CashFlowRE
Sign in Sign up
124 S Evans St
C Composite 58.04
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 +19.9/30.0
  • ARV discount +14.7/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$209,900

124 S Evans St · Pottstown, PA 19464
5 bd · 1.0 ba · 1,710 sqft · Townhouse public records · 27 Days on market
Built 1880 1,569 sqft lot Est $250k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* * HOT DEAL ALERT * * Whether you are an owner-occupant looking for a home on a serene residential street, or a savvy investor looking for your next opportunity, you won't want to miss 124 S. Evans Street in Pottstown! Priced to sell and guaranteed to impress, this historic brick twin stands directly opposite Cherry Street Park in quiet Pottstown Borough. With almost 2000 square feet of finished living space, you will find that this property is bursting with potential. Built in the late 19th century when craftsmen took pride in every brick laid, and every beam fastened, this home is a wonderful example of the period's architecture and quality. To say this home has "good bones"

Key facts

  • Built 1880
  • Listed 26 days

Property features AI

Finance

  • Other: Above-grade finished area approximately 1,710 (source: assessor); Below-grade unfinished area approximately 548

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric hot water; Natural gas heating
  • Home design: Semi-detached property; Fee simple ownership
  • Construction: Brick construction; Block foundation
  • Exterior features: Full basement; Below-grade area present (unfinished); Not in a federal flood zone; Irrigation water rights

Interior

  • Kitchen: Kitchen
  • Bedrooms: Three bedrooms on the first upper level; One bedroom on the second upper level
  • Bathrooms: One full bathroom on upper levels; One half bathroom on main level
  • Heating & cooling: Natural gas heating; Electric hot water
  • Interior features: Living room; Dining room; Has fireplace (1)

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 5-bed/1.0-bath townhouse listed at $210k.

Deal economics

  • At list price, monthly cash flow is $252 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $207k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.0% in Pottstown — 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 72/100 on livability (#643 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment D+, crime F.
  • Pottstown SD (suburban): math 11% / reading 23% proficiency, ranked #504 of 539 in PA (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 202 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($80k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • It's been on market 27 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 29y 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 $65k; list at $210k implies a 223% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — 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 $206,751 (1.5% below list)

Questions for the listing agent

  1. Built in 1880 — 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. 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?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.09%
Cap rate
7.74%
Cash-on-cash
5.15%
DSCR
1.23
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$249,660
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
407 South St 0.11mi 5/2.0 1,850 (+8%) 1mo $215,000 $116 77
196 E Main St 0.30mi 4/1.5 (-1) 1,751 (+2%) 9mo $290,000 $166 68
363 New St 0.09mi 5/1.0 1,472 (-14%) 6mo $170,000 $115 68
2 Walnut St 0.63mi 5/1.5 1,744 (+2%) 2mo $230,000 $132 64
804 Queen St 0.62mi 4/1.0 (-1) 1,610 (-6%) 3mo $135,000 $84 54
227 Industrial Hwy 0.20mi 4/2.5 (-1) 1,900 (+11%) 11mo $363,000 $191 52
13 W 2nd St 0.73mi 4/1.5 (-1) 1,618 (-5%) 2mo $239,900 $148 49
332 Oak St 0.70mi 4/2.0 (-1) 1,849 (+8%) 3mo $192,000 $104 43
414 May St 0.64mi 4/1.5 (-1) 1,565 (-8%) 9mo $175,000 $112 42
851 South St 0.71mi 4/1.0 (-1) 1,550 (-9%) 7mo $227,000 $146 41
6 E 2nd St 0.68mi 4/2.0 (-1) 1,798 (+5%) 13mo $275,000 $153 40
472 N Evans St 0.74mi 4/1.5 (-1) 1,575 (-8%) 9mo $250,000 $159 38

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 · 4.93% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.77×
Total profit
$-13,314
Equity at exit
$31,297
10-year hold
IRR
6.0%
Equity multiple
1.49×
Total profit
$28,826
Equity at exit
$18,148

Cash invested: $58,772 (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 19464

Rents YoY
4.9%
Active inventory
202
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,287 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$366 /mo · $4,394/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$252

Break-even live

Break-even rent $1,968
Max offer price $209,900
Occupancy floor 84%

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
$52,475
Closing costs
$6,297
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
308 King St Unit 2 Pottstown, PA 4.0 2.0 1958 $2,100 $1.07 43d 1 0.22mi
351 Union Aly Pottstown, PA 4.0 1.5 1408 $1,995 $1.42 2d 1 0.39mi
365 Beech St Pottstown, PA 4.0 1.0 1670 $2,200 $1.32 43d 1 0.43mi
310 N Charlotte St Pottstown, PA 4.0 1.5 1990 $2,100 $1.06 43d 1 0.55mi
21 Walnut St Pottstown, PA 4.0 2.0 1791 $2,200 $1.23 5d 1 0.60mi
463 Spruce St Pottstown, PA 4.0 1.5 1574 $2,250 $1.43 43d 1 0.76mi

