CashFlowRE
Sign in Sign up
1341 W 6th St
B+ Composite 76.08
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Rent growth +4.1/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,990

1341 W 6th St · Wilmington, DE 19805
3 bd · 1.0 ba · 1,650 sqft · Townhouse public records · 92 Days on market
Built 1910 2,178 sqft lot $91/sqft · 24% below area Est $252k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment opportunity! 1341 W 6th St is a large, end of the row townhome in the Hilltop section of the city. Half a block from Tilton Park, two blocks from Padua, two blocks from Saint Francis Hospital. This property offers a large footprint and an ideal location in a great Wilmington neighborhood. Furnace, roof and water heater were all replaced recently. Property is in need of renovation. CASH OR HARD MONEY ONLY.

Key facts

  • Ideal location
  • Large footprint
  • Built 1910

Tags

LARGE FOOTPRINTIDEAL LOCATIONRECENTLY REPLACED FURNACERECENTLY REPLACED ROOFRECENTLY REPLACED 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 townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $648 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 5.6% in Wilmington — 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 64/100 on livability (#52 in DE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D+, schools D, commute D.
  • Red Clay Consolidated School District (suburban): math 27% / reading 42% proficiency, ranked #12 of 26 in DE (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.3%/yr); 167 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 1,367 units permitted in New Castle County in 2024 (201 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • New Castle County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 6.3% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 21y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $150k implies a 173% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.32%
Cap rate
11.48%
Cash-on-cash
18.51%
DSCR
1.82
GRM
6.3

CMA / ARV

ARV (median comp)
$251,666
List price
$149,990
Delta
-40.40%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1204 W 8th St 0.16mi 3/1.5 1,525 (-8%) 0mo $355,000 $233 78
1302 W 6th St 0.07mi 4/2.5 (+1) 1,525 (-8%) 1mo $265,000 $174 72
1011 W 5th St 0.24mi 4/2.0 (+1) 1,725 (+4%) 0mo $240,000 $139 72
606 N Franklin St 0.08mi 4/2.0 (+1) 1,500 (-9%) 2mo $140,000 $93 70
1528 W 4th St 0.21mi 4/1.5 (+1) 1,525 (-8%) 2mo $145,000 $95 69
1009 Chestnut St 0.45mi 3/1.0 1,475 (-11%) 3mo $135,000 $92 59
837 N Madison St 0.49mi 4/1.5 (+1) 1,775 (+8%) 0mo $315,000 $177 57
1022 Trenton Pl 0.50mi 3/1.5 1,475 (-11%) 2mo $295,000 $200 56
315 S Jackson St 0.54mi 3/1.5 1,475 (-11%) 1mo $180,000 $122 54
20 Servan Ct 0.57mi 3/3.5 1,750 (+6%) 3mo $335,000 $191 51
1911 Lancaster Ave 0.52mi 3/1.5 1,425 (-14%) 3mo $254,900 $179 49
402 W 6th St 0.63mi 3/2.5 1,800 (+9%) 1mo $249,000 $138 49

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 · 6.35% rent growth · sell at horizon

5-year hold
IRR
13.7%
Equity multiple
1.57×
Total profit
$23,784
Equity at exit
$22,364
10-year hold
IRR
24.8%
Equity multiple
3.47×
Total profit
$103,885
Equity at exit
$12,968

Cash invested: $41,997 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
70 Landlord-Friendly
State Delaware
70 Landlord-Friendly · D+7
County
— inherits STATE
City
— inherits STATE
Court of Common Pleas hears L&T; moderate-paced. No state rent control.

ZIP-level market 19805

Rents YoY
6.3%
Active inventory
167
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,974 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$63 /mo · $755/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$648

