121 Jefferson St · East Greenville, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 5/10 · Moderate
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +23.1/30.0
- ARV discount +13.6/15.0
- DSCR +7.4/10.0
- 1% rule +6.0/10.0
- Schools +4.2/10.0
- Livability +4.2/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$245,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Hurry in to see this classic colonial brick twin in the heart of East Greenville! This home is on a deep double lot with a large 2 car garage with electric. The first floor includes large living room, eat-in kitchen, office and mudroom. The office could be easily converted to laundry and/or powder room. Second floor features 3 bedrooms and full bath. Don't miss the door to the walk-up attic in the back bedroom, just waiting to be finished for additional living space! Basement with bilco door exit. Quick settlement if needed!
Key facts
- 2 garage spots
- Built 1900
- Listed 6 days
Property features AI
Finance
- Other: Not in a federal flood zone; Pets allowed with no pet restrictions; Finished above-grade living area reported by assessor
Exterior
- Parking: Detached garage with 2 garage spaces and additional storage area; Two off-street parking spaces (4 total parking spaces)
- Utilities: Public water; Public sewer; Electric hot water; Municipal trash service
- Home design: Semi-detached home; Good condition; Fee simple ownership
- Construction: Brick construction; Asphalt roof; Concrete perimeter and stone foundation; Garage structure present; Building winterized
- Exterior features: Sidewalks; Outbuilding(s); Wrap-around porch
Interior
- Kitchen: Refrigerator; Electric oven/range
- Bedrooms: Three bedrooms on the upper level
- Flooring: Carpet; Vinyl
- Bathrooms: One full bathroom
- Heating & cooling: Central heating; Oil-fired heat; Wall air-conditioning unit (electric)
- Interior features: Attic; Ceiling fan(s); Eat-in kitchen
- Laundry & utility: Laundry in basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $245k.
Deal economics
- At list price, monthly cash flow is $440 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $245k).
Location & tenants
- Location reads 84/100 on livability (#94 in PA, #684 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, cost of living A+; Watch: commute F.
- Upper Perkiomen SD (suburban): math 39% / reading 55% proficiency, ranked #189 of 539 in PA (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 16 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
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
- Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts since 6y 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 $170k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1900 — 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.
Questions for the listing agent
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.10% ✓
- Cap rate
- 8.45%
- Cash-on-cash
- 7.70%
- DSCR
- 1.34
- GRM
- 7.6
CMA / ARV
- ARV (on-the-fly)
- $283,433
- Comps found
- 3
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 124 W 4th St | 0.33mi | 2/1.0 (-1) | 1,120 (-12%) | 1mo | $250,000 | $223 | 59 |
| 510 Colonial Dr | 0.64mi | 3/1.0 | 1,184 (-7%) | 10mo | $260,500 | $220 | 51 |
| 629 Arlington St | 0.72mi | 3/2.0 | 1,332 (+5%) | 12mo | $425,000 | $319 | 44 |
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
- IRR
- -4.5%
- Equity multiple
- 0.83×
- Total profit
- $-11,626
- Equity at exit
- $36,530
- IRR
- 5.2%
- Equity multiple
- 1.38×
- Total profit
- $26,139
- Equity at exit
- $21,183
Cash invested: $68,600 (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
ZIP-level market 18041
- Home prices YoY
- -27.1%
- Active inventory
- 16
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $2,700 medium interval (Pro) →
- Mortgage (P&I)
- −$1,285
- Tax from tax record
- −$306 /mo · $3,671/yr
- Insurance
- −$102
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$567
- Net cashflow
- $440
Break-even live
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
- $61,250
- Closing costs
- $7,350
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3103 Goshen Dr Unit M48 Pennsburg, PA | 3.0 | 2.5 | 1736 | $2,700 | $1.56 | 22d | 1 | 0.95mi |
Listing history 8 events
-
2026-04-30status Pending
-
2026-04-25$245,000 Active
-
2026-04-23historical $245,000
-
2020-09-28soldstatus $170,000
-
2020-09-01soldstatus $170,000 Closed 533-char remark
Show marketing remark (533 chars)
Hurry in to see this classic colonial brick twin in the heart of East Greenville! This home is on a deep double lot with a large 2 car garage with electric. The first floor includes large living room, eat-in kitchen, office and mudroom. The office could be easily converted to laundry and/or powder room. Second floor features 3 bedrooms and full bath. Don't miss the door to the walk-up attic in the back bedroom, just waiting to be finished for additional living space! Basement with bilco door exit. Quick settlement if needed!
