CashFlowRE
Sign in Sign up
29 E Fornance St
C+ Composite 62.21
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 +22.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.1/10.0
  • Livability +4.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$229,900

29 E Fornance St · Norristown, PA 19401
5 bd · 1.0 ba · 2,370 sqft · SingleFamily public records · 21 Days on market
Built 1923 2,150 sqft lot $97/sqft · 32% below area Est $337k · 32% under

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

Listing remarks MLS

Amazing Investment! Develop your dream home or income property. Great bones, and with just a little TLC this diamond in the rough is sure to shine bright! Budding residential and commercial projects all around. Less than 15 minutes from King of Prussia. Short commute to City and Suburban points. Schedule a preview today.

Key facts

  • Built 1923
  • Listed 21 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Semi-detached property; Built year source: Assessor
  • Construction: Brick construction; Foundation includes block, brick/mortar and other; Building winterized
  • Exterior features: Lot dimensions approximately 21.00 x 0.00; No tidal water

Interior

  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Bathrooms: One full bathroom (upper levels); One half bathroom (upper levels)
  • Heating & cooling: Central heating; Oil-fired heating; Natural gas hot water
  • Interior features: Unfinished basement; Living area as recorded by assessor

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 single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $226k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 4.2% in Norristown — 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 84/100 on livability (#100 in PA, #720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, crime D-.
  • Norristown Area SD (suburban): math 18% / reading 31% proficiency, ranked #466 of 539 in PA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.3%/yr); 166 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($70k/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 $7k of value loss. Plan a longer hold.
  • Montgomery County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 33y 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 $65k; list at $230k implies a 254% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $226,451 (1.5% below list)

Questions for the listing agent

  1. Built in 1923 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
8.26%
Cash-on-cash
7.01%
DSCR
1.31
GRM
7.5

CMA / ARV

ARV (median comp)
$336,679
List price
$229,900
Delta
-31.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 Pine St 0.21mi 4/2.0 (-1) 2,273 (-4%) 2mo $406,000 $179 73
1850 Arbor Place Dr 0.56mi 4/3.0 (-1) 2,500 (+6%) 14mo $680,000 $272 40
318 E Marshall St 0.63mi 4/2.0 (-1) 2,040 (-14%) 8mo $235,000 $115 32

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 · 1.29% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.73×
Total profit
$-17,562
Equity at exit
$34,279
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-1,310
Equity at exit
$19,878

Cash invested: $64,372 (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 19401

Rents YoY
1.3%
Active inventory
166
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,555 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$341 /mo · $4,094/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$537
Net cashflow
$376

Break-even live

Break-even rent $2,079
Max offer price $229,900
Occupancy floor 80%

Sensitivity live

Price -10% $506 -5% $441 +0% $376 +5% $311 +10% $246
Rent -10% $174 -5% $275 +0% $376 +5% $477 +10% $578
Rate -1.0pp $492 -0.5pp $434 base $376 +0.5pp $316 +1.0pp $256

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
$57,475
Closing costs
$6,897
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
217 E Marshall St Norristown, PA 5.0 1.5 2142 $2,450 $1.14 5d 1 0.60mi
534 Green St Norristown, PA 4.0 1.0 1612 $1,800 $1.12 22d 1 0.65mi
540 George St Norristown, PA 5.0 2.0 2054 $2,595 $1.26 25d 1 0.91mi
533 Buttonwood St Norristown, PA 5.0 2.0 1888 $2,300 $1.22 16d 1 1.20mi
310 Prospect Ave Bridgeport, PA 4.0 2.5 1920 $3,100 $1.61 44d 1 1.39mi
106 W 5th St Bridgeport, PA 4.0 1.5 1662 $2,850 $1.71 25d 1 1.49mi

Listing history 17 events

  1. 2026-05-16
    status Pending 633-char remark
  2. 2026-04-24
    listed $229,900 Active 633-char remark
  3. 2018-11-30
    soldstatus $65,000
  4. 2018-10-15
    soldstatus $65,000 Closed 322-char remark
    Show marketing remark (322 chars)

    Amazing Investment! Develop your dream home or income property. Great bones, and with just a little TLC this diamond in the rough is sure to shine bright! Budding residential and commercial projects all around. Less than 15 minutes from King of Prussia. Short commute to City and Suburban points. Schedule a preview today.

  5. 2018-09-30
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Amazing Investment! Develop your dream home or income property. Great bones, and with just a little TLC this diamond in the rough is sure to shine bright! Budding residential and commercial projects all around. Less than 15 minutes from King of Prussia. Short commute to City and Suburban points. Schedule a preview today.

  6. 2018-09-14
    soldstatus $65,000 Closed 322-char remark
    Show marketing remark (322 chars)

    Amazing Investment! Develop your dream home or income property. Great bones, and with just a little TLC this diamond in the rough is sure to shine bright! Budding residential and commercial projects all around. Less than 15 minutes from King of Prussia. Short commute to City and Suburban points. Schedule a preview today.

  7. 2018-08-28
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Amazing Investment! Develop your dream home or income property. Great bones, and with just a little TLC this diamond in the rough is sure to shine bright! Budding residential and commercial projects all around. Less than 15 minutes from King of Prussia. Short commute to City and Suburban points. Schedule a preview today.