Break-even live

Break-even rent $1,154
Max offer price $149,990
Occupancy floor 62%

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
$37,498
Closing costs
$4,500
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
521 N Franklin St Wilmington, DE 3.0 2.0 1500 $1,850 $1.23 3d 1 0.08mi
307 N Rodney St Wilmington, DE 3.0 1.5 1425 $2,000 $1.40 43d 1 0.21mi
232 N Franklin St Wilmington, DE 3.0 2.0 1150 $1,795 $1.56 43d 1 0.24mi
1607 Howland St Wilmington, DE 3.0 1.0 1075 $1,900 $1.77 3d 1 0.25mi
1319 W 10th St Wilmington, DE 2.0 3.0 2200 $2,500 $1.14 18d 1 0.27mi
1000 W 8th St Unit 3 Wilmington, DE 2.0 1.0 1050 $1,695 $1.61 24d 1 0.27mi
1624 W 9th St Wilmington, DE 3.0 2.5 1780 $2,500 $1.40 18d 1 0.30mi
827 N Jackson St Unit 2 Wilmington, DE 2.0 1.0 2250 $1,545 $0.69 12d 1 0.31mi
618 N Scott St Wilmington, DE 3.0 1.5 1400 $1,850 $1.32 43d 1 0.31mi
1301 Lancaster Ave Wilmington, DE 4.0 2.0 1200 $1,800 $1.50 11d 1 0.33mi
115 N Clayton St Unit 115 Wilmington, DE 3.0 1.5 1200 $1,725 $1.44 11d 1 0.36mi
1029 Lancaster Ave Wilmington, DE 4.0 1.5 1375 $1,900 $1.38 24d 1 0.39mi
1110 Read St Wilmington, DE 2.0 1.0 1100 $1,250 $1.14 20d 1 0.41mi
1010 Trenton Pl Wilmington, DE 3.0 1.5 1475 $2,350 $1.59 16d 1 0.47mi
205 Porter St Wilmington, DE 2.0 1.5 1200 $1,700 $1.42 15d 1 0.49mi
1210 Delaware Ave Unit 3 Wilmington, DE 2.0 1.0 1200 $2,395 $2.00 43d 1 0.50mi
1207 Delaware Ave Wilmington, DE 2.0 1.0 1200 $1,700 $1.42 11d 1 0.53mi
613 W 10th St Wilmington, DE 2.0 1.0 1100 $1,745 $1.59 43d 1 0.54mi
414 S Franklin St Wilmington, DE 3.0 2.0 1195 $1,895 $1.59 43d 1 0.56mi
1301 N Harrison St Wilmington, DE 1.0–2.0 1.0 1050 $1,850 $1.76 5d 1 0.56mi
507 W 4th St Wilmington, DE 3.0 1.5 1075 $1,800 $1.67 12d 1 0.58mi
1504 Delaware Ave Wilmington, DE 2.0 1.0 1100 $1,590 $1.45 16d 1 0.59mi
1504 Delaware Ave Wilmington, DE 2.0 1.0 1100 $1,749 $1.59 21d 1 0.59mi
1110 Maple St Wilmington, DE 3.0 1.0 1525 $1,600 $1.05 43d 1 0.60mi
1501 N Broom St Unit 2/3 Wilmington, DE 2.0 2.5 1250 $2,500 $2.00 5d 1 0.60mi
1815 Maple St Wilmington, DE 3.0 1.5 1100 $1,995 $1.81 18d 1 0.66mi
1525 Beech St Wilmington, DE 3.0 2.5 1850 $2,400 $1.30 5d 1 0.66mi
1802 Maple St Wilmington, DE 3.0 1.5 1250 $2,500 $2.00 24d 1 0.67mi
903 Shallcross Ave Wilmington, DE 2.0 1.5 1575 $2,195 $1.39 24d 1 0.67mi
839 N Tatnall St Unit 101 Wilmington, DE 2.0 2.0 1211 $1,750 $1.45 5d 1 0.71mi
801 N Orange St Wilmington, DE 3.0 1.0–3.0 1118 $3,991 $3.57 2d 117 0.76mi
212 W 9th St Unit 204 Wilmington, DE 2.0 2.0 1671 $1,745 $1.04 5d 1 0.76mi
212 W 9th St Unit 204 Wilmington, DE 2.0 2.0 1671 $1,795 $1.07 43d 1 0.76mi
1001 N Orange St Wilmington, DE 1.0–2.0 1.0–2.0 833 $2,135 $2.56 1d 62 0.81mi
331 Justison St Wilmington, DE 1.0–2.0 1.0–2.0 859 $2,205 $2.57 1d 9 0.82mi
21 Stroud St Unit 1 Wilmington, DE 3.0 1.5 1875 $1,900 $1.01 43d 1 0.82mi
25 Stroud St Wilmington, DE 3.0 1.0 1200 $1,795 $1.50 3d 1 0.82mi
801 N Market St Unit 207 Wilmington, DE 2.0 2.0 1239 $1,895 $1.53 5d 1 0.83mi
913 N Market St Wilmington, DE 1.0–2.0 1.0–2.0 974 $1,985 $2.04 43d 5 0.85mi
530 Harlan Blvd #519 Wilmington, DE 2.0 2.0 1192 $2,250 $1.89 24d 1 0.87mi

Listing history 19 events

  1. 2026-06-18
    days on market $149,990 Active 92 DOM
  2. 2026-06-17
    days on market $149,990 Active 91 DOM
  3. 2026-06-16
    days on market $149,990 Active 90 DOM
  4. 2026-06-15
    days on market $149,990 Active 89 DOM
  5. 2026-06-13
    days on market $149,990 Active 87 DOM
  6. 2026-06-13
    days on market $149,990 Active 86 DOM
  7. 2026-06-09
    days on market $149,990 Active 83 DOM
  8. 2026-06-08
    days on market $149,990 Active 82 DOM
  9. 2026-06-07
    days on market $149,990 Active 81 DOM
  10. 2026-06-04
    days on market $149,990 Active 78 DOM
  11. 2026-06-03
    days on market $149,990 Active 77 DOM
  12. 2026-06-02
    days on market $149,990 Active 76 DOM
  13. 2026-06-01
    days on market $149,990 Active 75 DOM
  14. 2026-05-31
    days on market $149,990 Active 74 DOM
  15. 2026-04-30
    price $149,990 419-char remark
    Show marketing remark (419 chars)

