CashFlowRE
Sign in Sign up
507 Beech St
C+ Composite 63.45
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 +25.3/30.0
  • ARV discount +11.6/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.8/10.0
  • 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

$155,000

507 Beech St · Pottstown, PA 19464
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 24 Days on market
Built 1880 2,100 sqft lot $179/sqft · at area comps Est $171k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very Clean and Well Maintained Twin Close to The Hill School. You'll be amazed at how well this property has been cared for. Same owners for the last 17 years. Neutral colors, 9ft ceilings and plenty of windows makes this property very bright and airy feeling. Back yard is an oasis with privacy fence, Shaded Patio section with seating and table, custom built-in barbeque grill, storage shed and access to driveway with offstreet parking. Very large bathroom and beautiful kitchen overlooking back yard. Excellent spot for entertaining. Agent has equitable interest. Comps show rents should be in the $1100-$1200 range. Taxes are very low as well. For investors putting 20% down, PITI is around $540 per month. Great AirBnB opportunity as well as property is only 2 minutes from Hill School for families coming into town.

Key facts

  • 2 parking spots
  • Built 1880
  • Listed 24 days

Property features AI

Exterior

  • Parking: Two driveway spaces; Off-street and on-street parking available (total 2 garage/parking spaces)
  • Utilities: 100 amp electric service; Public water; Public sewer; Electric service available; Cable TV available
  • Home design: Semi-detached structure; Main entrance faces south
  • Construction: Frame construction; Stone foundation; Full unfinished basement with shelving
  • Exterior features: Patio(s) and porch(es); Outbuilding(s) with secure storage

Interior

  • Kitchen: Electric oven/range; Refrigerator
  • Bedrooms: Two bedrooms on the first upper level; One bedroom on the second upper level
  • Bathrooms: One full bathroom (all upper levels)
  • Heating & cooling: Forced air heating (oil)
  • Interior features: Ceiling fans; Combination dining and living area; Dining area
  • Laundry & utility: Washer and electric dryer in basement; Electric water heater

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-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $353 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $43k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y 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 $48k; list at $155k 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: moderate wind risk, 23% 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 $152,675 (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
1.18%
Cap rate
9.03%
Cash-on-cash
9.77%
DSCR
1.43
GRM
7.1

CMA / ARV

ARV (median comp)
$170,723
List price
$155,000
Delta
-9.21%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
420 May St 0.15mi 3/1.0 823 (-5%) 12mo $207,500 $252 75
319 Grant St 0.29mi 2/1.0 (-1) 924 (+7%) 10mo $160,000 $173 62
207 West St 0.47mi 2/1.0 (-1) 924 (+7%) 1mo $200,000 $216 61
746 N Hanover St 0.68mi 3/1.0 900 (+4%) 2mo $295,000 $328 60
742 N Hanover St 0.67mi 3/1.5 900 (+4%) 4mo $295,000 $328 56
481 Spruce St 0.42mi 2/1.0 (-1) 944 (+9%) 8mo $185,000 $196 53
24 E 5th St 0.60mi 2/1.0 (-1) 796 (-8%) 1mo $130,000 $163 53
164 S Franklin St 0.53mi 2/1.0 (-1) 920 (+6%) 8mo $180,000 $196 53
545 Farmington Ave 0.62mi 2/1.0 (-1) 857 (-1%) 16mo $152,500 $178 52
369 South St 0.44mi 2/1.0 (-1) 990 (+15%) 11mo $149,900 $151 41
15 Chestnut St 0.70mi 2/1.0 (-1) 908 (+5%) 16mo $185,000 $204 41
45 E 3rd St 0.57mi 2/2.0 (-1) 950 (+10%) 13mo $200,201 $211 37

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
0.6%
Equity multiple
1.02×
Total profit
$1,050
Equity at exit
$23,111
10-year hold
IRR
12.2%
Equity multiple
2.05×
Total profit
$45,533
Equity at exit
$13,402

Cash invested: $43,400 (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 19464

Rents YoY
4.9%
Active inventory
202
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,832 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$217 /mo · $2,598/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$353

