CashFlowRE
Sign in Sign up
211 N Furnace St Triplex
C- Composite 51.97
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 +20.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.3/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$499,999

211 N Furnace St · Birdsboro, PA 19508
9 bd · 0.0 ba · — sqft · MultiFamily · 235 Days on market
Built 1900 2,178 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

Key facts

  • 2,178 sq ft lot
  • 2 parking spots
  • Built 1900

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 × 3-bed/?-bath units multifamily listed at $500k.

Deal economics

  • At list price, monthly cash flow is $618 ($7k/yr) — positive. Per door: $206/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $500k).
  • Recommended offer: $440k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#551 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Daniel Boone Area SD (suburban): math 38% / reading 52% proficiency, ranked #217 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Daniel Boone Area Intermediate Cntr (math 39% / reading 54%, grade D-, #793 of 1,518 statewide, top 52%, 627 students, 42% FRL); Daniel Boone Area Ms (math 26% / reading 51%, grade F, #275 of 512 statewide, top 55%, 946 students, 40% FRL); Daniel Boone Area Hs (math 67% / reading 75%, grade B+, #41 of 437 statewide, top 10%, 1,037 students, 35% FRL) — zoned schools average 39% FRL vs 18% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 84 active listings in the ZIP; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 235 days — a 12% lower offer ($440k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 27y 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 $60k; list at $500k implies a 733% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $439,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 235 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.03%
Cap rate
7.78%
Cash-on-cash
5.30%
DSCR
1.24
GRM
8.1

CMA / ARV

ARV (median comp)
$281,933
List price
$499,999
Delta
77.35%
Verdict
OVERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-8.1%
Equity multiple
0.70×
Total profit
$-41,592
Equity at exit
$74,551
10-year hold
IRR
1.5%
Equity multiple
1.11×
Total profit
$14,770
Equity at exit
$43,231

Cash invested: $140,000 (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 19508

Home prices YoY
-25.6%
Active inventory
84
Price-to-rent
24.2×

Monthly cashflow live

Estimated rent
$5,156 medium interval (Pro) →
Mortgage (P&I)
$2,622
Tax est. 1.5%
$625 /mo · $7,500/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,083
Net cashflow
$618

Break-even live

Break-even rent $4,374
Max offer price $499,999
Occupancy floor 83%

Sensitivity live

Price -10% $963 -5% $791 +0% $618 +5% $445 +10% $272
Rent -10% $211 -5% $414 +0% $618 +5% $822 +10% $1,025
Rate -1.0pp $870 -0.5pp $745 base $618 +0.5pp $488 +1.0pp $356

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,156

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
$125,000
Closing costs
$15,000
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.

Listing history 30 events

  1. 2025-12-09
    status Active 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  2. 2025-10-25
    historical 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  3. 2025-10-15
    price $499,999 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  4. 2025-08-28
    price $525,000 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  5. 2025-08-28
    status Active 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  6. 2025-07-16
    historical 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  7. 2025-07-11
    listed $495,000 Active 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  8. 2025-06-30
    historical $495,000 572-char remark
    Show marketing remark (572 chars)

    Back on the market after roof replacement. Welcome to this 3 unit in the heart of Birdsboro. Very easy to keep occupied. The interior has been well maintained and is very clean. There is a 3 bedroom and a 2 bedroom on the 1st floor and a large 3 bedroom that occupies the whole 2nd floor. Very nice Tenants. Very easy to maintain. Definitely a great investment. Selling agent is the owner. All income and expense numbers are from 2024 with 1.5 months of 1 unit vacant. Picture are from between last tenants move in/out. Flat roof and shingle roof replaced in November 2025

  9. 2012-05-24
    soldstatus $60,000 275-char remark
    Show marketing remark (275 chars)

    Check out this diamond in the rough!! Two 2 bedroom units and one 3 bedroom unit - tenants pay electric & heat. On Main Street close to shopping & public transportation. Also has off street parking which is an additional plus! Check out your new investment today!

  10. 2012-05-24
    soldstatus $60,000 Sold
    Show marketing remark (275 chars)

    Check out this diamond in the rough!! Two 2 bedroom units and one 3 bedroom unit - tenants pay electric & heat. On Main Street close to shopping & public transportation. Also has off street parking which is an additional plus! Check out your new investment today!

  11. 2012-05-04
    status Under Contract
    Show marketing remark (275 chars)

    Check out this diamond in the rough!! Two 2 bedroom units and one 3 bedroom unit - tenants pay electric & heat. On Main Street close to shopping & public transportation. Also has off street parking which is an additional plus! Check out your new investment today!