-
2020-08-12status Pending 533-char remark
Show marketing remark (533 chars)
Hurry in to see this classic colonial brick twin in the heart of East Greenville! This home is on a deep double lot with a large 2 car garage with electric. The first floor includes large living room, eat-in kitchen, office and mudroom. The office could be easily converted to laundry and/or powder room. Second floor features 3 bedrooms and full bath. Don't miss the door to the walk-up attic in the back bedroom, just waiting to be finished for additional living space! Basement with bilco door exit. Quick settlement if needed!
-
2020-07-24historical Active Under Contract 533-char remark
Show marketing remark (533 chars)
Hurry in to see this classic colonial brick twin in the heart of East Greenville! This home is on a deep double lot with a large 2 car garage with electric. The first floor includes large living room, eat-in kitchen, office and mudroom. The office could be easily converted to laundry and/or powder room. Second floor features 3 bedrooms and full bath. Don't miss the door to the walk-up attic in the back bedroom, just waiting to be finished for additional living space! Basement with bilco door exit. Quick settlement if needed!
-
2020-07-22$169,900 Active 533-char remark
Show marketing remark (533 chars)
Hurry in to see this classic colonial brick twin in the heart of East Greenville! This home is on a deep double lot with a large 2 car garage with electric. The first floor includes large living room, eat-in kitchen, office and mudroom. The office could be easily converted to laundry and/or powder room. Second floor features 3 bedrooms and full bath. Don't miss the door to the walk-up attic in the back bedroom, just waiting to be finished for additional living space! Basement with bilco door exit. Quick settlement if needed!
ⓘ 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
- $3,671 · $306/mo
- Projected year-2 tax
- $3,771 · $314/mo
- Expected delta
- +$100/yr (+$8/mo · 2.7%)
ⓘ 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 2/10 Low
- Heat 5/10 Major 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
- $32,400
- − Mortgage interest
- −$13,724
- − Property taxes
- −$3,671
- − Insurance
- −$1,225
- − Repairs & maintenance
- −$2,592
- − Management
- −$2,592
- − Depreciation
- −$7,127
- Taxable income
- $1,468
- Est. tax owed @ 24.0%
- −$352
- After-tax cash flow
- $4,929/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
- Upper Perkiomen SD
- NCES district ID
- 4224540
- Math proficiency
- 39% ▼ -13.00%
- Reading proficiency
- 55% ▼ -12.00%
- Median HH income
- $68,322
- Composite
- 41.99/100
- National rank
- #3337
- State rank
- #189 of 539 in PA
Livability — East Greenville
- Score
- 84/100
- State rank
- #94
- US rank
- #684
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- East Greenville, PA
- Population (ZIP)
- 5,665
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
- Predominantly White (88%)
- Race & ethnicity
- White 88% Hispanic / Latino 7% Two or more races 6% Asian 1%
- Hispanic origin (detail)
- Puerto Rican 6%
- Common ancestry
- Romanian 4% Lithuanian 4% Slovak 3%
- Foreign-born
- 2% · Canada, South Korea
- Languages at home
- 96% English-only · Spanish 2% Other Asian/Pacific 1% German/W. Germanic 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
- ▼ -102.28%
- Current HPI
- 275.436
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+44.2% since first listed8 events — show timeline
- 2026-04-30 Pending — BRIGHT MLS
- 2026-04-25 Listed $245,000 BRIGHT MLS
- 2026-04-23 Coming Soon $245,000 BRIGHT MLS
- 2020-09-28 Sold (Public Records) $170,000 Public Records
- 2020-09-01 Sold (MLS) $170,000 BRIGHT MLS
- 2020-08-12 Pending — BRIGHT MLS
- 2020-07-24 Contingent — BRIGHT MLS
- 2020-07-22 Listed $169,900 BRIGHT MLS
Property tax history
+2.2%/yrLatest (2026): $3,671 · +1.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…