming semi-detached property blends timeless character with thoughtful modern upgrades throughout. Step inside to find a spacious living room, formal dining room, and functional kitchen on the main level. The second floor features three comfortable bedrooms and a full bathroom, while the third floor provides two additional bedrooms offering flexibility for offices, guest rooms, or expanded living space. Enjoy the enclosed upper-level porch and relaxing side porch, perfect for taking in the neighborhood charm. Additional h

Key facts

  • Functional kitchen
  • Formal dining room
  • Modern upgrades

Tags

SEMI-DETACHED PROPERTYMODERN UPGRADESSPACIOUS LIVING ROOMFORMAL DINING ROOMFUNCTIONAL KITCHENENCLOSED UPPER-LEVEL PORCH

Property features AI

Exterior

  • Parking: Six total parking spaces; Paved parking lot; Off-street, on-street and parking lot options; Private and public parking available
  • Utilities: Public water; Public sewer; 200+ amp electrical service; Cable TV available
  • Home design: Semi-detached structure; Pitched roof
  • Construction: Brick construction; Other type foundation; Above-grade and below-grade structures
  • Exterior features: Sidewalks; Street lights; Not in a federal flood zone; Ground rent paid annually

Interior

  • Kitchen: Electric oven/range; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Flooring: Hardwood; Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating (oil-fired); Wall cooling units; Electric hot water
  • Interior features: Traditional floor plan; Eat-in kitchen; Tub/shower; Carpeted areas; Wood floors; Basement with interior access, unfinished space and walkout stairs; Estimated living area
  • Laundry & utility: Laundry on lower floor

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 5-bed/1.0-bath townhouse listed at $250k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $246k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#272 in PA, #2,394 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, 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.
  • Market conditions: 44 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($83k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 15 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $246,250 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. 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.
  6. 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.
  7. 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
1.03%
Cap rate
7.74%
Cash-on-cash
5.16%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$274,838
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2027 Penn Ave 0.01mi 4/1.0 (-1) 1,962 (-6%) 22mo $200,000 $102 65
2219 Penn Ave 0.20mi 5/1.5 1,941 (-8%) 17mo $254,900 $131 62

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
-8.3%
Equity multiple
0.70×
Total profit
$-21,302
Equity at exit
$37,276
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$6,291
Equity at exit
$21,615

Cash invested: $70,000 (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 19609

Home prices YoY
-24.5%
Active inventory
44
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,568 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$539
Net cashflow
$301

Break-even live

Break-even rent $2,187
Max offer price $250,000
Occupancy floor 83%

Sensitivity live

Price -10% $474 -5% $387 +0% $301 +5% $215 +10% $128
Rent -10% $98 -5% $200 +0% $301 +5% $402 +10% $504
Rate -1.0pp $427 -0.5pp $365 base $301 +0.5pp $236 +1.0pp $170

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
$62,500
Closing costs
$7,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1409 Dauphin Ave Reading, PA 4.0 2.5 2097 $2,750 $1.31 22d 1 1.07mi

Listing history 7 events

  1. 2026-06-05
    statusdays on market $250,000 Pending 15 DOM
  2. 2026-06-03
    days on market $250,000 Active 14 DOM
  3. 2026-06-02
    days on market $250,000 Active 13 DOM
  4. 2026-06-01
    days on market $250,000 Active 12 DOM
  5. 2026-05-31
    days on market $250,000 Active 11 DOM
  6. 2026-05-30
    days on market $250,000 Active 10 DOM
  7. 2026-05-20
    listed $250,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,815
− Mortgage interest
−$14,004
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,465
− Management
−$2,465
− Depreciation
−$7,273
Taxable loss
−$392
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$94
After-tax cash flow
$3,706/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.

Condition & rehab AI · 29 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations to improve its condition and increase its value. The kitchen and bathroom need significant updates, and the electrical panel should be upgraded. The home has potential for both resale and rental value with the right updates.

Repairs flagged

  • Major kitchen cabinets — severely outdated and in poor condition
  • Major kitchen appliances — outdated and in poor condition
  • Major bathroom fixtures — outdated and in poor condition
  • Major electrical panel — outdated and exposed
  • Moderate flooring — dated hardwoods with some wear

Value-add opportunities

  • Both kitchen renovation — modernizing the kitchen can increase both resale and rental value
  • Both bathroom renovation — modernizing the bathroom can increase both resale and rental value
  • Both electrical panel upgrade — upgrading the electrical panel can increase both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · severely outdated and in poor condition Major $15,000–50,000
kitchen appliances · outdated and in poor condition Major $15,000–50,000
bathroom fixtures · outdated and in poor condition Major $15,000–50,000
electrical panel · outdated and exposed Major $15,000–50,000
flooring · dated hardwoods with some wear Moderate $3,000–15,000
Total estimated repair cost · 5 items $63,000–215,000

Value-add ROI direction

  • Both kitchen renovation — modernizing the kitchen can increase both resale and rental value
  • Both bathroom renovation — modernizing the bathroom can increase both resale and rental value
  • Both electrical panel upgrade — upgrading the electrical panel can increase both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 Lawn

Score
78/100
State rank
#272
US rank
#2394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Lawn, PA
County
Berks County · 195,629 people
City population
10,003
Metro
Reading, PA
Population (ZIP)
9,874
Household income
$82,576
Rent vs Own
16.7% rent · 83.3% own
Severe rent burden
188.0

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 (72%)
Race & ethnicity
White 72% Hispanic / Latino 20% Two or more races 10% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 7% Dominican 3%
Common ancestry
Romanian 10% Lithuanian 2% Polish 2%
Foreign-born
9% · Canada, Vietnam, China
Languages at home
80% English-only · Spanish 13% Other Indo-European 2% 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
▼ -94.42%
Current HPI
291.2214
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

1 event — show timeline
  • 2026-05-20 Listed $250,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…