CashFlowRE
Sign in Sign up
139 W Main St
C+ Composite 63.23
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 +19.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • Appreciation +5.0/10.0
  • Schools +4.7/10.0
  • 1% rule +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$380,000

139 W Main St · Silverdale, PA 18962
4 bd · 1.5 ba · 2,470 sqft · SingleFamily public records · 40 Days on market
Built 1890 0.27 ac lot $154/sqft · 46% below area Est $701k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a piece of history. Tucked behind the shrubbery & trees you'll find a spacious Silverdale Boro home. On the porch you'll find 2 front doors, 1 opens to foyer & the other to the other living room or possible 1st floor bedroom or library, etc. . Large living room with wood floors & bookcase opens to the dining room. You'll enjoy many family dinners around the dining room table. Feature wood floors & has a side door to the outside. It will be a joy to cook in this kitchen with beautiful wood cabinets, granite countertops, tiled backsplash with some Mercer tiles & tile floors. Breakfast room with sliders to the sunroom for more entertaining space. Sunroom has heat & electric plus door to deck. Laundry is conveniently located off the kitchen. The office with built-in cabinet, closet & wood floors offers so many possibilities. Can't forget the bathroom with stall shower to complete this level. Upstairs the main bedroom has a separate dressing room with so much storage and private entrance to the hall bath. Bedroom #2 has new carpeting & closet. Bedroom #3 has its own dressing room also. Bedroom #4 has new carpeting also. The walk-up attic has all the storage you'll need. Basement has all the utilities, bilco doors to the outside & plenty of rooms for storage, workshop, etc. The detached oversized 2 car garage/barn has all the storage you'll need. There is a ladder to some 2nd floor storage if needed. Plenty off-street parking in the back, off the paved alley. Property also includes the barn/garage with 2 - 1 bedroom apartments on the back lot of property. This parcel is a separate parcel - 40-003-007 & 40-003-008. Water & natural gas lines go from the house to apartments & garage/barn. Lot size is the total of all 3 parcels.

Key facts

  • 0.27 acre lot
  • 2 garage spots
  • Built 1890

Property features AI

Exterior

  • Parking: Detached garage with 2 garage spaces and additional storage area; Driveway parking available
  • Utilities: Water source: well; Sewer: public sewer; Heating fuel: natural gas; Cooling uses window units powered by electricity; Hot water: natural gas
  • Home design: Detached structure; Property condition described as average to good; Ownership is fee simple
  • Construction: Masonry construction; Stone foundation; Built year source: assessor
  • Exterior features: Lot dimensions approximately 66 x 175; Tidal water not present; Other structures above grade and below grade

Interior

  • Kitchen: Kitchen (appliances not listed)
  • Bedrooms: Five bedrooms on the first upper level; Rooms include living room, dining room, sun/Florida room, office, attic, bonus room
  • Bathrooms: Two full bathrooms total (one on main level, one on the first upper level)
  • Heating & cooling: Hot water heating; Window air conditioning units (electric)
  • Interior features: Plaster walls; Not furnished; Full basement with interior access, outside entrance, and sump pump; Multiple access exits (2+); doors swing in
  • Laundry & utility: Hot water provided by natural gas

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/1.5-bath single-family listed at $380k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $366k (3.6% below list).
  • Recommended offer: $366k (3.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 3.3% in Silverdale — 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 73/100 on livability (#572 in PA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities F, commute F.
  • Pennridge SD (suburban): math 45% / reading 61% proficiency, ranked #112 of 539 in PA (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 18 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 663 units permitted in Bucks County in 2024 (106 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($3k loan paydown + $11k appreciation (3.0% local appreciation)).
  • Bucks County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $106k cash investment doubles in ~5 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 40 days — a 3% lower offer ($369k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1890 — 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 $366,440 (3.6% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.96%
Cap rate
7.58%
Cash-on-cash
4.59%
DSCR
1.20
GRM
8.6

CMA / ARV

ARV (median comp)
$700,889
List price
$380,000
Delta
-43.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 Noble Dr 0.39mi 3/2.5 (-1) 2,344 (-5%) 2mo $548,000 $234 63
114 Orchard Rd 0.71mi 4/2.5 2,454 (-1%) 4mo $739,900 $302 59