  8. 2018-08-07
    listed $75,000 Active 322-char remark
    Show marketing remark (322 chars)

    Amazing Investment! Develop your dream home or income property. Great bones, and with just a little TLC this diamond in the rough is sure to shine bright! Budding residential and commercial projects all around. Less than 15 minutes from King of Prussia. Short commute to City and Suburban points. Schedule a preview today.

  9. 2015-12-11
    soldstatus $36,000 Sold
    Show marketing remark (410 chars)

    Here is a great opportunity to own a large 3 story porch front twin in Norristown's North End. This home is conveniently located, has a covered front porch and many wonderful original touches. This home features large rooms, hardwood floors and 2 full baths. Repairs and updates are needed throughout. NOTE: See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  10. 2015-12-11
    soldstatus $36,000
    Show marketing remark (410 chars)

    Here is a great opportunity to own a large 3 story porch front twin in Norristown's North End. This home is conveniently located, has a covered front porch and many wonderful original touches. This home features large rooms, hardwood floors and 2 full baths. Repairs and updates are needed throughout. NOTE: See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  11. 2015-11-06
    status Under Contract
    Show marketing remark (410 chars)

    Here is a great opportunity to own a large 3 story porch front twin in Norristown's North End. This home is conveniently located, has a covered front porch and many wonderful original touches. This home features large rooms, hardwood floors and 2 full baths. Repairs and updates are needed throughout. NOTE: See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  12. 2015-09-24
    listed $43,900 Active
    Show marketing remark (410 chars)

    Here is a great opportunity to own a large 3 story porch front twin in Norristown's North End. This home is conveniently located, has a covered front porch and many wonderful original touches. This home features large rooms, hardwood floors and 2 full baths. Repairs and updates are needed throughout. NOTE: See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  13. 2015-09-24
    listed $43,900
    Show marketing remark (410 chars)

    Here is a great opportunity to own a large 3 story porch front twin in Norristown's North End. This home is conveniently located, has a covered front porch and many wonderful original touches. This home features large rooms, hardwood floors and 2 full baths. Repairs and updates are needed throughout. NOTE: See attachment for PAS requirements and WFHM offer submittal information in MLS document section.

  14. 1993-10-06
    soldstatus $75,500
  15. 1993-10-05
    soldstatus $75,500
  16. 1993-06-04
    listed $75,500
  17. 1985-06-26
    soldstatus $45,000

ⓘ 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
$4,094 · $341/mo
Projected year-2 tax
$4,094 · $341/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 8 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
$30,661
− Mortgage interest
−$12,878
− Property taxes
−$4,094
− Insurance
−$1,150
− Repairs & maintenance
−$2,453
− Management
−$2,453
− Depreciation
−$6,688
Taxable income
$946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$227
After-tax cash flow
$4,284/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
Norristown Area SD
NCES district ID
4216980
Math proficiency
18% ▼ -11.00%
Reading proficiency
31% ▼ -14.00%
Median HH income
$56,024
Composite
22.17/100
National rank
#8166
State rank
#466 of 539 in PA

Livability — Norristown

Score
84/100
State rank
#100
US rank
#720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norristown, PA
County
Montgomery County · 712,331 people
City population
87,376
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
43,359
Household income
$69,908
Rent vs Own
54.8% rent · 45.2% own
Severe rent burden
2725.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
856,074 people
By 2030
870,887 · +1.7%
By 2040
891,195 · +4.1%
By 2050
896,417 · +4.7%
By 2075
903,212 · +5.5%
By 2100
843,240 · -1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 33% Black 29% Hispanic / Latino 29% Two or more races 16% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 16% Puerto Rican 5% Dominican 2%
Common ancestry
Romanian 3% Slovak 1%
Foreign-born
17% · Canada, Jamaica, South Korea
Languages at home
71% English-only · Spanish 22% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Montgomery

2024 margin
Strong D (+22.8) · D 60.9% · R 38.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: 20.8pp · 2024: 22.8pp
All cycles
2024: D+22.8 2020: D+26.3 2016: D+21.1 2012: D+14.3 2008: D+20.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.75%
Current HPI
301.7748
Rent YoY
▲ 1.29%
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

+410.9% since first listed
17 events — show timeline
  • 2026-05-16 Pending BRIGHT MLS
  • 2026-04-24 Listed $229,900 BRIGHT MLS
  • 2018-11-30 Sold (Public Records) $65,000 Public Records
  • 2018-10-15 Sold (MLS) $65,000 BRIGHT MLS
  • 2018-09-30 Pending BRIGHT MLS
  • 2018-09-14 Sold (MLS) $65,000 BRIGHT MLS
  • 2018-08-28 Pending BRIGHT MLS
  • 2018-08-07 Listed $75,000 BRIGHT MLS
  • 2015-12-11 Sold (MLS) $36,000 BRIGHT MLS
  • 2015-12-11 Sold (MLS) $36,000 TREND
  • 2015-11-06 Pending TREND
  • 2015-09-24 Listed $43,900 TREND
  • 2015-09-24 Listed $43,900 BRIGHT MLS
  • 1993-10-06 Sold (Public Records) $75,500 Public Records
  • 1993-10-05 Sold (MLS) $75,500 BRIGHT MLS
  • 1993-06-04 Listed $75,500 BRIGHT MLS
  • 1985-06-26 Sold (Public Records) $45,000 Public Records

Property tax history

+2.6%/yr

Latest (2026): $4,094 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…