CashFlowRE
Sign in Sign up
623 Bridge St
C Composite 57.84
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • Schools +6.1/10.0
  • DSCR +5.8/10.0
  • 1% rule +5.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

623 Bridge St · Mont Clare, PA 19453
4 bd · 1.0 ba · 1,705 sqft · SingleFamily public records · 16 Days on market
Built 1870 10,019 sqft lot $158/sqft · 41% below area Est $456k · 41% under

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

Listing remarks

CALLING ALL INVESTORS! This property is the one you have been waiting for! This one will not last! This Property is being sold As-Is condition. Buyer is responsible for all certifications. Seller never occupied. Neither the seller or listing agent make any representation as to the accuracy of any information contained herein. Buyer must conduct their own due diligence, verification, research and inspections and are relying solely on the results thereof. Buyer to pay all closing costs and transfer tax.

Key facts

  • 0.23 acre lot
  • 2 garage spots
  • Built 1870

Property features AI

Exterior

  • Parking: Detached oversized garage; Two garage parking spaces
  • Utilities: Central heating supplied by oil
  • Home design: Detached property; Finished above-grade living area of 1,705 (source: assessor)
  • Construction: Brick construction; Block foundation; Built year source: assessor
  • Exterior features: Lot dimensions approximately 41.00 x 0.00; No tidal water on the property; Above-grade and below-grade structures noted

Interior

  • Bedrooms: Five bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Oil-fired heating
  • Interior features: No 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 4-bed/1.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Recommended offer: $266k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 2.1% in Mont Clare — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Spring-Ford Area SD (suburban): math 58% / reading 78% proficiency, ranked #23 of 539 in PA (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Market conditions: 6 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $8k 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 16 days — a 2% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $210k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $265,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1870 — 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
1.01%
Cap rate
7.41%
Cash-on-cash
3.98%
DSCR
1.18
GRM
8.3

CMA / ARV

ARV (median comp)
$455,580
List price
$269,900
Delta
-34.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 2nd Ave 0.07mi 3/2.0 (-1) 1,488 (-13%) 17mo $385,000 $259 52
143 Whitaker Ave 0.10mi 4/2.0 1,960 (+15%) 22mo $335,000 $171 48
450 Port Providence Rd 0.74mi 4/1.5 1,588 (-7%) 12mo $451,000 $284 42
114 Sunset Ave 0.58mi 3/2.5 (-1) 1,855 (+9%) 10mo $580,000 $313 39
129 Grant St 0.75mi 4/2.0 1,904 (+12%) 16mo $525,000 $276 28
303 Chestnut Dr 0.74mi 3/2.0 (-1) 1,483 (-13%) 15mo $425,000 $287 22

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
-10.0%
Equity multiple
0.63×
Total profit
$-27,710
Equity at exit
$40,243
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-3,316
Equity at exit
$23,336

Cash invested: $75,572 (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 19453

Home prices YoY
-13.7%
Active inventory
6
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,726 high interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$375 /mo · $4,500/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$572
Net cashflow
$251

Break-even live

Break-even rent $2,409
Max offer price $269,900
Occupancy floor 86%

Sensitivity live

Price -10% $403 -5% $327 +0% $251 +5% $174 +10% $98
Rent -10% $35 -5% $143 +0% $251 +5% $358 +10% $466
Rate -1.0pp $387 -0.5pp $319 base $251 +0.5pp $181 +1.0pp $110

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
$67,475
Closing costs
$8,097
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 Meadowview Ln #504 Mont Clare, PA 3.0 2.0 1092 $2,100 $1.92 4d 1 0.20mi
129 Walnut St Mont Clare, PA 4.0 2.0 1542 $3,200 $2.08 11d 1 0.36mi
121 Macdade Rd Phoenixville, PA 3.0 2.0 2241 $3,200 $1.43 17d 1 0.39mi
131 Bridge St Phoenixville, PA 1.0–3.0 1.0–2.0 1010 $3,125 $3.09 2d 31 0.77mi
1051 Balley Dr Phoenixville, PA 3.0 2.5 1672 $2,550 $1.53 13d 1 0.81mi
144 Gay St Unit 2 Phoenixville, PA 3.0 2.0 1600 $2,995 $1.87 25d 1 1.08mi
412 1st Ave Phoenixville, PA 3.0 2.0 1300 $2,650 $2.04 6d 1 1.33mi
355 Nutt Rd Unit 2 Phoenixville, PA 4.0 2.0 1924 $2,100 $1.09 21d 1 1.34mi
312 Milligan St Phoenixville, PA 3.0 1.0 1064 $2,650 $2.49 44d 1 1.35mi
755 Platinum Dr Phoenixville, PA 3.0 2.5 1868 $2,800 $1.50 44d 1 1.44mi

Listing history 16 events

  1. 2026-06-18
    days on market $269,900 Active 16 DOM
  2. 2026-06-17
    days on market $269,900 Active 15 DOM
  3. 2026-06-16
    pricedays on market $269,900 Active 14 DOM
  4. 2026-06-15
    days on market $279,900 Active 13 DOM
  5. 2026-06-13
    days on market $279,900 Active 11 DOM
  6. 2026-06-13
    days on market $279,900 Active 10 DOM
  7. 2026-06-09
    days on market $279,900 Active 7 DOM
  8. 2026-06-08
    days on market $279,900 Active 6 DOM
  9. 2026-06-07
    days on market $279,900 Active 5 DOM
  10. 2026-06-04
    days on market $279,900 Active 2 DOM
  11. 2026-06-02
    remarks 506-char remark
  12. 2026-06-02
    pricestatuslisting id $279,900 Active 1 DOM
  13. 2026-05-14
    historical
  14. 2026-05-06
    listed $299,900 Active
  15. 2026-03-12
    soldstatus $210,000
  16. 2026-02-10
    soldstatus $137,000

ⓘ 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
$4,500 · $375/mo
Projected year-2 tax
$4,500 · $375/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$32,711
− Mortgage interest
−$15,119
− Property taxes
−$4,500
− Insurance
−$1,350
− Repairs & maintenance
−$2,617
− Management
−$2,617
− Depreciation
−$7,852
Taxable loss
−$1,343
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$322
After-tax cash flow
$3,330/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
Spring-Ford Area SD
NCES district ID
4222560
Math proficiency
58% ▼ -11.00%
Reading proficiency
78% ▼ -5.00%
Median HH income
$84,931
Composite
60.97/100
National rank
#802
State rank
#23 of 539 in PA

Livability — Mont Clare

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Mont Clare, PA
City population
1,421
Population (ZIP)
1,421

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 (93%)
Race & ethnicity
White 93% Hispanic / Latino 4% Two or more races 3% Black 2%
Common ancestry
Scotch-Irish 25% Romanian 11% Italian 2%
Foreign-born
18% · Canada
Languages at home
79% English-only · Russian/Polish/Slavic 19% Spanish 2%

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
▼ -45.54%
Current HPI
288.0162
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

+118.9% since first listed
8 events — show timeline
  • 2026-06-18 Price Changed $299,900 BRIGHT MLS
  • 2026-06-18 Listing Removed BRIGHT MLS
  • 2026-06-16 Price Changed $269,900 BRIGHT MLS
  • 2026-06-02 Listed $279,900 BRIGHT MLS
  • 2026-05-14 Listing Removed BRIGHT MLS
  • 2026-05-06 Listed $299,900 BRIGHT MLS
  • 2026-03-12 Sold (Public Records) $210,000 Public Records
  • 2026-02-10 Sold (Public Records) $137,000 Public Records

Property tax history

+3.0%/yr

Latest (2026): $4,500 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…