CashFlowRE
Sign in Sign up
24 S 23rd St
C Composite 58.8
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +6.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$179,900

24 S 23rd St · Mount Penn, PA 19606
4 bd · 1.0 ba · 1,416 sqft · Townhouse public records · 4 Days on market
Built 1930 1,742 sqft lot Est $234k · 23% under

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

Listing remarks MLS

Welcome to 25 S 23rd Street, a beautifully kept corner townhouse offering solid bones, generous space, and timeless charm throughout. This spacious home features 4 bedrooms, 1 full bathroom, and beautiful hardwood floors that add warmth and character from the moment you step inside. The layout offers plenty of room to grow, work from home, entertain, or simply enjoy comfortable everyday living. The corner location provides added natural light and a more open feel, while the inviting front porch is perfect for relaxing and enjoying the neighborhood. Out back, you’ll find a fenced-in yard along with a rear porch, creating a great space for pets, entertaining, or enjoying outdoor privacy. There is also room to gather around a fire pit or enjoy cozy outdoor evenings. Conveniently located near schools, shopping, local amenities, and major routes, this home is a wonderful opportunity for buyers looking for space, charm, and value. Don’t miss your chance to make this well-kept corner property yours!

Key facts

  • Built 1930
  • Listed 4 days

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 4-bed/1.0-bath townhouse listed at $180k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).

Location & tenants

  • Location reads 77/100 on livability (#356 in PA, #3,123 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Antietam SD (suburban): math 13% / reading 35% proficiency, ranked #468 of 539 in PA (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Mt Penn El Sch (math 11% / reading 35%, grade F, #1,216 of 1,518 statewide, top 80%, 329 students, 100% FRL); Antietam Ms/Hs (math 17% / reading 37%, grade F, #365 of 437 statewide, top 85%, 548 students, 58% FRL) — zoned schools average 79% FRL vs 37% district-wide (42 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 166 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $179,900

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
1.11%
Cap rate
7.83%
Cash-on-cash
5.49%
DSCR
1.24
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$233,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2319 Cumberland Ave 0.17mi 3/1.0 (-1) 1,479 (+4%) 5mo $143,000 $97 75
108 Kuechler Ct Lot 13 0.26mi 3/2.5 (-1) 1,446 (+2%) 6mo $265,000 $183 68
104 Kuechler Ct Lot 11 0.27mi 3/2.5 (-1) 1,446 (+2%) 7mo $277,990 $192 67
2424 Perkiomen Ave 0.15mi 3/1.0 (-1) 1,240 (-12%) 2mo $204,500 $165 65
19 Pennwyn Ter 0.17mi 3/— (-1) 1,234 (-13%) 2mo $202,000 $164 64
1960 Perkiomen Ave 0.34mi 3/1.0 (-1) 1,280 (-10%) 1mo $190,000 $148 62
505 Friedensburg Rd 0.66mi 4/1.0 1,469 (+4%) 4mo $225,000 $153 60
430 Carsonia Ave 0.59mi 3/1.5 (-1) 1,398 (-1%) 5mo $263,000 $188 59
304 N 25th St 0.45mi 3/1.0 (-1) 1,299 (-8%) 3mo $170,000 $131 58
3 Hawley Ct 0.22mi 3/2.5 (-1) 1,220 (-14%) 0mo $266,000 $218 55
17 Hawley Ct 0.23mi 3/2.5 (-1) 1,220 (-14%) 2mo $252,000 $207 54
519 Friedensburg Rd 0.70mi 3/1.0 (-1) 1,569 (+11%) 8mo $239,900 $153 38

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
-7.7%
Equity multiple
0.71×
Total profit
$-14,388
Equity at exit
$26,824
10-year hold
IRR
1.9%
Equity multiple
1.13×
Total profit
$6,741
Equity at exit
$15,554

Cash invested: $50,372 (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 19606

Active inventory
166
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,995 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$327 /mo · $3,930/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$230

Break-even live

Break-even rent $1,704
Max offer price $179,900
Occupancy floor 83%

Sensitivity live

Price -10% $332 -5% $281 +0% $230 +5% $179 +10% $129
Rent -10% $73 -5% $152 +0% $230 +5% $309 +10% $388
Rate -1.0pp $321 -0.5pp $276 base $230 +0.5pp $184 +1.0pp $136

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
$44,975
Closing costs
$5,397
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
212 Laurel Ave Reading, PA 4.0 2.0 1320 $2,200 $1.67 15d 1 0.26mi
1710 Perkiomen Ave Reading, PA 3.0 1.5 1214 $1,350 $1.11 45d 1 0.65mi
28 Hilbert Ct Reading, PA 3.0 1.5 1288 $1,695 $1.32 22d 1 0.85mi
603 Maple St Reading, PA 3.0 1.0 940 $1,395 $1.48 22d 1 1.34mi
437 Linden St Reading, PA 3.0 1.0 900 $1,800 $2.00 22d 1 1.45mi
1332 Green St Reading, PA 4.0 1.0 1350 $1,475 $1.09 22d 1 1.46mi

Listing history 5 events

  1. 2026-06-02
    status $179,900 Pending 4 DOM
  2. 2026-06-01
    days on market $179,900 Active 4 DOM
  3. 2026-05-31
    days on market $179,900 Active 3 DOM
  4. 2026-05-30
    days on market $179,900 Active 2 DOM
  5. 2026-05-26
    historical $179,900 1019-char remark
    Show marketing remark (1019 chars)

    Welcome to 25 S 23rd Street, a beautifully kept corner townhouse offering solid bones, generous space, and timeless charm throughout. This spacious home features 4 bedrooms, 1 full bathroom, and beautiful hardwood floors that add warmth and character from the moment you step inside. The layout offers plenty of room to grow, work from home, entertain, or simply enjoy comfortable everyday living. The corner location provides added natural light and a more open feel, while the inviting front porch is perfect for relaxing and enjoying the neighborhood. Out back, you’ll find a fenced-in yard along with a rear porch, creating a great space for pets, entertaining, or enjoying outdoor privacy. There is also room to gather around a fire pit or enjoy cozy outdoor evenings. Conveniently located near schools, shopping, local amenities, and major routes, this home is a wonderful opportunity for buyers looking for space, charm, and value. Don’t miss your chance to make this well-kept corner property yours!

ⓘ 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
$3,930 · $327/mo
Projected year-2 tax
$3,930 · $327/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$23,942
− Mortgage interest
−$10,077
− Property taxes
−$3,930
− Insurance
−$900
− Repairs & maintenance
−$1,915
− Management
−$1,915
− Depreciation
−$5,233
Taxable loss
−$28
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7
After-tax cash flow
$2,771/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
Antietam SD
NCES district ID
4202480
Math proficiency
13% ▼ -16.00%
Reading proficiency
35% ▼ -13.00%
Median HH income
$51,003
Composite
21.24/100
National rank
#8403
State rank
#468 of 539 in PA

Livability — Mount Penn

Score
77/100
State rank
#356
US rank
#3123

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
Mount Penn, PA
County
Berks County · 195,629 people
Metro
Reading, PA
Population (ZIP)
35,853
Household income
$85,557
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
619.0

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 18% Two or more races 11% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 9% Dominican 3%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
86% English-only · Spanish 11% Other Indo-European 1% German/W. Germanic 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
▼ -211.56%
Current HPI
283.6138
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
  • 2026-05-26 Coming Soon $179,900 BRIGHT MLS

Property tax history

+2.8%/yr

Latest (2026): $3,930 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…