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
11.8%
Equity multiple
1.67×
Total profit
$71,642
Equity at exit
$170,864
10-year hold
IRR
13.9%
Equity multiple
3.06×
Total profit
$218,767
Equity at exit
$263,323

Cash invested: $106,400 (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 18962

Active inventory
18
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,664 medium interval (Pro) →
Mortgage (P&I)
$1,993
Tax from tax record
$337 /mo · $4,047/yr
Insurance
$158
HOA
$0
Vacancy / Maint / Mgmt
$770
Net cashflow
$407

Break-even live

Break-even rent $3,150
Max offer price $380,000
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
$95,000
Closing costs
$11,400
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1 Applewood Dr Perkasie, PA 2.0–3.0 1.5–2.5 2134 $3,810 $1.78 1d 1 0.60mi
105 Cranberry Cir Unit 105 Perkasie, PA 3.0 2.5 2355 $3,785 $1.61 24d 1 0.86mi
837 Callowhill Rd Perkasie, PA 3.0 2.0 1647 $2,900 $1.76 43d 1 1.48mi

Listing history 21 events

  1. 2026-06-18
    price $380,000 Active 40 DOM
  2. 2026-06-18
    days on market $394,999 Active 40 DOM
  3. 2026-06-17
    days on market $394,999 Active 39 DOM
  4. 2026-06-16
    days on market $394,999 Active 38 DOM
  5. 2026-06-15
    days on market $394,999 Active 37 DOM
  6. 2026-06-13
    days on market $394,999 Active 35 DOM
  7. 2026-06-09
    days on market $394,999 Active 31 DOM
  8. 2026-06-08
    days on market $394,999 Active 30 DOM
  9. 2026-06-07
    days on market $394,999 Active 29 DOM
  10. 2026-06-04
    days on market $394,999 Active 26 DOM
  11. 2026-06-03
    days on market $394,999 Active 25 DOM
  12. 2026-06-02
    days on market $394,999 Active 24 DOM
  13. 2026-06-01
    days on market $394,999 Active 23 DOM
  14. 2026-05-31
    days on market $394,999 Active 22 DOM
  15. 2026-05-10
    listed $399,999 Active 997-char remark
  16. 2026-05-06
    historical $399,999 997-char remark
  17. 2023-11-16
    soldstatus $475,000 Closed 1835-char remark
    Show marketing remark (1835 chars)

    Looking for a piece of history. Tucked behind the shrubbery & trees you'll find a spacious Silverdale Boro home. On the porch you'll find 2 front doors, 1 opens to foyer & the other to the other living room or possible 1st floor bedroom or library, etc. . Large living room with wood floors & bookcase opens to the dining room. You'll enjoy many family dinners around the dining room table. Feature wood floors & has a side door to the outside. It will be a joy to cook in this kitchen with beautiful wood cabinets, granite countertops, tiled backsplash with some Mercer tiles & tile floors. Breakfast room with sliders to the sunroom for more entertaining space. Sunroom has heat & electric plus door to deck. Laundry is conveniently located off the kitchen. The office with built-in cabinet, closet & wood floors offers so many possibilities. Can't forget the bathroom with stall shower to complete this level. Upstairs the main bedroom has a separate dressing room with so much storage and private entrance to the hall bath. Bedroom #2 has new carpeting & closet. Bedroom #3 has its own dressing room also. Bedroom #4 has new carpeting also. The walk-up attic has all the storage you'll need. Basement has all the utilities, bilco doors to the outside & plenty of rooms for storage, workshop, etc. The detached oversized 2 car garage/barn has all the storage you'll need. There is a ladder to some 2nd floor storage if needed. Plenty off-street parking in the back, off the paved alley. Property also includes the barn/garage with 2 - 1 bedroom apartments on the back lot of property. This parcel is a separate parcel - 40-003-007 & 40-003-008. Water & natural gas lines go from the house to apartments & garage/barn. Lot size is the total of all 3 parcels.

