CashFlowRE
Sign in Sign up
144 Cedar Dr
B Composite 70.93
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

144 Cedar Dr · Quakertown, PA 18951
2 bd · 1.0 ba · 980 sqft · SingleFamily · 133 Days on market
Built 2005 $77/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 144 Cedar Drive in Quakertown a cozy home offering comfortable living in a convenient location. This well-situated residence provides a practical layout that makes everyday living easy and welcoming, whether you’re relaxing at home or entertaining a few guests. Nestled within an established community, the home offers the ease of single-level living and the peace of mind that comes with a permanently set structure. While the setting is simple and low-key, it’s ideal for those who value affordability, functionality, and proximity to shopping, dining, and major routes throughout Bucks County. Whether you’re looking for an accessible primary residence or a manageable space to make your own, this home presents a wonderful opportunity to enjoy comfortable living in Quakertown at an attainable price point. The homeowner had a brand new wooden staircase built leading to the kitchen door on the left side of the house.

Key facts

  • Proximity to dining
  • Major routes
  • Single-level living

Tags

SINGLE-LEVEL LIVINGESTABLISHED COMMUNITYCONVENIENT LOCATIONPROXIMITY TO SHOPPINGPROXIMITY TO DININGMAJOR ROUTES

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 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $756 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.4% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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 $519 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y ago; this cycle's ask has dropped $15k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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
2.15%
Cap rate
18.39%
Cash-on-cash
43.19%
DSCR
2.92
GRM
3.9

CMA / ARV

ARV (median comp)
$151,940
List price
$75,000
Delta
-50.64%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
40.0%
Equity multiple
2.71×
Total profit
$36,011
Equity at exit
$11,183
10-year hold
IRR
46.4%
Equity multiple
5.45×
Total profit
$93,445
Equity at exit
$6,485

Cash invested: $21,000 (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 18951

Active inventory
144
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,613 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$756

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 48%

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
$18,750
Closing costs
$2,250
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
155 Redwood Dr Quakertown, PA 1.0 1.5 1080 $1,100 $1.02 44d 1 0.16mi
340 W Broad St #1 Quakertown, PA 1.0 1.0 575 $1,345 $2.34 44d 1 1.34mi
405 Juniper St Unit 1st Fl Quakertown, PA 1.0 1.0 740 $1,475 $1.99 44d 1 1.39mi
49 Belmont Ave Unit 105 Quakertown, PA 2.0 1.0 550 $1,750 $3.18 44d 1 1.45mi

Listing history 8 events

  1. 2026-06-02
    statusdays on market $75,000 Pending 133 DOM
  2. 2026-06-01
    days on market $75,000 Active 132 DOM
  3. 2026-05-31
    days on market $75,000 Active 131 DOM
  4. 2026-03-19
    price $75,000 956-char remark
    Show marketing remark (956 chars)

    Welcome home to 144 Cedar Drive in Quakertown a cozy home offering comfortable living in a convenient location. This well-situated residence provides a practical layout that makes everyday living easy and welcoming, whether you’re relaxing at home or entertaining a few guests. Nestled within an established community, the home offers the ease of single-level living and the peace of mind that comes with a permanently set structure. While the setting is simple and low-key, it’s ideal for those who value affordability, functionality, and proximity to shopping, dining, and major routes throughout Bucks County. Whether you’re looking for an accessible primary residence or a manageable space to make your own, this home presents a wonderful opportunity to enjoy comfortable living in Quakertown at an attainable price point. The homeowner had a brand new wooden staircase built leading to the kitchen door on the left side of the house.

  5. 2026-03-07
    price $85,000 956-char remark
    Show marketing remark (956 chars)

    Welcome home to 144 Cedar Drive in Quakertown a cozy home offering comfortable living in a convenient location. This well-situated residence provides a practical layout that makes everyday living easy and welcoming, whether you’re relaxing at home or entertaining a few guests. Nestled within an established community, the home offers the ease of single-level living and the peace of mind that comes with a permanently set structure. While the setting is simple and low-key, it’s ideal for those who value affordability, functionality, and proximity to shopping, dining, and major routes throughout Bucks County. Whether you’re looking for an accessible primary residence or a manageable space to make your own, this home presents a wonderful opportunity to enjoy comfortable living in Quakertown at an attainable price point. The homeowner had a brand new wooden staircase built leading to the kitchen door on the left side of the house.

  6. 2026-01-20
    listed $90,000 Active 956-char remark
    Show marketing remark (956 chars)

    Welcome home to 144 Cedar Drive in Quakertown a cozy home offering comfortable living in a convenient location. This well-situated residence provides a practical layout that makes everyday living easy and welcoming, whether you’re relaxing at home or entertaining a few guests. Nestled within an established community, the home offers the ease of single-level living and the peace of mind that comes with a permanently set structure. While the setting is simple and low-key, it’s ideal for those who value affordability, functionality, and proximity to shopping, dining, and major routes throughout Bucks County. Whether you’re looking for an accessible primary residence or a manageable space to make your own, this home presents a wonderful opportunity to enjoy comfortable living in Quakertown at an attainable price point. The homeowner had a brand new wooden staircase built leading to the kitchen door on the left side of the house.

  7. 2010-12-21
    historical
  8. 2010-10-15
    listed $42,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,354
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$2,182
Taxable income
$8,375
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,010
After-tax cash flow
$7,060/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

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

+74.8% since first listed
5 events — show timeline
  • 2026-03-19 Price Changed $75,000 BRIGHT MLS
  • 2026-03-07 Price Changed $85,000 BRIGHT MLS
  • 2026-01-20 Listed $90,000 BRIGHT MLS
  • 2010-12-21 Listing Removed GLVRMLS
  • 2010-10-15 Listed $42,900 GLVRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…