CashFlowRE
Sign in Sign up
324 Ash St
F Composite 33.73
Why this score? — see what drove the F 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 +8.0/30.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Schools +3.6/10.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$250,000

324 Ash St · Stowe, PA 19464
3 bd · 1.0 ba · 1,523 sqft · Townhouse public records · 2 Days on market
Built 1880 8,400 sqft lot Est $250k · at est.

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

Listing remarks MLS

NEW, NEW, NEW! Completely rehabbed twin in Stowe. Interior has been completely renovated with NEW laminate flooring and carpeting, fresh paint, newer windows, NEW hot water heater, NEW doors and completely remodeled kitchen with brand NEW appliances. Main floor laundry. Wide covered front porch. Located in Pottsgrove School District. The house sits on over-sized corner lot with fenced in backyard and large tree covered side yard. Plenty of parking available on driveway or on front or side street. ONE YEAR HOME WARRANTY provided with acceptable offer.

Key facts

  • Covered front porch
  • Storage shed
  • Outdoor patio

Tags

DOUBLE-LOT BACKYARDCOVERED FRONT PORCHFULLY FENCED BACKYARDOUTDOOR PATIOSTORAGE SHEDCOMBINED LAUNDRY ROOM

Property features AI

Exterior

  • Parking: Driveway parking for three vehicles (total garage and parking spaces: 3)
  • Utilities: Public water; Public sewer; Electric service for heating, cooling, and hot water
  • Home design: Semi-detached home; Single entry level (above-grade finished area reported)
  • Construction: Vinyl siding; Shingle roof; Concrete perimeter foundation; Built year reported by assessor
  • Exterior features: Lot dimensions approximately 60 x 0; No tidal water

Interior

  • Kitchen: Dishwasher; Self-cleaning oven; Electric oven/range; Built-in microwave; Refrigerator
  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Central air conditioning (electric); Electric baseboard heating; Central heating; Electric hot water
  • Interior features: Full, unfinished basement; Porch(es) and patio(s)
  • Laundry & utility: Main floor laundry

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 townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-253 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (17.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (24.2% below list).
  • Recommended offer: $190k (24.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#441 in PA, #4,019 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Pottsgrove SD (suburban): math 29% / reading 50% proficiency, ranked #318 of 539 in PA (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lower Pottsgrove El Sch (math 30% / reading 49%, grade F, #947 of 1,518 statewide, top 65%, 661 students, 48% FRL); Pottsgrove Ms (math 17% / reading 51%, grade F, #334 of 512 statewide, top 67%, 697 students, 49% FRL); Pottsgrove Shs (math 60% / reading 30%, grade D-, #192 of 437 statewide, top 44%, 1,021 students, 34% FRL).
  • Market conditions: Rents rising fast (+4.9%/yr); 213 active listings in the ZIP; 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 $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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 27y 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 $180k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $189,508 (24.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1880 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.76%
Cap rate
5.08%
Cash-on-cash
-4.33%
DSCR
0.81
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$249,772
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 W Race 0.07mi 2/2.0 (-1) 1,428 (-6%) 10mo $260,000 $182 69
122 Jay St 0.22mi 3/1.5 1,420 (-7%) 14mo $225,000 $158 65
316 Glasgow St 0.43mi 3/1.5 1,440 (-5%) 9mo $226,000 $157 61
624 E Howard St 0.65mi 3/1.0 1,502 (-1%) 8mo $250,000 $166 61
554 W Walnut St 0.64mi 3/1.5 1,536 (+1%) 11mo $220,000 $143 57
326 E Vine St 0.42mi 3/2.0 1,403 (-8%) 8mo $245,000 $175 57
624 Holly Dr 0.51mi 3/2.0 1,536 (+1%) 19mo $252,000 $164 55
18 W Vine St 0.12mi 3/1.5 1,320 (-13%) 22mo $225,000 $170 52
511 E Vine St 0.52mi 3/2.0 1,323 (-13%) 2mo $282,500 $214 48
556 W Walnut St 0.64mi 4/1.5 (+1) 1,680 (+10%) 11mo $245,000 $146 36
7 Quinter St 0.39mi 4/2.0 (+1) 1,344 (-12%) 22mo $205,000 $153 34