Listing history 36 events

  1. 2026-06-18
    days on market $209,900 Active 27 DOM
  2. 2026-06-17
    days on market $209,900 Active 26 DOM
  3. 2026-06-16
    days on market $209,900 Active 25 DOM
  4. 2026-06-15
    days on market $209,900 Active 24 DOM
  5. 2026-06-13
    days on market $209,900 Active 22 DOM
  6. 2026-06-13
    days on market $209,900 Active 21 DOM
  7. 2026-06-09
    days on market $209,900 Active 18 DOM
  8. 2026-06-08
    days on market $209,900 Active 17 DOM
  9. 2026-06-07
    days on market $209,900 Active 16 DOM
  10. 2026-06-04
    days on market $209,900 Active 13 DOM
  11. 2026-06-03
    days on market $209,900 Active 12 DOM
  12. 2026-06-02
    days on market $209,900 Active 11 DOM
  13. 2026-06-01
    days on market $209,900 Active 10 DOM
  14. 2026-05-31
    days on market $209,900 Active 9 DOM
  15. 2026-05-23
    listed $209,900 Active
  16. 2026-05-20
    historical $209,900
  17. 2021-06-23
    historical
  18. 2021-06-07
    status Active
  19. 2021-03-26
    status Pending
  20. 2021-03-26
    price $124,900
  21. 2021-03-14
    historical Active Under Contract
  22. 2021-02-28
    listed $114,900 Active
  23. 2009-06-01
    historical
  24. 2008-08-04
    listed $114,000
  25. 2008-07-31
    historical
  26. 2008-03-16
    listed $124,900
  27. 2006-11-15
    soldstatus $65,000
  28. 2006-09-15
    listed $65,000
  29. 1999-02-10
    soldstatus $70,000
  30. 1999-01-29
    soldstatus $70,000
  31. 1998-05-22
    listed $70,000
  32. 1998-03-31
    historical
  33. 1997-10-07
    listed $75,000
  34. 1997-08-31
    historical
  35. 1997-02-27
    listed $74,900
  36. 1995-02-14
    soldstatus $34,500

ⓘ 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
$4,394 · $366/mo
Projected year-2 tax
$4,394 · $366/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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$27,445
− Mortgage interest
−$11,758
− Property taxes
−$4,394
− Insurance
−$1,050
− Repairs & maintenance
−$2,196
− Management
−$2,196
− Depreciation
−$6,106
Taxable loss
−$254
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$61
After-tax cash flow
$3,090/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
Pottstown SD
NCES district ID
4219680
Math proficiency
11% ▼ -12.00%
Reading proficiency
23% ▼ -19.00%
Median HH income
$43,739
Composite
14.78/100
National rank
#9390
State rank
#504 of 539 in PA

Livability — Pottstown

Score
72/100
State rank
#643
US rank
#6257

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pottstown, PA
County
Montgomery County · 712,331 people
City population
49,101
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
49,101
Household income
$79,787
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
1797.0

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 (69%)
Race & ethnicity
White 69% Black 15% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Arabic 1% Other Indo-European 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
▼ -253.73%
Current HPI
271.9399
Rent YoY
▲ 4.93%
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

+508.4% since first listed
22 events — show timeline
  • 2026-05-23 Listed $209,900 BRIGHT MLS
  • 2026-05-20 Coming Soon $209,900 BRIGHT MLS
  • 2021-06-23 Listing Removed BRIGHT MLS
  • 2021-06-07 Relisted BRIGHT MLS
  • 2021-03-26 Pending BRIGHT MLS
  • 2021-03-26 Price Changed $124,900 BRIGHT MLS
  • 2021-03-14 Contingent BRIGHT MLS
  • 2021-02-28 Listed $114,900 BRIGHT MLS
  • 2009-06-01 Listing Removed BRIGHT MLS
  • 2008-08-04 Listed $114,000 BRIGHT MLS
  • 2008-07-31 Listing Removed BRIGHT MLS
  • 2008-03-16 Listed $124,900 BRIGHT MLS
  • 2006-11-15 Sold (MLS) $65,000 BRIGHT MLS
  • 2006-09-15 Listed $65,000 BRIGHT MLS
  • 1999-02-10 Sold (Public Records) $70,000 Public Records
  • 1999-01-29 Sold (MLS) $70,000 BRIGHT MLS
  • 1998-05-22 Listed $70,000 BRIGHT MLS
  • 1998-03-31 Listing Removed BRIGHT MLS
  • 1997-10-07 Listed $75,000 BRIGHT MLS
  • 1997-08-31 Listing Removed BRIGHT MLS
  • 1997-02-27 Listed $74,900 BRIGHT MLS
  • 1995-02-14 Sold (Public Records) $34,500 Public Records

Property tax history

+2.1%/yr

Latest (2026): $4,394 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…