CashFlowRE
Sign in Sign up
102 Penn St Multi-family
A- Composite 80.56
Why this score? — see what drove the A- 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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

102 Penn St · Lenhartsville, PA 19534
6 bd · 3.0 ba · 6,228 sqft · MultiFamily public records · 63 Days on market
Built 1850 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Investor opportunity with serious upside. This historic stone structure in Lenhartsville offers the kind of character and scale that’s increasingly hard to find—and even harder to replicate. The property has been cleaned out and is ready for renovation, with initial work already underway including stone re-pointing and partial second-floor framing. Interior is down to the studs, allowing for a complete reconfiguration to maximize value. The property experienced a fire in the past, under previous ownership; cleanup has been completed and initial restoration efforts are underway. Ideal for experienced investors, contractors, or restoration buyers looking to capitalize on a high-potential project. Opportunities like this—combining size, structure, and character—are limited. Property is being sold strictly AS IS. Buyer responsible for any and all municipal requirements, inspections, and due diligence. Cash or renovation financing likely required.

Key facts

  • Stone re-pointing
  • 0.23 acre lot
  • Built 1850

Tags

HISTORIC STONE STRUCTURESTONE RE-POINTINGPARTIAL SECOND-FLOOR FRAMINGINTERIOR DOWN TO THE STUDSCOMPLETE RECONFIGURATIONINITIAL RESTORATION EFFORTS

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 6-bed/3.0-bath multifamily listed at $130k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#1,343 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Kutztown Area SD (town): math 51% / reading 64% proficiency, ranked #86 of 539 in PA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 9 active listings in the ZIP; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($899 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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 $50k; list at $130k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1850 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
2.79%
Cap rate
22.82%
Cash-on-cash
59.02%
DSCR
3.63
GRM
3.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
71.4%
Equity multiple
6.08×
Total profit
$184,999
Equity at exit
$117,114
10-year hold
IRR
65.2%
Equity multiple
13.51×
Total profit
$455,445
Equity at exit
$252,561

Cash invested: $36,400 (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 19534

Home prices YoY
6.1%
Active inventory
9
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$3,630 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$341 /mo · $4,097/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$762
Net cashflow
$1,790

Break-even live

Break-even rent $1,364
Max offer price $130,000
Occupancy floor 46%

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

UnitsBedsBathsEst. rent
Total (3 units) $3,630

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
$32,500
Closing costs
$3,900
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 23 events

  1. 2026-06-18
    days on market $130,000 Active 63 DOM
  2. 2026-06-17
    days on market $130,000 Active 62 DOM
  3. 2026-06-16
    days on market $130,000 Active 61 DOM
  4. 2026-06-15
    days on market $130,000 Active 60 DOM
  5. 2026-06-14
    days on market $130,000 Active 58 DOM
  6. 2026-06-13
    days on market $130,000 Active 57 DOM
  7. 2026-06-10
    days on market $130,000 Active 55 DOM
  8. 2026-06-09
    days on market $130,000 Active 54 DOM
  9. 2026-06-08
    days on market $130,000 Active 53 DOM
  10. 2026-06-07
    days on market $130,000 Active 52 DOM
  11. 2026-06-03
    days on market $130,000 Active 48 DOM
  12. 2026-06-02
    days on market $130,000 Active 47 DOM
  13. 2026-06-01
    days on market $130,000 Active 46 DOM
  14. 2026-05-31
    days on market $130,000 Active 45 DOM
  15. 2026-05-31
    days on market $130,000 Active 44 DOM
  16. 2026-04-16
    listed $130,000 Active 980-char remark
    Show marketing remark (980 chars)

    Investor opportunity with serious upside. This historic stone structure in Lenhartsville offers the kind of character and scale that’s increasingly hard to find—and even harder to replicate. The property has been cleaned out and is ready for renovation, with initial work already underway including stone re-pointing and partial second-floor framing. Interior is down to the studs, allowing for a complete reconfiguration to maximize value. The property experienced a fire in the past, under previous ownership; cleanup has been completed and initial restoration efforts are underway. Ideal for experienced investors, contractors, or restoration buyers looking to capitalize on a high-potential project. Opportunities like this—combining size, structure, and character—are limited. Property is being sold strictly AS IS. Buyer responsible for any and all municipal requirements, inspections, and due diligence. Cash or renovation financing likely required.

  17. 2026-04-16
    listed $130,000 Active 980-char remark
    Show marketing remark (980 chars)

    Investor opportunity with serious upside. This historic stone structure in Lenhartsville offers the kind of character and scale that’s increasingly hard to find—and even harder to replicate. The property has been cleaned out and is ready for renovation, with initial work already underway including stone re-pointing and partial second-floor framing. Interior is down to the studs, allowing for a complete reconfiguration to maximize value. The property experienced a fire in the past, under previous ownership; cleanup has been completed and initial restoration efforts are underway. Ideal for experienced investors, contractors, or restoration buyers looking to capitalize on a high-potential project. Opportunities like this—combining size, structure, and character—are limited. Property is being sold strictly AS IS. Buyer responsible for any and all municipal requirements, inspections, and due diligence. Cash or renovation financing likely required.

  18. 2025-02-28
    soldstatus $50,000 Sold
  19. 2025-02-28
    soldstatus $50,000 Closed
  20. 2025-02-13
    status Pending
  21. 2025-02-13
    status Pending
  22. 2024-12-12
    listed $98,500 Active
  23. 2024-12-12
    listed $98,500 Active

ⓘ 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
$4,097 · $341/mo
Projected year-2 tax
$4,097 · $341/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$43,560
− Mortgage interest
−$7,282
− Property taxes
−$4,097
− Insurance
−$650
− Repairs & maintenance
−$3,485
− Management
−$3,485
− Depreciation
−$3,782
Taxable income
$20,780
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,987
After-tax cash flow
$16,498/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
Kutztown Area SD
NCES district ID
4212930
Math proficiency
51% ▼ -4.00%
Reading proficiency
64% ▼ -8.00%
Median HH income
$56,887
Composite
49.61/100
National rank
#1982
State rank
#86 of 539 in PA

Livability — Lenhartsville

Score
62/100
State rank
#1343
US rank
#16663

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lenhartsville, PA
Population (ZIP)
1,983

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 (88%)
Race & ethnicity
White 88% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 8% Polish 6% Iranian 4%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 2% German/W. Germanic 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
▲ 17.13%
Current HPI
296.8656
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

+32.0% since first listed
8 events — show timeline
  • 2026-04-16 Listed $130,000 GLVRMLS
  • 2026-04-16 Listed $130,000 BRIGHT MLS
  • 2025-02-28 Sold (MLS) $50,000 BRIGHT MLS
  • 2025-02-28 Sold (MLS) $50,000 GLVRMLS
  • 2025-02-13 Pending GLVRMLS
  • 2025-02-13 Pending BRIGHT MLS
  • 2024-12-12 Listed $98,500 BRIGHT MLS
  • 2024-12-12 Listed $98,500 GLVRMLS

Property tax history

+0.9%/yr

Latest (2026): $4,097 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…