Break-even live

Break-even rent $1,385
Max offer price $155,000
Occupancy floor 76%

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
$38,750
Closing costs
$4,650
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
541 Lincoln Ave Pottstown, PA 3.0 1.0 1094 $1,975 $1.81 24d 1 0.08mi
420 Chestnut St Unit 2 Pottstown, PA 2.0 1.5 1034 $1,795 $1.74 16d 1 0.20mi
308 Walnut St Pottstown, PA 3.0 1.0 888 $1,950 $2.20 4d 1 0.31mi
262 Beech St Unit 2 Pottstown, PA 2.0 1.0 1000 $1,550 $1.55 43d 1 0.34mi
450 South St Pottstown, PA 3.0 1.5 1024 $1,995 $1.95 43d 1 0.45mi
113 S Washington St Unit B Pottstown, PA 2.0 1.0 1000 $1,700 $1.70 5d 1 0.47mi
151 N Hanover St Unit 1 Pottstown, PA 2.0 1.0 1000 $1,600 $1.60 18d 1 0.48mi
56 S Charlotte St Pottstown, PA 2.0 1.5 909 $1,520 $1.67 1d 1 0.49mi
657 N Charlotte St Unit 2 Pottstown, PA 2.0 1.0 1050 $1,700 $1.62 1d 1 0.50mi
824 E High St Unit 3 Pottstown, PA 2.0 2.0 900 $1,650 $1.83 43d 1 0.53mi
261 N York St Pottstown, PA 2.0 1.0 800 $1,700 $2.12 18d 1 0.57mi
261 N York St Unit A Pottstown, PA 3.0 1.0 800 $1,550 $1.94 43d 1 0.57mi
24 E 5th St Pottstown, PA 2.0 1.0 796 $1,700 $2.14 18d 1 0.59mi
814 South St Pottstown, PA 3.0 1.0 1008 $1,995 $1.98 24d 1 0.62mi
48 Chestnut St #2 Pottstown, PA 3.0 1.0 1100 $1,700 $1.55 43d 1 0.65mi
5 E 2nd St Pottstown, PA 3.0 1.5 1085 $2,000 $1.84 2d 1 0.66mi
207 Manatawny St Unit B Pottstown, PA 2.0 1.0 900 $1,350 $1.50 2d 1 0.78mi
422 Upland St Pottstown, PA 2.0–3.0 1.0–2.0 1082 $1,875 $1.73 1d 5 1.07mi
644 Kline Ave Pottstown, PA 2.0 1.0–1.5 1103 $2,195 $1.99 1d 2 1.28mi
1412 Cherry Ln Pottstown, PA 3.0 1.0 1080 $2,200 $2.04 1d 1 1.29mi
735 Fisher Ave Unit 2 Pottstown, PA 2.0 1.0 850 $1,550 $1.82 24d 1 1.44mi
94 Hillside Dr Pottstown, PA 2.0 1.0 965 $1,862 $1.93 1d 4 1.45mi

Listing history 18 events

  1. 2026-06-07
    statusdays on market $155,000 Pending 24 DOM
  2. 2026-06-04
    days on market $155,000 Active 22 DOM
  3. 2026-06-03
    days on market $155,000 Active 21 DOM
  4. 2026-06-02
    days on market $155,000 Active 20 DOM
  5. 2026-06-01
    days on market $155,000 Active 19 DOM
  6. 2026-05-31
    days on market $155,000 Active 18 DOM
  7. 2026-05-14
    listed $155,000 Active 1526-char remark
  8. 2026-05-11
    historical $155,000 1526-char remark
  9. 2020-06-17
    soldstatus $48,000
  10. 2020-06-15
    soldstatus $48,000 Closed 822-char remark
    Show marketing remark (822 chars)

    Very Clean and Well Maintained Twin Close to The Hill School. You'll be amazed at how well this property has been cared for. Same owners for the last 17 years. Neutral colors, 9ft ceilings and plenty of windows makes this property very bright and airy feeling. Back yard is an oasis with privacy fence, Shaded Patio section with seating and table, custom built-in barbeque grill, storage shed and access to driveway with offstreet parking. Very large bathroom and beautiful kitchen overlooking back yard. Excellent spot for entertaining. Agent has equitable interest. Comps show rents should be in the $1100-$1200 range. Taxes are very low as well. For investors putting 20% down, PITI is around $540 per month. Great AirBnB opportunity as well as property is only 2 minutes from Hill School for families coming into town.

