CashFlowRE
Sign in Sign up
525 Kohn St
D Composite 44.45
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).

  • Cash flow +15.1/30.0
  • ARV discount +9.6/15.0
  • DSCR +4.6/10.0
  • Livability +4.2/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$265,000

525 Kohn St · Norristown, PA 19401
3 bd · 2.0 ba · 1,794 sqft · Townhouse public records · 111 Days on market
Built 1895 1,500 sqft lot $148/sqft · at area comps Est $278k · at est.

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

Listing remarks MLS

Great investment opportunity in the heart of Norristown, Pennsylvania! This well-maintained interior row duplex is ideally located just steps from public transportation, shopping, dining, and major commuter routes, making it highly attractive to both tenants and owner-occupants. The first-floor unit features a spacious one-bedroom layout with comfortable living space and functional flow. The second-floor unit offers two bedrooms with ample natural light and a practical layout ideal for long-term rental stability. Both units are in good condition, providing immediate income potential with minimal upfront improvements needed. Situated in a strong rental corridor with consistent demand, this property presents an excellent opportunity to build equity while generating reliable cash flow. Whether you're expanding your portfolio or looking to live in one unit and rent the other, this duplex delivers location, condition, and income potential all in one. Don’t miss your chance to own in one of Norristown’s most convenient and accessible neighborhoods!

Key facts

  • Reliable cash flow
  • 1,500 sq ft lot
  • 2 parking spots

Tags

STRONG RENTAL CORRIDORIMMEDIATE INCOME POTENTIALRELIABLE CASH FLOW

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/2.0-bath townhouse listed at $265k.

Deal economics

  • At list price, monthly cash flow is $88 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (16.4% below list).
  • Recommended offer: $222k (16.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 38% 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 $8k 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 111 days — a 9% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y 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 $180k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1895 — 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 $221,501 (16.4% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 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
0.84%
Cap rate
6.69%
Cash-on-cash
1.43%
DSCR
1.06
GRM
10.0

CMA / ARV

ARV (median comp)
$277,908
List price
$265,000
Delta
-4.64%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
725 W Lafayette St 0.23mi 4/2.0 (+1) 1,770 (-1%) 5mo $245,500 $139 78
544 Stanbridge St 0.14mi 4/1.0 (+1) 1,968 (+10%) 7mo $160,000 $81 62
809 Stanbridge St 0.41mi 3/1.0 1,693 (-6%) 6mo $250,000 $148 62
1117 W Main St Unit A 0.39mi 3/3.0 1,680 (-6%) 8mo $210,308 $125 61
1120 Swede St 0.68mi 4/1.5 (+1) 1,758 (-2%) 2mo $289,900 $165 57
543 Corson St 0.22mi 4/1.0 (+1) 1,554 (-13%) 3mo $175,000 $113 56
218 Forrest Ave 0.62mi 4/1.0 (+1) 1,700 (-5%) 1mo $234,900 $138 53
208 E Chestnut St 0.73mi 4/2.0 (+1) 1,824 (+2%) 8mo $152,000 $83 52
1035 Willow St 0.70mi 4/1.0 (+1) 1,832 (+2%) 4mo $180,000 $98 52
725 Noble St 0.39mi 4/2.0 (+1) 2,044 (+14%) 5mo $260,000 $127 50
1025 Cherry St 0.56mi 4/1.5 (+1) 1,614 (-10%) 6mo $166,000 $103 46
1010 Buttonwood St 0.64mi 3/2.0 1,584 (-12%) 6mo $302,000 $191 45

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
-15.8%
Equity multiple
0.45×
Total profit
$-41,131
Equity at exit
$39,512
10-year hold
IRR
-10.4%
Equity multiple
0.41×
Total profit
$-43,713
Equity at exit
$22,912

Cash invested: $74,200 (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
10.0×

Monthly cashflow live

Estimated rent
$2,215 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$161 /mo · $1,936/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$88

Break-even live

Break-even rent $2,103
Max offer price $265,000
Occupancy floor 91%

Sensitivity live

Price -10% $238 -5% $163 +0% $88 +5% $13 +10% $-62
Rent -10% $-87 -5% $1 +0% $88 +5% $176 +10% $263
Rate -1.0pp $222 -0.5pp $156 base $88 +0.5pp $20 +1.0pp $-50