  12. 2012-05-04
    historical 275-char remark
    Show marketing remark (275 chars)

    Check out this diamond in the rough!! Two 2 bedroom units and one 3 bedroom unit - tenants pay electric & heat. On Main Street close to shopping & public transportation. Also has off street parking which is an additional plus! Check out your new investment today!

  13. 2011-04-05
    listed $89,900 275-char remark
    Show marketing remark (275 chars)

    Check out this diamond in the rough!! Two 2 bedroom units and one 3 bedroom unit - tenants pay electric & heat. On Main Street close to shopping & public transportation. Also has off street parking which is an additional plus! Check out your new investment today!

  14. 2011-04-05
    listed $89,900 Active
    Show marketing remark (275 chars)

    Check out this diamond in the rough!! Two 2 bedroom units and one 3 bedroom unit - tenants pay electric & heat. On Main Street close to shopping & public transportation. Also has off street parking which is an additional plus! Check out your new investment today!

  15. 2010-11-17
    historical
  16. 2010-05-05
    listed $199,900
  17. 2009-12-31
    historical
  18. 2009-07-13
    listed $210,000
  19. 2005-10-28
    soldstatus $69,900
  20. 2005-08-31
    historical
  21. 2005-06-22
    listed $69,900
  22. 2002-10-29
    soldstatus $45,000
  23. 2002-08-01
    historical
  24. 2002-01-22
    listed $45,000
  25. 2001-04-05
    historical
  26. 2001-04-05
    listed $65,000
  27. 1999-06-11
    historical
  28. 1999-06-11
    listed $65,000
  29. 1999-05-31
    historical
  30. 1999-02-14
    listed $90,000

ⓘ 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
$61,872
− Mortgage interest
−$28,008
− Property taxes
−$7,500
− Insurance
−$2,500
− Repairs & maintenance
−$4,950
− Management
−$4,950
− Depreciation
−$14,545
Taxable loss
−$581
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$139
After-tax cash flow
$7,554/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
Daniel Boone Area SD
NCES district ID
4207290
Math proficiency
38% ▼ -9.00%
Reading proficiency
52% ▼ -14.00%
Median HH income
$75,511
Composite
41.03/100
National rank
#3584
State rank
#217 of 539 in PA

Livability — Birdsboro

Score
73/100
State rank
#551
US rank
#5134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Birdsboro, PA
Population (ZIP)
15,066

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 6% Iranian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.00%
Current HPI
273.8199
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

+455.6% since first listed
30 events — show timeline
  • 2025-12-09 Relisted BRIGHT MLS
  • 2025-10-25 Listing Removed BRIGHT MLS
  • 2025-10-15 Price Changed $499,999 BRIGHT MLS
  • 2025-08-28 Price Changed $525,000 BRIGHT MLS
  • 2025-08-28 Relisted BRIGHT MLS
  • 2025-07-16 Listing Removed BRIGHT MLS
  • 2025-07-11 Listed $495,000 BRIGHT MLS
  • 2025-06-30 Coming Soon $495,000 BRIGHT MLS
  • 2012-05-24 Sold (MLS) $60,000 TREND
  • 2012-05-24 Sold (MLS) $60,000 BRIGHT MLS
  • 2012-05-04 Pending TREND
  • 2012-05-04 Listing Removed BRIGHT MLS
  • 2011-04-05 Listed $89,900 TREND
  • 2011-04-05 Listed $89,900 BRIGHT MLS
  • 2010-11-17 Listing Removed BRIGHT MLS
  • 2010-05-05 Listed $199,900 BRIGHT MLS
  • 2009-12-31 Listing Removed BRIGHT MLS
  • 2009-07-13 Listed $210,000 BRIGHT MLS
  • 2005-10-28 Sold (MLS) $69,900 BRIGHT MLS
  • 2005-08-31 Listing Removed BRIGHT MLS
  • 2005-06-22 Listed $69,900 BRIGHT MLS
  • 2002-10-29 Sold (MLS) $45,000 BRIGHT MLS
  • 2002-08-01 Listing Removed BRIGHT MLS
  • 2002-01-22 Listed $45,000 BRIGHT MLS
  • 2001-04-05 Listed $65,000 BRIGHT MLS
  • 2001-04-05 Listing Removed BRIGHT MLS
  • 1999-06-11 Listed $65,000 BRIGHT MLS
  • 1999-06-11 Listing Removed BRIGHT MLS
  • 1999-05-31 Listing Removed BRIGHT MLS
  • 1999-02-14 Listed $90,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…