  11. 2020-05-27
    status Pending 822-char remark
    Show marketing remark (822 chars)

    Very Clean and Well Maintained Twin Close to The Hill School. You'll be amazed at how well this property has been cared for. Same owners for the last 17 years. Neutral colors, 9ft ceilings and plenty of windows makes this property very bright and airy feeling. Back yard is an oasis with privacy fence, Shaded Patio section with seating and table, custom built-in barbeque grill, storage shed and access to driveway with offstreet parking. Very large bathroom and beautiful kitchen overlooking back yard. Excellent spot for entertaining. Agent has equitable interest. Comps show rents should be in the $1100-$1200 range. Taxes are very low as well. For investors putting 20% down, PITI is around $540 per month. Great AirBnB opportunity as well as property is only 2 minutes from Hill School for families coming into town.

  12. 2020-05-20
    price $69,000 822-char remark
    Show marketing remark (822 chars)

    Very Clean and Well Maintained Twin Close to The Hill School. You'll be amazed at how well this property has been cared for. Same owners for the last 17 years. Neutral colors, 9ft ceilings and plenty of windows makes this property very bright and airy feeling. Back yard is an oasis with privacy fence, Shaded Patio section with seating and table, custom built-in barbeque grill, storage shed and access to driveway with offstreet parking. Very large bathroom and beautiful kitchen overlooking back yard. Excellent spot for entertaining. Agent has equitable interest. Comps show rents should be in the $1100-$1200 range. Taxes are very low as well. For investors putting 20% down, PITI is around $540 per month. Great AirBnB opportunity as well as property is only 2 minutes from Hill School for families coming into town.

  13. 2020-05-17
    listed $74,900 Active 822-char remark
    Show marketing remark (822 chars)

    Very Clean and Well Maintained Twin Close to The Hill School. You'll be amazed at how well this property has been cared for. Same owners for the last 17 years. Neutral colors, 9ft ceilings and plenty of windows makes this property very bright and airy feeling. Back yard is an oasis with privacy fence, Shaded Patio section with seating and table, custom built-in barbeque grill, storage shed and access to driveway with offstreet parking. Very large bathroom and beautiful kitchen overlooking back yard. Excellent spot for entertaining. Agent has equitable interest. Comps show rents should be in the $1100-$1200 range. Taxes are very low as well. For investors putting 20% down, PITI is around $540 per month. Great AirBnB opportunity as well as property is only 2 minutes from Hill School for families coming into town.

  14. 2004-02-11
    soldstatus $45,575
  15. 2003-11-26
    soldstatus $41,000
    Show marketing remark (187 chars)

    Great starter home near transportation. Needs a liitle TLC to make this a great home. Also could be a great investment as a rental. Buyer responsible for U & O. Sold "As is"

  16. 2003-09-25
    historical
    Show marketing remark (187 chars)

    Great starter home near transportation. Needs a liitle TLC to make this a great home. Also could be a great investment as a rental. Buyer responsible for U & O. Sold "As is"

  17. 2003-04-21
    listed $41,000
    Show marketing remark (187 chars)

    Great starter home near transportation. Needs a liitle TLC to make this a great home. Also could be a great investment as a rental. Buyer responsible for U & O. Sold "As is"

  18. 1985-04-13
    soldstatus $12,000

ⓘ 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
$2,598 · $217/mo
Projected year-2 tax
$2,598 · $217/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 6/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% 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
$21,983
− Mortgage interest
−$8,682
− Property taxes
−$2,598
− Insurance
−$775
− Repairs & maintenance
−$1,759
− Management
−$1,759
− Depreciation
−$4,509
Taxable income
$1,901
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$456
After-tax cash flow
$3,783/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

+1191.7% since first listed
13 events — show timeline
  • 2026-06-06 Pending BRIGHT MLS
  • 2026-05-14 Listed $155,000 BRIGHT MLS
  • 2026-05-11 Coming Soon $155,000 BRIGHT MLS
  • 2020-06-17 Sold (Public Records) $48,000 Public Records
  • 2020-06-15 Sold (MLS) $48,000 BRIGHT MLS
  • 2020-05-27 Pending BRIGHT MLS
  • 2020-05-20 Price Changed $69,000 BRIGHT MLS
  • 2020-05-17 Listed $74,900 BRIGHT MLS
  • 2004-02-11 Sold (Public Records) $45,575 Public Records
  • 2003-11-26 Sold (MLS) $41,000 BRIGHT MLS
  • 2003-09-25 Listing Removed BRIGHT MLS
  • 2003-04-21 Listed $41,000 BRIGHT MLS
  • 1985-04-13 Sold (Public Records) $12,000 Public Records

Property tax history

+2.1%/yr

Latest (2026): $2,598 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…