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
$66,250
Closing costs
$7,950
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
542 Stanbridge St #1 Norristown, PA 3.0 1.0 1400 $2,200 $1.57 26d 1 0.13mi
206 Chain St Norristown, PA 3.0 1.0 1440 $2,200 $1.53 45d 1 0.20mi
119 Pearl St Unit 1 Norristown, PA 3.0 1.5 1428 $1,750 $1.23 20d 1 0.25mi
119 Pearl St Norristown, PA 3.0 2.0 1428 $1,750 $1.23 20d 1 0.25mi
712 George St Unit 2 Norristown, PA 4.0 1.0 1485 $2,500 $1.68 45d 1 0.27mi
502 Buttonwood St Norristown, PA 3.0 1.0 1330 $2,100 $1.58 26d 1 0.29mi
637 Hamilton St Norristown, PA 2.0 1.0 2020 $1,900 $0.94 23d 1 0.45mi
126 W Elm St Norristown, PA 4.0 1.5 1500 $2,000 $1.33 17d 1 0.51mi
1005 Stanbridge St #1 Norristown, PA 2.0 1.0 1876 $1,850 $0.99 45d 1 0.58mi
534 Green St Norristown, PA 4.0 1.0 1612 $1,800 $1.12 23d 1 0.72mi
1331 Astor St Unit 2 Norristown, PA 2.0 1.0 1720 $1,900 $1.10 7d 1 0.79mi
613 Walnut St Norristown, PA 3.0 1.0 1526 $1,925 $1.26 7d 1 0.96mi
221 E Wood St Norristown, PA 4.0 1.0 1527 $2,277 $1.49 45d 1 0.96mi
211 E Poplar St Norristown, PA 3.0 1.5 1414 $2,350 $1.66 45d 1 1.00mi
106 W 5th St Bridgeport, PA 4.0 1.5 1662 $2,850 $1.71 26d 1 1.13mi
535 Sandy St Norristown, PA 2.0 2.0 1476 $1,699 $1.15 22d 1 1.14mi
417 E Fornance St Norristown, PA 2.0 1.0 1408 $1,650 $1.17 7d 1 1.16mi
3 Ford St Unit B Bridgeport, PA 2.0 2.5 1292 $2,550 $1.97 23d 1 1.24mi
512 Dartmouth Dr King of Prussia, PA 3.0 2.5 2091 $3,000 $1.43 6d 1 1.28mi
716 E Marshall St Apt 2 Norristown, PA 3.0 1.0 1920 $1,875 $0.98 45d 1 1.30mi
172 Anderson Rd King of Prussia, PA 3.0 3.0 2107 $3,200 $1.52 45d 1 1.35mi
224 Lilac St King of Prussia, PA 3.0 2.5 1806 $3,950 $2.19 6d 1 1.35mi
1809 Chain St Norristown, PA 4.0 2.0 1344 $2,800 $2.08 45d 1 1.35mi
344 Grove St Bridgeport, PA 4.0 2.0 1484 $2,895 $1.95 45d 1 1.38mi
357 Aspen Way King of Prussia, PA 3.0 2.5 2176 $4,500 $2.07 45d 1 1.39mi
669 N Henderson Rd King of Prussia, PA 4.0 2.5 2228 $3,500 $1.57 0d 1 1.42mi
310 Prospect Ave Bridgeport, PA 4.0 2.5 1920 $3,100 $1.61 45d 1 1.44mi
117 Hamlet Dr King of Prussia, PA 3.0 2.5 1440 $3,000 $2.08 0d 1 1.49mi

