CashFlowRE
Sign in Sign up
135 Sandpiper Ct
D+ Composite 48.38
Why this score? — see what drove the D+ 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 +16.8/30.0
  • ARV discount +8.1/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.8/10.0
  • Schools +4.3/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$340,000

135 Sandpiper Ct · Gilbertsville, PA 19525
3 bd · 2.0 ba · 1,814 sqft · Townhouse public records · 7 Days on market
Built 2011 2,100 sqft lot Est $345k · at est. $125/mo HOA · 4% of rent

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

Listing remarks MLS

Easy living at its finest in the popular WIndlestrae development in New Hanover Township. This wonderful townhome has nice size living room with brand new carpeting. The adjacent kitchen has oak cabinetry, hardwood floors, island, pantry, double bowl sink, built-in microwave, dishwasher, as well as an eat-in breakfast room. A bonus sunroom off the kitchen, also with hardwood floor, can be used as a family room, dining room, playroom, office space and more! Sliders to the back yard are off this room. A powder room and coat closet complete this level. Second floor has master bedroom with walk-in closet, as well as a Jack-n-Jill bathroom accessible from hallway too. 2 additional bedrooms with ample size closets and ceiling fans complete this floor. Spend lots of time in the full, finished basement, which has plenty of space to use for multiple purposes. ALL CARPETING IN HOME IS BRAND NEW! A laundry room, and additional storage complete the basement. There is also an egress window, which provides a good amount of light. All of this in a location that’s convenient to local commuter roads, restaurants, and lots of shopping, including the Premium Outlets at Limerick. This is a place you will love to call home

Key facts

  • $125 HOA
  • 2 parking spots
  • Built 2011

Property features AI

Finance

  • Other: Fee simple ownership; Property manager present
  • HOA & community: Monthly HOA fee of $125; HOA covers snow removal, trash, and lawn care (front, rear, side)

Exterior

  • Parking: Two total garage/parking spaces
  • Utilities: Public water; Public sewer; Electric cooling; Natural gas for heating and hot water
  • Home design: Interior townhouse/rowhouse; Pitched shingle roof; Vinyl siding
  • Construction: Vinyl siding construction; Concrete perimeter foundation; Pitched shingle roof; Interior townhouse/rowhouse design
  • Exterior features: Parking lot and off-street parking; Two parking spaces in lot

Interior

  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Carpet; Hardwood; Laminate; Tile/brick
  • Bathrooms: One full bathroom on the upper level; Two half bathrooms (one on the main level and one on the lower level)
  • Heating & cooling: Forced air heating; Natural gas heating and hot water; Central air conditioning (electric)
  • Interior features: Daylight, fully finished basement with rough plumbing for a bath; Living area reported as estimated

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/2.0-bath townhouse listed at $340k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/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 $333k (1.9% below list).
  • Recommended offer: $333k (1.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.1% in Gilbertsville — 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 83/100 on livability (#129 in PA, #1,013 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: amenities C-, commute F.
  • Boyertown Area SD (suburban): math 44% / reading 53% proficiency, ranked #167 of 539 in PA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 76 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $10k 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 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y 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 $280k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $333,455 (1.9% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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. 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
0.98%
Cap rate
7.05%
Cash-on-cash
2.72%
DSCR
1.12
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$344,660
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Sandpiper Ct 0.00mi 3/2.0 1,914 (+6%) 1mo $345,000 $180 90
122 Topaz Dr 0.03mi 3/2.5 1,835 (+1%) 8mo $345,000 $188 88
106 Raven Ct 0.12mi 3/2.5 1,847 (+2%) 4mo $372,000 $201 86
105 Raven Ct 0.09mi 3/2.5 1,852 (+2%) 16mo $350,000 $189 77
141 Sandpiper Ct 0.02mi 3/2.5 1,934 (+7%) 13mo $375,000 $194 75
120 Fawn Dr 0.31mi 3/2.5 1,815 (+0%) 14mo $395,000 $218 72
195 Tulip Ln 0.25mi 3/2.5 1,753 (-3%) 14mo $380,000 $217 69
114 Fawn Dr 0.36mi 3/2.5 1,799 (-1%) 14mo $335,000 $186 68
109 Tulip Ln 0.19mi 3/2.5 2,026 (+12%) 8mo $385,000 $190 63
145 Sandpiper Ct 0.03mi 3/2.5 2,072 (+14%) 12mo $345,000 $167 63
215 Tulip Ln 0.30mi 3/2.5 2,026 (+12%) 15mo $385,000 $190 52
105 Kati Ct 0.51mi 3/2.5 1,600 (-12%) 15mo $374,700 $234 42

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
-12.0%
Equity multiple
0.57×
Total profit
$-41,282
Equity at exit
$50,695
10-year hold
IRR
-2.8%
Equity multiple
0.81×
Total profit
$-17,904
Equity at exit
$29,397

Cash invested: $95,200 (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 19525

Home prices YoY
-26.2%
Active inventory
76
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$3,335 medium interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$369 /mo · $4,431/yr
Insurance
$142
HOA
$125
Vacancy / Maint / Mgmt
$700
Net cashflow
$215

Break-even live

Break-even rent $3,062
Max offer price $340,000
Occupancy floor 89%

Sensitivity live

Price -10% $408 -5% $312 +0% $215 +5% $119 +10% $23
Rent -10% $-48 -5% $84 +0% $215 +5% $347 +10% $479
Rate -1.0pp $387 -0.5pp $302 base $215 +0.5pp $127 +1.0pp $38

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
$85,000
Closing costs
$10,200
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12 Wren Rd Gilbertsville, PA 4.0 2.5 1939 $3,600 $1.86 0d 1 1.20mi
330 Gilbertsville Rd Gilbertsville, PA 4.0 2.5 2400 $2,950 $1.23 45d 1 1.41mi

