CashFlowRE
Sign in Sign up
134 Heister Rd
B- Composite 66.22
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.8/5.0
  • ARV discount +3.0/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

134 Heister Rd · Lorane, PA 19508
3 bd · 2.0 ba · 1,416 sqft · SingleFamily public records · 5 Days on market
Built 1990 4,356 sqft lot Est $132k · 10% over

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

Listing remarks MLS

Completely renovated from top to bottom! New roof siding and windows, new kitchen cabinets, flooring, granite counter tops, new paint, new bathrooms, new carpeting, new HVAC system. This home is move in condition and ready for immediate occupancy. DO NOT WAIT to see this one!

Key facts

  • 4,356 sq ft lot
  • 2 parking spots
  • Built 1990

Property features AI

Finance

  • Financial info: Annual ground rent noted
  • HOA & community: Ground rent exists (land lease of $740 monthly; approximately 100 years remaining); Located in Heister Creek park

Exterior

  • Parking: Paved driveway; Driveway parking for 2 vehicles; Total of 2 garage and parking spaces
  • Utilities: Public water; Public sewer; Electric heating, cooling, and hot water
  • Home design: Manufactured double wide (Schult model); Entry-level bedrooms; Estimated year built (effective remodel 2020)
  • Construction: Vinyl siding; No basement; Shed structure
  • Exterior features: Deck(s); Porch(es); Fully fenced yard; Backs to trees; Shed

Interior

  • Kitchen: Built-in microwave; Built-in range; Dishwasher
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Wood floors; Carpet
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Forced air heating (electric); Central air conditioning (electric); Electric hot water
  • Interior features: Tub with shower; Breakfast area; Combination dining and living area; Dining area; Family room off the kitchen; Kitchen eat-in; Walk-in closet(s); Wood floors; Carpet
  • 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/2.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $785 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 12.8% vs local median 4.0% in Lorane — 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 75/100 on livability (#428 in PA, #3,912 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Exeter Township SD (suburban): math 41% / reading 60% proficiency, ranked #141 of 539 in PA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Owatin Creek El Sch (math 42% / reading 57%, grade D, #654 of 1,518 statewide, top 47%, 551 students, 24% FRL) — zoned schools at 24% FRL track the district average.
  • Market conditions: 85 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 258 units permitted in Berks County in 2024 (27 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 $4k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 24y 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 $95k; list at $145k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.57%
Cap rate
12.79%
Cash-on-cash
23.19%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$131,688
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 Heister Rd 0.04mi 3/2.0 1,344 (-5%) 2mo $100,000 $74 88
114 Heister Rd 0.07mi 2/2.0 (-1) 1,456 (+3%) 2mo $75,000 $52 85
309 Hill Ln 0.07mi 3/2.0 1,344 (-5%) 16mo $120,000 $89 76
52 Keystone Rd 0.43mi 3/2.0 1,456 (+3%) 8mo $130,000 $89 69
122 Ritz Ave 0.39mi 3/2.0 1,456 (+3%) 10mo $127,500 $88 69
510 Caravelle Ln 0.45mi 3/2.0 1,456 (+3%) 10mo $136,000 $93 66
124 Fairmount Ave 0.30mi 3/1.5 1,580 (+12%) 3mo $321,000 $203 62
419 Allenbrook Ln 0.48mi 3/2.0 1,344 (-5%) 12mo $125,500 $93 59
100 Lincoln Dr 0.37mi 3/2.0 1,232 (-13%) 8mo $314,900 $256 55
148 Fairmount Ave 0.29mi 3/1.0 1,568 (+11%) 15mo $325,000 $207 52
36 Keystone Rd 0.38mi 3/2.0 1,232 (-13%) 11mo $129,900 $105 51
1377 Claire Dr 0.70mi 3/1.0 1,276 (-10%) 11mo $274,000 $215 38

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
16.2%
Equity multiple
1.65×
Total profit
$26,527
Equity at exit
$21,620
10-year hold
IRR
24.8%
Equity multiple
3.16×
Total profit
$87,636
Equity at exit
$12,537

Cash invested: $40,600 (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 19508

Home prices YoY
-25.6%
Active inventory
85
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,283 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$198 /mo · $2,374/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$479
Net cashflow
$785

Break-even live

Break-even rent $1,289
Max offer price $145,000
Occupancy floor 61%

Sensitivity live

Price -10% $867 -5% $826 +0% $785 +5% $744 +10% $703
Rent -10% $604 -5% $695 +0% $785 +5% $875 +10% $965
Rate -1.0pp $858 -0.5pp $822 base $785 +0.5pp $747 +1.0pp $709

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
$36,250
Closing costs
$4,350
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
97 Wessex Ct Unit 97 Reading, PA 3.0 3.0 1473 $2,200 $1.49 45d 1 0.96mi
1251 Buddies Pl Birdsboro, PA 3.0 2.0 1040 $2,400 $2.31 14d 1 1.04mi

Listing history 6 events

  1. 2026-06-13
    status $145,000 Pending 5 DOM
  2. 2026-06-10
    days on market $145,000 Active 5 DOM
  3. 2026-06-09
    days on market $145,000 Active 4 DOM
  4. 2026-06-08
    days on market $145,000 Active 3 DOM
  5. 2026-06-07
    remarks 699-char remark
  6. 2026-06-07
    listed $145,000 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
$2,374 · $198/mo
Projected year-2 tax
$2,374 · $198/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 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$27,393
− Mortgage interest
−$8,122
− Property taxes
−$2,374
− Insurance
−$725
− Repairs & maintenance
−$2,191
− Management
−$2,191
− Depreciation
−$4,218
Taxable income
$7,570
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,817
After-tax cash flow
$7,600/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
Exeter Township SD
NCES district ID
4209480
Math proficiency
41% ▼ -8.00%
Reading proficiency
60% ▼ -11.00%
Median HH income
$71,744
Composite
45.21/100
National rank
#2669
State rank
#141 of 539 in PA

Livability — Lorane

Score
75/100
State rank
#428
US rank
#3912

Category grades

Amenities F 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)
15,066

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 6% Iranian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.00%
Current HPI
273.8199
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

+83.8% since first listed
14 events — show timeline
  • 2026-06-06 Listed $145,000 BRIGHT MLS
  • 2026-06-04 Coming Soon $145,000 BRIGHT MLS
  • 2020-07-28 Sold (MLS) $95,000 BRIGHT MLS
  • 2020-06-25 Contingent BRIGHT MLS
  • 2020-06-18 Listed $97,900 BRIGHT MLS
  • 2010-10-20 Sold (MLS) $51,900 TREND
  • 2010-10-20 Sold (MLS) $51,900 BRIGHT MLS
  • 2010-09-21 Listing Removed BRIGHT MLS
  • 2010-07-01 Listed $59,900 TREND
  • 2010-07-01 Listed $59,900 BRIGHT MLS
  • 2003-12-04 Listing Removed BRIGHT MLS
  • 2003-06-16 Listed $74,000 BRIGHT MLS
  • 2003-01-14 Listing Removed BRIGHT MLS
  • 2002-10-14 Listed $78,900 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2026): $2,374 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…