CashFlowRE
Sign in Sign up
107 Woodrow Ave
B Composite 71.08
Why this score? — see what drove the B 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 +26.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +7.6/10.0
  • Schools +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

107 Woodrow Ave · Sinking Spring, PA 19608
3 bd · 1.0 ba · 2,010 sqft · Townhouse public records · 2 Days on market
Built 1897 3,484 sqft lot Est $326k · 46% under

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

Listing remarks MLS

Large Semi With 3 Bedrooms, Possible 5 Bedrooms (2 On 3Rd Floor). Modern Kitchen, Large Garage, Nice Yard And Large Rooms. Lots Of Storage. Wilson Schools. Close To Shopping. Large Basement With Exit.

Key facts

  • Covered front porch
  • Mudroom pantry
  • Garage

Tags

COVERED FRONT PORCHOVERSIZED LIVING ROOMFULL EAT-IN OAK KITCHENMUDROOM PANTRYWALK-OUT LOWER LEVEL BASEMENTHIGH EFFICIENCY GAS BOILER

Property features AI

Finance

  • Other: Total below-grade area reported (600); Finished above-grade area reported (2,010)
  • HOA & community: Ground rent paid annually

Exterior

  • Parking: Detached garage (rear entry) with one garage space; Garage includes additional storage area and is oversized; On-street parking available
  • Utilities: Public water; Public sewer; Heating fueled by natural gas; Hot water uses oil
  • Home design: Semi-detached structure; Entry level details not specified; Ownership is fee simple
  • Construction: Brick construction; Stone foundation; Building not winterized; Above-grade finished living area recorded; below-grade unfinished area present
  • Exterior features: Semi-detached property; Above- and below-grade structures; Property condition listed as average; Not in a federal flood zone

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Bathrooms: One full bathroom (upper levels); One half bathroom on the main level
  • Heating & cooling: Baseboard hot water heating; Window air conditioning units (electric)
  • Interior features: Not furnished; Full unfinished walkout basement with interior access and rear/outside entrance
  • Laundry & utility: Laundry located in the 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/1.0-bath townhouse listed at $175k.

Deal economics

  • At list price, monthly cash flow is $443 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 9.3% vs local median 2.9% in Sinking Spring — 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 77/100 on livability (#346 in PA, #3,047 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety 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.
  • Zoned schools: Wilson Hs (math 61% / reading 24%, grade F, #225 of 437 statewide, top 51%, 2,059 students, 34% FRL).
  • Market conditions: 89 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 26y ago; this cycle's ask is 150% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $70k; list at $175k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,000

Questions for the listing agent

  1. Built in 1897 — 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 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?
  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
1.26%
Cap rate
9.33%
Cash-on-cash
10.84%
DSCR
1.48
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$325,620
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 Michigan Dr 0.29mi 3/2.5 2,152 (+7%) 0mo $351,000 $163 68
19 Michigan Dr 0.41mi 3/2.5 1,992 (-1%) 15mo $336,000 $169 60
78 Michigan Dr 0.40mi 3/2.5 2,025 (+1%) 17mo $329,000 $162 60
725 Maria 0.47mi 3/2.5 2,020 (+0%) 19mo $316,000 $156 55
1548 Huron Dr 0.46mi 3/3.0 2,200 (+10%) 1mo $400,000 $182 54
3311 Wyoming Dr N 0.49mi 3/2.5 1,964 (-2%) 17mo $330,000 $168 54
374 Oneida Dr 0.42mi 3/3.5 1,974 (-2%) 19mo $275,000 $139 52
148 Michigan Dr 0.35mi 3/2.5 2,266 (+13%) 11mo $344,000 $152 47
39 Michigan Dr 0.42mi 3/2.0 2,205 (+10%) 18mo $340,000 $154 45
1526 Huron Dr 0.52mi 3/2.5 2,268 (+13%) 12mo $335,000 $148 38
1408 Hillpoint 0.60mi 3/2.5 2,266 (+13%) 11mo $345,000 $152 36
383 Oneida Dr 0.47mi 3/2.5 1,720 (-14%) 16mo $325,000 $189 34

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
-0.0%
Equity multiple
1.00×
Total profit
$-81
Equity at exit
$26,093
10-year hold
IRR
9.7%
Equity multiple
1.75×
Total profit
$36,597
Equity at exit
$15,131

Cash invested: $49,000 (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 19608

Home prices YoY
-21.4%
Active inventory
89
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,213 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$315 /mo · $3,780/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$443

Break-even live

Break-even rent $1,653
Max offer price $175,000
Occupancy floor 75%

Sensitivity live

Price -10% $542 -5% $492 +0% $443 +5% $393 +10% $343
Rent -10% $268 -5% $355 +0% $443 +5% $530 +10% $617
Rate -1.0pp $531 -0.5pp $487 base $443 +0.5pp $397 +1.0pp $351

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
$43,750
Closing costs
$5,250
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
2603 Eisenhower Ct Reading, PA 3.0 2.0 1452 $2,000 $1.38 14d 1 1.30mi

Listing history 3 events

  1. 2026-06-18
    days on market $175,000 Coming Soon 2 DOM
  2. 2026-06-17
    remarks 699-char remark
  3. 2026-06-17
    listed $175,000 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
$3,780 · $315/mo
Projected year-2 tax
$3,780 · $315/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,555
− Mortgage interest
−$9,803
− Property taxes
−$3,780
− Insurance
−$875
− Repairs & maintenance
−$2,124
− Management
−$2,124
− Depreciation
−$5,091
Taxable income
$2,757
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$662
After-tax cash flow
$4,649/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
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 — Sinking Spring

Score
77/100
State rank
#346
US rank
#3047

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sinking Spring, PA
County
Berks County · 195,629 people
Metro
Reading, PA
Population (ZIP)
24,178
Household income
$110,173
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
411.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 11% Two or more races 6% Asian 4% Black 4%
Hispanic origin (detail)
Puerto Rican 4% Cuban 1% Dominican 3%
Common ancestry
Romanian 6% Scandinavian 2% Polish 2%
Foreign-born
9% · Canada, Vietnam, Jamaica
Languages at home
85% English-only · Spanish 7% Other Indo-European 4% Vietnamese 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
▼ -72.86%
Current HPI
267.9363
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

+197.8% since first listed
8 events — show timeline
  • 2026-06-17 Coming Soon $175,000 BRIGHT MLS
  • 2001-05-22 Sold (Public Records) $69,900 Public Records
  • 2001-05-17 Sold (MLS) $69,900 BRIGHT MLS
  • 2001-04-02 Listing Removed BRIGHT MLS
  • 2001-01-10 Listed $69,900 BRIGHT MLS
  • 2000-10-16 Listing Removed BRIGHT MLS
  • 2000-10-16 Listed $74,900 BRIGHT MLS
  • 1995-06-19 Sold (Public Records) $58,765 Public Records

Property tax history

+3.4%/yr

Latest (2026): $3,780 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…