CashFlowRE
Sign in Sign up
711 Hill Unit D
C- Composite 53.54
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.4/30.0
  • 1% rule +7.9/10.0
  • DSCR +4.4/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$142,900

711 Hill Unit D · Wernersville, PA 19565
3 bd · 1.5 ba · 1,062 sqft · Condo public records · 65 Days on market
Built 1993 $135/sqft · 29% below area Est $200k · 29% under $380/mo HOA · 21% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in a well-maintained neighborhood, this delightful residence offers a serene retreat while being just moments away from local amenities. The condo is on the lower level and offers the convenience of no stairs and easy access. Featuring an open concept living space, the layout is bright and welcoming. The layout is practical with convenient in-unit laundry facilities, ensuring that daily chores are a breeze. Enjoy the ease of maintenance with included services such as lawn care, snow removal, and trash collection, allowing you more time to enjoy the community's offerings. Parking is hassle-free with dedicated spaces available, making it easy for you and your guests. Whether you're looking for a cozy home or an investment opportunity, this property is a perfect fit. Schedule your showing today!

Key facts

  • Easy access
  • Lower level
  • No stairs

Tags

LOWER LEVELNO STAIRSEASY ACCESSOPEN CONCEPT LIVING SPACEIN UNIT LAUNDRY FACILITIESDEDICATED PARKING SPACES

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-bed/1.5-bath condo listed at $143k.

Deal economics

  • At list price, monthly cash flow is $29 ($347/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $143k).
  • Recommended offer: $134k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#583 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Conrad Weiser Area SD (suburban): math 27% / reading 43% proficiency, ranked #391 of 539 in PA (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $988 of loan paydown is wiped out by about $4k 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 65 days — a 6% lower offer ($134k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 20y 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 $58k; list at $143k implies a 146% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 21% of rent.
Recommended offer $134,326 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.29%
Cap rate
6.54%
Cash-on-cash
0.87%
DSCR
1.04
GRM
6.4

CMA / ARV

ARV (median comp)
$200,026
List price
$142,900
Delta
-28.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-14.7%
Equity multiple
0.47×
Total profit
$-21,012
Equity at exit
$21,307
10-year hold
IRR
-5.6%
Equity multiple
0.63×
Total profit
$-14,700
Equity at exit
$12,355

Cash invested: $40,012 (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 19565

Home prices YoY
-21.4%
Active inventory
39
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$749
Tax from tax record
$244 /mo · $2,924/yr
Insurance
$60
HOA
$380
Vacancy / Maint / Mgmt
$388
Net cashflow
$29

Break-even live

Break-even rent $1,813
Max offer price $142,900
Occupancy floor 93%

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
$35,725
Closing costs
$4,287
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
44 W Penn Ave Wernersville, PA 4.0 2.0 1500 $1,850 $1.23 13d 1 0.80mi

HOA detail condo

Monthly dues
$380 · $4,560/yr
Likely covers
trashlandscapingsnow removal
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 36 events

  1. 2026-06-05
    statusdays on market $142,900 Pending 65 DOM
  2. 2026-06-02
    days on market $142,900 Active 63 DOM
  3. 2026-06-01
    days on market $142,900 Active 62 DOM
  4. 2026-05-31
    days on market $142,900 Active 61 DOM
  5. 2026-05-30
    days on market $142,900 Active 60 DOM
  6. 2026-04-28
    price $145,900 811-char remark
    Show marketing remark (811 chars)

    Nestled in a well-maintained neighborhood, this delightful residence offers a serene retreat while being just moments away from local amenities. The condo is on the lower level and offers the convenience of no stairs and easy access. Featuring an open concept living space, the layout is bright and welcoming. The layout is practical with convenient in-unit laundry facilities, ensuring that daily chores are a breeze. Enjoy the ease of maintenance with included services such as lawn care, snow removal, and trash collection, allowing you more time to enjoy the community's offerings. Parking is hassle-free with dedicated spaces available, making it easy for you and your guests. Whether you're looking for a cozy home or an investment opportunity, this property is a perfect fit. Schedule your showing today!

  7. 2026-03-31
    listed $149,900 Active 811-char remark
    Show marketing remark (811 chars)

    Nestled in a well-maintained neighborhood, this delightful residence offers a serene retreat while being just moments away from local amenities. The condo is on the lower level and offers the convenience of no stairs and easy access. Featuring an open concept living space, the layout is bright and welcoming. The layout is practical with convenient in-unit laundry facilities, ensuring that daily chores are a breeze. Enjoy the ease of maintenance with included services such as lawn care, snow removal, and trash collection, allowing you more time to enjoy the community's offerings. Parking is hassle-free with dedicated spaces available, making it easy for you and your guests. Whether you're looking for a cozy home or an investment opportunity, this property is a perfect fit. Schedule your showing today!