HOA detail

Monthly dues
$125 · $1,500/yr

Listing history 8 events

  1. 2026-04-30
    status Pending
  2. 2026-04-24
    listed $340,000 Active
  3. 2026-04-20
    historical $340,000
  4. 2021-08-20
    soldstatus $280,000
  5. 2021-07-29
    soldstatus $280,000 Closed 1228-char remark
    Show marketing remark (1228 chars)

    Easy living at its finest in the popular WIndlestrae development in New Hanover Township. This wonderful townhome has nice size living room with brand new carpeting. The adjacent kitchen has oak cabinetry, hardwood floors, island, pantry, double bowl sink, built-in microwave, dishwasher, as well as an eat-in breakfast room. A bonus sunroom off the kitchen, also with hardwood floor, can be used as a family room, dining room, playroom, office space and more! Sliders to the back yard are off this room. A powder room and coat closet complete this level. Second floor has master bedroom with walk-in closet, as well as a Jack-n-Jill bathroom accessible from hallway too. 2 additional bedrooms with ample size closets and ceiling fans complete this floor. Spend lots of time in the full, finished basement, which has plenty of space to use for multiple purposes. ALL CARPETING IN HOME IS BRAND NEW! A laundry room, and additional storage complete the basement. There is also an egress window, which provides a good amount of light. All of this in a location that’s convenient to local commuter roads, restaurants, and lots of shopping, including the Premium Outlets at Limerick. This is a place you will love to call home

  6. 2021-05-17
    status Pending 1228-char remark
    Show marketing remark (1228 chars)

    Easy living at its finest in the popular WIndlestrae development in New Hanover Township. This wonderful townhome has nice size living room with brand new carpeting. The adjacent kitchen has oak cabinetry, hardwood floors, island, pantry, double bowl sink, built-in microwave, dishwasher, as well as an eat-in breakfast room. A bonus sunroom off the kitchen, also with hardwood floor, can be used as a family room, dining room, playroom, office space and more! Sliders to the back yard are off this room. A powder room and coat closet complete this level. Second floor has master bedroom with walk-in closet, as well as a Jack-n-Jill bathroom accessible from hallway too. 2 additional bedrooms with ample size closets and ceiling fans complete this floor. Spend lots of time in the full, finished basement, which has plenty of space to use for multiple purposes. ALL CARPETING IN HOME IS BRAND NEW! A laundry room, and additional storage complete the basement. There is also an egress window, which provides a good amount of light. All of this in a location that’s convenient to local commuter roads, restaurants, and lots of shopping, including the Premium Outlets at Limerick. This is a place you will love to call home

  7. 2021-05-11
    listed $259,900 Active 1228-char remark
    Show marketing remark (1228 chars)

    Easy living at its finest in the popular WIndlestrae development in New Hanover Township. This wonderful townhome has nice size living room with brand new carpeting. The adjacent kitchen has oak cabinetry, hardwood floors, island, pantry, double bowl sink, built-in microwave, dishwasher, as well as an eat-in breakfast room. A bonus sunroom off the kitchen, also with hardwood floor, can be used as a family room, dining room, playroom, office space and more! Sliders to the back yard are off this room. A powder room and coat closet complete this level. Second floor has master bedroom with walk-in closet, as well as a Jack-n-Jill bathroom accessible from hallway too. 2 additional bedrooms with ample size closets and ceiling fans complete this floor. Spend lots of time in the full, finished basement, which has plenty of space to use for multiple purposes. ALL CARPETING IN HOME IS BRAND NEW! A laundry room, and additional storage complete the basement. There is also an egress window, which provides a good amount of light. All of this in a location that’s convenient to local commuter roads, restaurants, and lots of shopping, including the Premium Outlets at Limerick. This is a place you will love to call home

  8. 2011-04-08
    soldstatus $1,093,000

ⓘ 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
$4,431 · $369/mo
Projected year-2 tax
$4,901 · $408/mo
Expected delta
+$471/yr (+$39/mo · 10.6%)

ⓘ 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 5/10 Major 7 d/yr ≥101°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
$40,015
− Mortgage interest
−$19,045
− Property taxes
−$4,431
− Insurance
−$1,700
− Repairs & maintenance
−$3,201
− Management
−$3,201
− HOA
−$1,500
− Depreciation
−$9,891
Taxable loss
−$2,955
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$709
After-tax cash flow
$3,294/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
Boyertown Area SD
NCES district ID
4203960
Math proficiency
44% ▼ -21.00%
Reading proficiency
53% ▼ -22.00%
Median HH income
$70,605
Composite
43.48/100
National rank
#2999
State rank
#167 of 539 in PA

Livability — Gilbertsville

Score
83/100
State rank
#129
US rank
#1013

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,859

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 4% Two or more races 4% Black 2% Asian 2%
Common ancestry
Romanian 7% Italian 2% Polish 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -100.53%
Current HPI
283.6282
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

-68.9% since first listed
8 events — show timeline
  • 2026-04-30 Pending BRIGHT MLS
  • 2026-04-24 Listed $340,000 BRIGHT MLS
  • 2026-04-20 Coming Soon $340,000 BRIGHT MLS
  • 2021-08-20 Sold (Public Records) $280,000 Public Records
  • 2021-07-29 Sold (MLS) $280,000 BRIGHT MLS
  • 2021-05-17 Pending BRIGHT MLS
  • 2021-05-11 Listed $259,900 BRIGHT MLS
  • 2011-04-08 Sold (Public Records) $1,093,000 Public Records

Property tax history

+30.5%/yr

Latest (2026): $4,431 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…