  18. 2023-10-02
    status Pending 1835-char remark
    Show marketing remark (1835 chars)

    Looking for a piece of history. Tucked behind the shrubbery & trees you'll find a spacious Silverdale Boro home. On the porch you'll find 2 front doors, 1 opens to foyer & the other to the other living room or possible 1st floor bedroom or library, etc. . Large living room with wood floors & bookcase opens to the dining room. You'll enjoy many family dinners around the dining room table. Feature wood floors & has a side door to the outside. It will be a joy to cook in this kitchen with beautiful wood cabinets, granite countertops, tiled backsplash with some Mercer tiles & tile floors. Breakfast room with sliders to the sunroom for more entertaining space. Sunroom has heat & electric plus door to deck. Laundry is conveniently located off the kitchen. The office with built-in cabinet, closet & wood floors offers so many possibilities. Can't forget the bathroom with stall shower to complete this level. Upstairs the main bedroom has a separate dressing room with so much storage and private entrance to the hall bath. Bedroom #2 has new carpeting & closet. Bedroom #3 has its own dressing room also. Bedroom #4 has new carpeting also. The walk-up attic has all the storage you'll need. Basement has all the utilities, bilco doors to the outside & plenty of rooms for storage, workshop, etc. The detached oversized 2 car garage/barn has all the storage you'll need. There is a ladder to some 2nd floor storage if needed. Plenty off-street parking in the back, off the paved alley. Property also includes the barn/garage with 2 - 1 bedroom apartments on the back lot of property. This parcel is a separate parcel - 40-003-007 & 40-003-008. Water & natural gas lines go from the house to apartments & garage/barn. Lot size is the total of all 3 parcels.

  19. 2023-08-18
    price $539,000 1835-char remark
    Show marketing remark (1835 chars)

    Looking for a piece of history. Tucked behind the shrubbery & trees you'll find a spacious Silverdale Boro home. On the porch you'll find 2 front doors, 1 opens to foyer & the other to the other living room or possible 1st floor bedroom or library, etc. . Large living room with wood floors & bookcase opens to the dining room. You'll enjoy many family dinners around the dining room table. Feature wood floors & has a side door to the outside. It will be a joy to cook in this kitchen with beautiful wood cabinets, granite countertops, tiled backsplash with some Mercer tiles & tile floors. Breakfast room with sliders to the sunroom for more entertaining space. Sunroom has heat & electric plus door to deck. Laundry is conveniently located off the kitchen. The office with built-in cabinet, closet & wood floors offers so many possibilities. Can't forget the bathroom with stall shower to complete this level. Upstairs the main bedroom has a separate dressing room with so much storage and private entrance to the hall bath. Bedroom #2 has new carpeting & closet. Bedroom #3 has its own dressing room also. Bedroom #4 has new carpeting also. The walk-up attic has all the storage you'll need. Basement has all the utilities, bilco doors to the outside & plenty of rooms for storage, workshop, etc. The detached oversized 2 car garage/barn has all the storage you'll need. There is a ladder to some 2nd floor storage if needed. Plenty off-street parking in the back, off the paved alley. Property also includes the barn/garage with 2 - 1 bedroom apartments on the back lot of property. This parcel is a separate parcel - 40-003-007 & 40-003-008. Water & natural gas lines go from the house to apartments & garage/barn. Lot size is the total of all 3 parcels.

  20. 2023-06-21
    price $565,000 1835-char remark
    Show marketing remark (1835 chars)

    Looking for a piece of history. Tucked behind the shrubbery & trees you'll find a spacious Silverdale Boro home. On the porch you'll find 2 front doors, 1 opens to foyer & the other to the other living room or possible 1st floor bedroom or library, etc. . Large living room with wood floors & bookcase opens to the dining room. You'll enjoy many family dinners around the dining room table. Feature wood floors & has a side door to the outside. It will be a joy to cook in this kitchen with beautiful wood cabinets, granite countertops, tiled backsplash with some Mercer tiles & tile floors. Breakfast room with sliders to the sunroom for more entertaining space. Sunroom has heat & electric plus door to deck. Laundry is conveniently located off the kitchen. The office with built-in cabinet, closet & wood floors offers so many possibilities. Can't forget the bathroom with stall shower to complete this level. Upstairs the main bedroom has a separate dressing room with so much storage and private entrance to the hall bath. Bedroom #2 has new carpeting & closet. Bedroom #3 has its own dressing room also. Bedroom #4 has new carpeting also. The walk-up attic has all the storage you'll need. Basement has all the utilities, bilco doors to the outside & plenty of rooms for storage, workshop, etc. The detached oversized 2 car garage/barn has all the storage you'll need. There is a ladder to some 2nd floor storage if needed. Plenty off-street parking in the back, off the paved alley. Property also includes the barn/garage with 2 - 1 bedroom apartments on the back lot of property. This parcel is a separate parcel - 40-003-007 & 40-003-008. Water & natural gas lines go from the house to apartments & garage/barn. Lot size is the total of all 3 parcels.