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
-21.4%
Equity multiple
0.25×
Total profit
$-52,805
Equity at exit
$37,276
10-year hold
IRR
-11.1%
Equity multiple
0.28×
Total profit
$-50,515
Equity at exit
$21,615

Cash invested: $70,000 (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
213
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,895 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$335 /mo · $4,014/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$-253

Break-even live

Break-even rent $2,215
Max offer price $205,380
Occupancy floor

Sensitivity live

Price -10% $-111 -5% $-182 +0% $-253 +5% $-323 +10% $-394
Rent -10% $-402 -5% $-327 +0% $-253 +5% $-178 +10% $-103
Rate -1.0pp $-127 -0.5pp $-189 base $-253 +0.5pp $-317 +1.0pp $-383

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
$62,500
Closing costs
$7,500
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 2 events

  1. 2026-06-21
    remarks 693-char remark
  2. 2026-06-21
    listed $250,000 Active 2 DOM

ⓘ 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
$4,014 · $335/mo
Projected year-2 tax
$4,014 · $335/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$22,741
− Mortgage interest
−$14,004
− Property taxes
−$4,014
− Insurance
−$1,250
− Repairs & maintenance
−$1,819
− Management
−$1,819
− Depreciation
−$7,273
Taxable loss
−$7,438
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,785
After-tax cash flow
$-1,246/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
Pottsgrove SD
NCES district ID
4219650
Math proficiency
29% ▼ -18.00%
Reading proficiency
50% ▼ -14.00%
Median HH income
$71,814
Composite
36.08/100
National rank
#4763
State rank
#318 of 539 in PA

Livability — Stowe

Score
75/100
State rank
#441
US rank
#4019

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stowe, PA
County
Montgomery County · 712,331 people
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

+1090.5% since first listed
37 events — show timeline
  • 2026-06-19 Listed $250,000 BRIGHT MLS
  • 2021-08-26 Sold (Public Records) $180,000 Public Records
  • 2021-07-09 Listed $180,000 BRIGHT MLS
  • 2021-07-09 Sold (MLS) $180,000 BRIGHT MLS
  • 2014-06-26 Sold (Public Records) $118,000 Public Records
  • 2014-06-12 Sold (MLS) $118,000 TREND
  • 2014-06-12 Sold (MLS) $118,000 BRIGHT MLS
  • 2014-06-05 Delisted TREND
  • 2014-06-04 Sold (MLS) $118,000 TREND
  • 2014-04-25 Pending TREND
  • 2014-04-24 Listing Removed BRIGHT MLS
  • 2014-04-22 Pending TREND
  • 2014-04-22 Relisted TREND
  • 2014-04-22 Pending TREND
  • 2014-04-22 Price Changed $118,000 TREND
  • 2014-04-02 Listed $125,000 TREND
  • 2014-04-01 Listed $118,000 BRIGHT MLS
  • 2013-12-12 Sold (MLS) $44,223 TREND
  • 2013-12-12 Sold (MLS) $44,223 BRIGHT MLS
  • 2013-11-22 Pending TREND
  • 2013-11-13 Listing Removed BRIGHT MLS
  • 2013-10-04 Listed $49,000 TREND
  • 2013-10-04 Listed $49,000 BRIGHT MLS
  • 2005-10-24 Sold (Public Records) $125,000 Public Records
  • 2005-10-17 Sold (MLS) $125,000 BRIGHT MLS
  • 2005-07-26 Listing Removed BRIGHT MLS
  • 2005-07-09 Listed $125,000 BRIGHT MLS
  • 2002-06-28 Sold (MLS) $81,000 BRIGHT MLS
  • 2002-05-07 Listing Removed BRIGHT MLS
  • 2002-02-14 Listed $81,000 BRIGHT MLS
  • 2000-09-26 Listing Removed BRIGHT MLS
  • 2000-09-18 Listed $25,500 BRIGHT MLS
  • 1999-12-08 Listing Removed BRIGHT MLS
  • 1999-12-08 Listed $49,900 BRIGHT MLS
  • 1999-12-07 Listed $39,900 BRIGHT MLS
  • 1999-12-07 Listing Removed BRIGHT MLS
  • 1982-07-27 Sold (Public Records) $21,000 Public Records

Property tax history

+2.4%/yr

Latest (2026): $4,014 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…