CashFlowRE
Sign in Sign up
14 Charles Ave
B Composite 70.39
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
  • ARV discount +8.8/15.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,500

14 Charles Ave · Amity, PA 19508
2 bd · 1.0 ba · 720 sqft · Manufactured public records · 295 Days on market
Built 2025 $124/sqft · 6% above area Est $92k · at est. ↓ 3% since listing

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

Listing remarks MLS

This brand new 2025 2 bedroom home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. For energy efficiency the construction is 2 x6. The kitchen has beautiful white cabinets, slow close doors, crown molding, stainless steel appliances(whirlpool) and generous amount of cabinets including a large pantry. The L shaped kitchen includes a convenient breakfast bar. The home comes with a dishwasher, built in microwave, gas stove and a fridge. The main bedroom(11x10) has a large closet which is 8 ft wide inside. Most windows come with blinds and window treatments. Lot rent is $605 and includes sewer and trash. The seller is offering 1 month lot rent free. Come view this beautiful home and start your next chapter here.

Key facts

  • Built 2025
  • Listed 294 days

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 2-bed/1.0-bath manufactured listed at $90k.

Deal economics

  • At list price, monthly cash flow is $598 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Daniel Boone Area SD (suburban): math 38% / reading 52% proficiency, ranked #217 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 84 active listings in the ZIP; 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 $619 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 295 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
Recommended offer $78,760 (12.0% below list)

Questions for the listing agent

  1. It's been on market 295 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.61%
Cap rate
14.31%
Cash-on-cash
28.64%
DSCR
2.27
GRM
5.2

CMA / ARV

ARV (median comp)
$92,126
List price
$89,500
Delta
-2.85%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1 Joseph Ave 0.08mi 2/1.0 660 (-8%) 10mo $41,000 $62 74

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
22.9%
Equity multiple
1.94×
Total profit
$23,569
Equity at exit
$13,345
10-year hold
IRR
30.9%
Equity multiple
3.77×
Total profit
$69,468
Equity at exit
$7,738

Cash invested: $25,060 (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
84
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,438 medium interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$31 /mo · $371/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$598

Break-even live

Break-even rent $680
Max offer price $89,500
Occupancy floor 53%

Sensitivity live

Price -10% $649 -5% $624 +0% $598 +5% $573 +10% $548
Rent -10% $485 -5% $541 +0% $598 +5% $655 +10% $712
Rate -1.0pp $643 -0.5pp $621 base $598 +0.5pp $575 +1.0pp $551

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
$22,375
Closing costs
$2,685
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 17 events

  1. 2026-06-18
    days on market $89,500 Active 295 DOM
  2. 2026-06-17
    days on market $89,500 Active 294 DOM
  3. 2026-06-16
    days on market $89,500 Active 293 DOM
  4. 2026-06-15
    days on market $89,500 Active 292 DOM
  5. 2026-06-13
    days on market $89,500 Active 290 DOM
  6. 2026-06-13
    days on market $89,500 Active 289 DOM
  7. 2026-06-09
    days on market $89,500 Active 286 DOM
  8. 2026-06-08
    days on market $89,500 Active 285 DOM
  9. 2026-06-07
    days on market $89,500 Active 284 DOM
  10. 2026-06-04
    days on market $89,500 Active 281 DOM
  11. 2026-06-03
    days on market $89,500 Active 280 DOM
  12. 2026-06-02
    days on market $89,500 Active 279 DOM
  13. 2026-06-01
    days on market $89,500 Active 278 DOM
  14. 2026-05-31
    days on market $89,500 Active 277 DOM
  15. 2026-03-04
    price $89,500 762-char remark
    Show marketing remark (762 chars)

    This brand new 2025 2 bedroom home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. For energy efficiency the construction is 2 x6. The kitchen has beautiful white cabinets, slow close doors, crown molding, stainless steel appliances(whirlpool) and generous amount of cabinets including a large pantry. The L shaped kitchen includes a convenient breakfast bar. The home comes with a dishwasher, built in microwave, gas stove and a fridge. The main bedroom(11x10) has a large closet which is 8 ft wide inside. Most windows come with blinds and window treatments. Lot rent is $605 and includes sewer and trash. The seller is offering 1 month lot rent free. Come view this beautiful home and start your next chapter here.

  16. 2025-08-28
    listed $92,500 Active 762-char remark
    Show marketing remark (762 chars)

    This brand new 2025 2 bedroom home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. For energy efficiency the construction is 2 x6. The kitchen has beautiful white cabinets, slow close doors, crown molding, stainless steel appliances(whirlpool) and generous amount of cabinets including a large pantry. The L shaped kitchen includes a convenient breakfast bar. The home comes with a dishwasher, built in microwave, gas stove and a fridge. The main bedroom(11x10) has a large closet which is 8 ft wide inside. Most windows come with blinds and window treatments. Lot rent is $605 and includes sewer and trash. The seller is offering 1 month lot rent free. Come view this beautiful home and start your next chapter here.

  17. 2025-08-25
    historical $92,500 762-char remark
    Show marketing remark (762 chars)

    This brand new 2025 2 bedroom home comes with a 1 year manufacturer warranty and an additional 6 year limited warranty. For energy efficiency the construction is 2 x6. The kitchen has beautiful white cabinets, slow close doors, crown molding, stainless steel appliances(whirlpool) and generous amount of cabinets including a large pantry. The L shaped kitchen includes a convenient breakfast bar. The home comes with a dishwasher, built in microwave, gas stove and a fridge. The main bedroom(11x10) has a large closet which is 8 ft wide inside. Most windows come with blinds and window treatments. Lot rent is $605 and includes sewer and trash. The seller is offering 1 month lot rent free. Come view this beautiful home and start your next chapter here.

ⓘ 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
$371 · $31/mo
Projected year-2 tax
$893 · $74/mo
Expected delta
+$521/yr (+$43/mo · 140.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,252
− Mortgage interest
−$5,013
− Property taxes
−$371
− Insurance
−$448
− Repairs & maintenance
−$1,380
− Management
−$1,380
− Depreciation
−$2,604
Taxable income
$6,056
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,453
After-tax cash flow
$5,725/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
Daniel Boone Area SD
NCES district ID
4207290
Math proficiency
38% ▼ -9.00%
Reading proficiency
52% ▼ -14.00%
Median HH income
$75,511
Composite
41.03/100
National rank
#3584
State rank
#217 of 539 in PA

Livability — Amity

No livability data for this city. (Only ~50 U.S. cities are tracked.)

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

-3.2% since first listed
3 events — show timeline
  • 2026-03-04 Price Changed $89,500 BRIGHT MLS
  • 2025-08-28 Listed $92,500 BRIGHT MLS
  • 2025-08-25 Coming Soon $92,500 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2025): $371 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…