CashFlowRE
Sign in Sign up
207 Hickory Dr Multi-family
D Composite 44.39
Why this score? — see what drove the D 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 +14.4/15.0
  • Cash flow +10.6/30.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,900

207 Hickory Dr · Quakertown, PA 18951
3 bd · 1.5 ba · 1,800 sqft · MultiFamily public records · 4 Days on market
Built 1975 3,390 sqft lot $161/sqft · 15% below area Est $342k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

* Highest and best due Monday 5/18 * * Open House 5/17, 2-4 * Need room? This home has it- with 4 bedrooms and 1800 sf of living space! Rooms are spacious, and bright, the living room has a cozy fireplace with beautiful brick hearth. The third floor has a huge 4th bedroom that can be used for many possibilities from play area, to music room, to crafting area, gaming room, and more. Recent updates include- a new roof in 2020, and new central air in 2021. Conveniently located just steps to all that Quakertown has to offer- proximity of major commuter routes, an abundance of shopping, and many parks and recreational opportunities. Sold As-Is.

Key facts

  • Built 1975
  • Listed 4 days

Property features AI

Finance

  • Other: Ownership: Fee simple

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Semi-detached structure; Frame construction
  • Construction: Slab foundation; Above-grade finished living area reported
  • Exterior features: Lot dimensions approximately 30 x 113

Interior

  • Bedrooms: Four bedrooms on the upper level
  • Bathrooms: One full bathroom; One half bathroom on the main level
  • Heating & cooling: Forced air heating (electric); Central air conditioning (electric); Electric hot water
  • Interior features: Fireplace (1); No basement

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 multifamily listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $265k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (21.0% below list).
  • Recommended offer: $229k (21.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.2% in Quakertown — 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 80/100 on livability (#222 in PA, #1,945 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living A; Watch: commute F.
  • Quakertown Community SD (suburban): math 45% / reading 55% proficiency, ranked #154 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 144 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 663 units permitted in Bucks County in 2024 (106 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 31y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $228,969 (21.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1975 — 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 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
5.70%
Cash-on-cash
-2.10%
DSCR
0.91
GRM
10.6

CMA / ARV

ARV (median comp)
$342,165
List price
$289,900
Delta
-15.27%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.8%
Equity multiple
0.31×
Total profit
$-56,030
Equity at exit
$43,225
10-year hold
IRR
-12.6%
Equity multiple
0.26×
Total profit
$-60,441
Equity at exit
$25,065

Cash invested: $81,172 (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 18951

Active inventory
144
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,290 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$310 /mo · $3,720/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$-142

Break-even live

Break-even rent $2,470
Max offer price $264,782
Occupancy floor

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
$72,475
Closing costs
$8,697
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27 Braithwaite Ln Quakertown, PA 3.0 2.5 1475 $2,300 $1.56 43d 1 0.05mi
214 Trumbauersville Rd Quakertown, PA 4.0 2.0 1400 $2,500 $1.79 43d 1 0.63mi
167 Sunshine Dr Quakertown, PA 3.0 1.5 1616 $2,150 $1.33 24d 1 0.96mi
342 W Broad St Unit 2 Quakertown, PA 2.0 2.0 1500 $1,745 $1.16 43d 1 1.12mi
159 Forsythia Ct Quakertown, PA 3.0 1.5 1402 $2,250 $1.60 43d 1 1.27mi
211 Prairie Ct Quakertown, PA 3.0 3.0 1300 $2,195 $1.69 43d 1 1.30mi
1108 Red Barn Ln Quakertown, PA 3.0 1.5 1400 $1,975 $1.41 4d 1 1.49mi

Listing history 6 events

  1. 2026-05-18
    status Pending 651-char remark
  2. 2026-05-15
    listed $289,900 Active 651-char remark
  3. 2026-05-12
    historical $289,900 651-char remark
  4. 1995-12-22
    historical
  5. 1995-06-22
    listed $96,440
  6. 1977-02-24
    soldstatus $35,900

ⓘ 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
$3,720 · $310/mo
Projected year-2 tax
$4,150 · $346/mo
Expected delta
+$430/yr (+$36/mo · 11.6%)

ⓘ 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 5/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$27,476
− Mortgage interest
−$16,239
− Property taxes
−$3,720
− Insurance
−$1,450
− Repairs & maintenance
−$2,198
− Management
−$2,198
− Depreciation
−$8,433
Taxable loss
−$6,762
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,623
After-tax cash flow
$-83/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
Quakertown Community SD
NCES district ID
4219890
Math proficiency
45% ▼ -11.00%
Reading proficiency
55% ▼ -15.00%
Median HH income
$66,186
Composite
44.3/100
National rank
#2833
State rank
#154 of 539 in PA

Livability — Quakertown

Score
80/100
State rank
#222
US rank
#1945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quakertown, PA
County
Bucks County · 506,477 people
City population
36,568
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
36,568
Household income
$98,268
Rent vs Own
18.0% rent · 82.0% own
Severe rent burden
488.0

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 (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 6% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Romanian 5% Polish 3% Slovak 2%
Foreign-born
7% · Canada, China, Jamaica
Languages at home
90% English-only · Spanish 5% Other Indo-European 1% 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
▼ -247.25%
Current HPI
283.2262
Rent YoY
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

+749.6% since first listed
7 events — show timeline
  • 2026-06-01 Sold (MLS) $305,000 BRIGHT MLS
  • 2026-05-18 Pending BRIGHT MLS
  • 2026-05-15 Listed $289,900 BRIGHT MLS
  • 2026-05-12 Coming Soon $289,900 BRIGHT MLS
  • 1995-12-22 Listing Removed BRIGHT MLS
  • 1995-06-22 Listed $96,440 BRIGHT MLS
  • 1977-02-24 Sold (Public Records) $35,900 Public Records

Property tax history

+1.6%/yr

Latest (2026): $3,720 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…