    Investment opportunity! 1341 W 6th St is a large, end of the row townhome in the Hilltop section of the city. Half a block from Tilton Park, two blocks from Padua, two blocks from Saint Francis Hospital. This property offers a large footprint and an ideal location in a great Wilmington neighborhood. Furnace, roof and water heater were all replaced recently. Property is in need of renovation. CASH OR HARD MONEY ONLY.

  16. 2026-03-18
    listed $160,000 Active 419-char remark
    Show marketing remark (419 chars)

    Investment opportunity! 1341 W 6th St is a large, end of the row townhome in the Hilltop section of the city. Half a block from Tilton Park, two blocks from Padua, two blocks from Saint Francis Hospital. This property offers a large footprint and an ideal location in a great Wilmington neighborhood. Furnace, roof and water heater were all replaced recently. Property is in need of renovation. CASH OR HARD MONEY ONLY.

  17. 2005-08-18
    soldstatus $55,000
  18. 2005-08-17
    soldstatus $55,000 281-char remark
    Show marketing remark (281 chars)

    Investor Alert! Unheard of 4 BR 1 bath row home located in the City of Wilmington. A great fixer-upper for possible Section 8 tenant. New construction in the area. Minutes from Riverfront attractions, easy access to I-95. This proprty being sold for cash, "as is" only.

  19. 2005-06-17
    listed $55,000 281-char remark
    Show marketing remark (281 chars)

    Investor Alert! Unheard of 4 BR 1 bath row home located in the City of Wilmington. A great fixer-upper for possible Section 8 tenant. New construction in the area. Minutes from Riverfront attractions, easy access to I-95. This proprty being sold for cash, "as is" only.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast DE · Partial reset (capped growth)

Current annual tax
$755 · $63/mo
Projected year-2 tax
$813 · $68/mo
Expected delta
+$57/yr (+$5/mo · 7.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$23,693
− Mortgage interest
−$8,402
− Property taxes
−$755
− Insurance
−$750
− Repairs & maintenance
−$1,895
− Management
−$1,895
− Depreciation
−$4,363
Taxable income
$5,632
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,352
After-tax cash flow
$6,422/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
Red Clay Consolidated School District
NCES district ID
1001300
Math proficiency
27% ▼ -11.00%
Reading proficiency
42% ▼ -7.00%
Median HH income
$64,298
Composite
31.25/100
National rank
#6027
State rank
#12 of 26 in DE

Livability — Wilmington

Score
64/100
State rank
#52
US rank
#14251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wilmington, DE
County
New Castle County · 483,412 people
City population
173,480
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
41,402
Household income
$60,221
Rent vs Own
40.6% rent · 59.4% own
Severe rent burden
1730.0

Population outlook (New Castle County) Hauer SSP2

Today (2025)
594,686 people
By 2030
609,164 · +2.4%
By 2040
632,154 · +6.3%
By 2050
649,068 · +9.1%
By 2075
687,771 · +15.7%
By 2100
694,961 · +16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 37% Black 32% Hispanic / Latino 25% Two or more races 10%
Hispanic origin (detail)
Mexican 10% Puerto Rican 10% Dominican 2%
Common ancestry
Romanian 4% Slovak 1% Italian 1%
Foreign-born
9% · Canada
Languages at home
79% English-only · Spanish 18% French/Haitian/Cajun 1% Arabic 1%

Political lean MEDSL · New Castle

2024 margin
Solid D (+32.6) · D 65.5% · R 32.9% · Other 1.6%
2008→2024 swing
-8.1pp toward R · 2008: 40.6pp · 2024: 32.6pp
All cycles
2024: D+32.6 2020: D+37.1 2016: D+29.6 2012: D+34.1 2008: D+40.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -291.16%
Current HPI
259.1455
Rent YoY
▲ 6.35%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
F500 in state
0

Price history

+172.7% since first listed
5 events — show timeline
  • 2026-04-30 Price Changed $149,990 BRIGHT MLS
  • 2026-03-18 Listed $160,000 BRIGHT MLS
  • 2005-08-18 Sold (Public Records) $55,000 Public Records
  • 2005-08-17 Sold (MLS) $55,000 BRIGHT MLS
  • 2005-06-17 Listed $55,000 BRIGHT MLS

Property tax history

+3.7%/yr

Latest (2024): $755 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…