CashFlowRE
Sign in Sign up
121 Jefferson St
C+ Composite 63.56
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

121 Jefferson St · East Greenville, PA 18041
3 bd · 1.0 ba · 1,271 sqft · SingleFamily public records · 6 Days on market
Built 1900 10,400 sqft lot Est $283k · 14% under

🖨 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

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 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.
Recommended offer $245,000

Questions for the listing agent

  1. Built in 1900 — 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. 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.
  4. 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.
  5. 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

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-11,626
Equity at exit
$36,530
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 79%

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

AddressBedsBaths SqftRent$/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

  1. 2026-04-30
    status Pending
  2. 2026-04-25
    listed $245,000 Active
  3. 2026-04-23
    historical $245,000
  4. 2020-09-28
    soldstatus $170,000
  5. 2020-09-01
    soldstatus $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!

  6. 2020-08-12
    status 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!

  7. 2020-07-24
    historical 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!

  8. 2020-07-22
    listed $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
combined federal + state — saved on this device
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

Amenities A+ 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
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

Price history

+44.2% since first listed
8 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%/yr

Latest (2026): $3,671 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…