  21. 2023-06-14
    listed $340,000 Active 1835-char remark
    Show marketing remark (1835 chars)

    Looking for a piece of history. Tucked behind the shrubbery & trees you'll find a spacious Silverdale Boro home. On the porch you'll find 2 front doors, 1 opens to foyer & the other to the other living room or possible 1st floor bedroom or library, etc. . Large living room with wood floors & bookcase opens to the dining room. You'll enjoy many family dinners around the dining room table. Feature wood floors & has a side door to the outside. It will be a joy to cook in this kitchen with beautiful wood cabinets, granite countertops, tiled backsplash with some Mercer tiles & tile floors. Breakfast room with sliders to the sunroom for more entertaining space. Sunroom has heat & electric plus door to deck. Laundry is conveniently located off the kitchen. The office with built-in cabinet, closet & wood floors offers so many possibilities. Can't forget the bathroom with stall shower to complete this level. Upstairs the main bedroom has a separate dressing room with so much storage and private entrance to the hall bath. Bedroom #2 has new carpeting & closet. Bedroom #3 has its own dressing room also. Bedroom #4 has new carpeting also. The walk-up attic has all the storage you'll need. Basement has all the utilities, bilco doors to the outside & plenty of rooms for storage, workshop, etc. The detached oversized 2 car garage/barn has all the storage you'll need. There is a ladder to some 2nd floor storage if needed. Plenty off-street parking in the back, off the paved alley. Property also includes the barn/garage with 2 - 1 bedroom apartments on the back lot of property. This parcel is a separate parcel - 40-003-007 & 40-003-008. Water & natural gas lines go from the house to apartments & garage/barn. Lot size is the total of all 3 parcels.

ⓘ 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
$4,047 · $337/mo
Projected year-2 tax
$5,025 · $419/mo
Expected delta
+$979/yr (+$82/mo · 24.2%)

ⓘ 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 ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$43,973
− Mortgage interest
−$21,286
− Property taxes
−$4,047
− Insurance
−$1,900
− Repairs & maintenance
−$3,518
− Management
−$3,518
− Depreciation
−$11,055
Taxable loss
−$1,350
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$324
After-tax cash flow
$5,203/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
Pennridge SD
NCES district ID
4218750
Math proficiency
45% ▼ -14.00%
Reading proficiency
61% ▼ -14.00%
Median HH income
$73,770
Composite
47.48/100
National rank
#2277
State rank
#112 of 539 in PA

Livability — Silverdale

Score
73/100
State rank
#572
US rank
#5427

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Silverdale, PA
City population
450
Population (ZIP)
450

Population outlook (Bucks County) Hauer SSP2

Today (2025)
630,973 people
By 2030
627,093 · -0.6%
By 2040
609,680 · -3.4%
By 2050
584,225 · -7.4%
By 2075
539,840 · -14.4%
By 2100
483,970 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 11% Hispanic / Latino 8% Black 2%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 8% Slovak 1% Subsaharan African 1%
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Bucks

2024 margin
Toss-up / Even · D 49.5% · R 49.5%
2008→2024 swing
-8.7pp toward R · 2008: 8.7pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+4.4 2016: D+0.6 2012: D+1.2 2008: D+8.7

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+16.2% since first listed
8 events — show timeline
  • 2026-05-26 Price Changed $394,999 BRIGHT MLS
  • 2026-05-10 Listed $399,999 BRIGHT MLS
  • 2026-05-06 Coming Soon $399,999 BRIGHT MLS
  • 2023-11-16 Sold (MLS) $475,000 BRIGHT MLS
  • 2023-10-02 Pending BRIGHT MLS
  • 2023-08-18 Price Changed $539,000 BRIGHT MLS
  • 2023-06-21 Price Changed $565,000 BRIGHT MLS
  • 2023-06-14 Listed $340,000 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2026): $4,047 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…