Listing history 32 events

  1. 2026-06-21
    days on market $265,000 Active 111 DOM
  2. 2026-06-18
    days on market $265,000 Active 108 DOM
  3. 2026-06-17
    days on market $265,000 Active 107 DOM
  4. 2026-06-16
    days on market $265,000 Active 106 DOM
  5. 2026-06-15
    days on market $265,000 Active 105 DOM
  6. 2026-06-13
    days on market $265,000 Active 103 DOM
  7. 2026-06-13
    days on market $265,000 Active 102 DOM
  8. 2026-06-09
    days on market $265,000 Active 99 DOM
  9. 2026-06-08
    days on market $265,000 Active 98 DOM
  10. 2026-06-07
    days on market $265,000 Active 97 DOM
  11. 2026-06-04
    days on market $265,000 Active 94 DOM
  12. 2026-06-03
    days on market $265,000 Active 93 DOM
  13. 2026-06-02
    days on market $265,000 Active 92 DOM
  14. 2026-06-01
    days on market $265,000 Active 91 DOM
  15. 2026-05-31
    days on market $265,000 Active 90 DOM
  16. 2026-03-02
    listed $265,000 Active 1070-char remark
    Show marketing remark (1070 chars)

    Great investment opportunity in the heart of Norristown, Pennsylvania! This well-maintained interior row duplex is ideally located just steps from public transportation, shopping, dining, and major commuter routes, making it highly attractive to both tenants and owner-occupants. The first-floor unit features a spacious one-bedroom layout with comfortable living space and functional flow. The second-floor unit offers two bedrooms with ample natural light and a practical layout ideal for long-term rental stability. Both units are in good condition, providing immediate income potential with minimal upfront improvements needed. Situated in a strong rental corridor with consistent demand, this property presents an excellent opportunity to build equity while generating reliable cash flow. Whether you're expanding your portfolio or looking to live in one unit and rent the other, this duplex delivers location, condition, and income potential all in one. Don’t miss your chance to own in one of Norristown’s most convenient and accessible neighborhoods!

  17. 2025-07-17
    historical
  18. 2025-06-07
    listed $275,000 Active
  19. 2025-02-21
    soldstatus $180,000
  20. 2013-02-27
    historical
  21. 2012-07-10
    listed $85,000
  22. 2004-01-12
    soldstatus $83,000
  23. 2003-12-19
    soldstatus $83,000
  24. 2003-11-19
    historical
  25. 2003-09-24
    listed $83,000
  26. 2003-05-22
    soldstatus $74,400
  27. 2003-05-05
    soldstatus $74,400
  28. 2003-04-12
    historical
  29. 2003-04-10
    listed $74,400
  30. 2000-02-18
    soldstatus $25,000
  31. 2000-02-18
    soldstatus $53,300
  32. 1983-10-14
    soldstatus $28,000

ⓘ 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
$1,936 · $161/mo
Projected year-2 tax
$3,062 · $255/mo
Expected delta
+$1,125/yr (+$94/mo · 58.1%)

ⓘ 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 3 unhealthy d/yr today · 5 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
$26,580
− Mortgage interest
−$14,844
− Property taxes
−$1,936
− Insurance
−$1,325
− Repairs & maintenance
−$2,126
− Management
−$2,126
− Depreciation
−$7,709
Taxable loss
−$3,487
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$837
After-tax cash flow
$1,898/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

+846.4% since first listed
17 events — show timeline
  • 2026-03-02 Listed $265,000 BRIGHT MLS
  • 2025-07-17 Listing Removed BRIGHT MLS
  • 2025-06-07 Listed $275,000 BRIGHT MLS
  • 2025-02-21 Sold (Public Records) $180,000 Public Records
  • 2013-02-27 Listing Removed BRIGHT MLS
  • 2012-07-10 Listed $85,000 BRIGHT MLS
  • 2004-01-12 Sold (Public Records) $83,000 Public Records
  • 2003-12-19 Sold (MLS) $83,000 BRIGHT MLS
  • 2003-11-19 Listing Removed BRIGHT MLS
  • 2003-09-24 Listed $83,000 BRIGHT MLS
  • 2003-05-22 Sold (Public Records) $74,400 Public Records
  • 2003-05-05 Sold (MLS) $74,400 BRIGHT MLS
  • 2003-04-12 Listing Removed BRIGHT MLS
  • 2003-04-10 Listed $74,400 BRIGHT MLS
  • 2000-02-18 Sold (Public Records) $53,300 Public Records
  • 2000-02-18 Sold (Public Records) $25,000 Public Records
  • 1983-10-14 Sold (Public Records) $28,000 Public Records

Property tax history

+2.6%/yr

Latest (2026): $1,936 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…