  8. 2025-10-10
    historical
  9. 2025-08-18
    price $155,000
  10. 2025-08-18
    status Active
  11. 2025-08-15
    historical
  12. 2025-08-14
    status Active
  13. 2025-06-16
    status Pending
  14. 2025-05-01
    listed $165,000 Active
  15. 2018-05-02
    soldstatus $58,000
  16. 2018-04-27
    soldstatus $58,000 Sold
  17. 2018-04-27
    soldstatus $58,000 Closed
  18. 2018-03-21
    status Pending
  19. 2018-03-21
    status Under Contract
  20. 2018-03-04
    listed $62,000 Active
  21. 2018-03-04
    listed $62,000 Active
  22. 2013-07-10
    soldstatus $59,000
  23. 2013-07-10
    soldstatus $59,000 Sold
  24. 2013-04-05
    historical
  25. 2013-03-25
    listed $59,900
  26. 2013-03-25
    listed $59,900 Active
  27. 2012-08-06
    historical
  28. 2011-08-20
    listed $65,000
  29. 2009-01-29
    historical
  30. 2008-07-01
    listed $80,000
  31. 2008-03-04
    historical
  32. 2007-03-07
    historical
  33. 2007-03-04
    listed $80,000
  34. 2007-03-04
    listed $85,000
  35. 2007-03-02
    historical
  36. 2006-12-06
    listed $82,500

ⓘ 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
$2,924 · $244/mo
Projected year-2 tax
$2,924 · $244/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,200
− Mortgage interest
−$8,005
− Property taxes
−$2,924
− Insurance
−$714
− Repairs & maintenance
−$1,776
− Management
−$1,776
− HOA
−$4,560
− Depreciation
−$4,157
Taxable loss
−$1,712
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$411
After-tax cash flow
$758/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
Conrad Weiser Area SD
NCES district ID
4206780
Math proficiency
27% ▼ -14.00%
Reading proficiency
43% ▼ -14.00%
Median HH income
$63,004
Composite
31.53/100
National rank
#5962
State rank
#391 of 539 in PA

Livability — Wernersville

Score
73/100
State rank
#583
US rank
#5601

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,744

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 (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 6% Black 5%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 6% German 3% Italian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1% Other Indo-European 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
▼ -74.10%
Current HPI
271.6774
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+76.8% since first listed
31 events — show timeline
  • 2026-04-28 Price Changed $145,900 BRIGHT MLS
  • 2026-03-31 Listed $149,900 BRIGHT MLS
  • 2025-10-10 Listing Removed BRIGHT MLS
  • 2025-08-18 Price Changed $155,000 BRIGHT MLS
  • 2025-08-18 Relisted BRIGHT MLS
  • 2025-08-15 Listing Removed BRIGHT MLS
  • 2025-08-14 Relisted BRIGHT MLS
  • 2025-06-16 Pending BRIGHT MLS
  • 2025-05-01 Listed $165,000 BRIGHT MLS
  • 2018-05-02 Sold (Public Records) $58,000 Public Records
  • 2018-04-27 Sold (MLS) $58,000 BRIGHT MLS
  • 2018-04-27 Sold (MLS) $58,000 TREND
  • 2018-03-21 Pending BRIGHT MLS
  • 2018-03-21 Pending TREND
  • 2018-03-04 Listed $62,000 BRIGHT MLS
  • 2018-03-04 Listed $62,000 TREND
  • 2013-07-10 Sold (MLS) $59,000 TREND
  • 2013-07-10 Sold (MLS) $59,000 BRIGHT MLS
  • 2013-04-05 Listing Removed BRIGHT MLS
  • 2013-03-25 Listed $59,900 TREND
  • 2013-03-25 Listed $59,900 BRIGHT MLS
  • 2012-08-06 Listing Removed BRIGHT MLS
  • 2011-08-20 Listed $65,000 BRIGHT MLS
  • 2009-01-29 Listing Removed BRIGHT MLS
  • 2008-07-01 Listed $80,000 BRIGHT MLS
  • 2008-03-04 Listing Removed BRIGHT MLS
  • 2007-03-07 Listing Removed BRIGHT MLS
  • 2007-03-04 Listed $85,000 BRIGHT MLS
  • 2007-03-04 Listed $80,000 BRIGHT MLS
  • 2007-03-02 Listing Removed BRIGHT MLS
  • 2006-12-06 Listed $82,500 BRIGHT MLS

Property tax history

+2.2%/yr

Latest (2026): $2,924 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…