CashFlowRE
Sign in Sign up
229 W 22nd St
D Composite 43.49
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 +15.8/30.0
  • 1% rule +6.0/10.0
  • ARV discount +5.6/15.0
  • DSCR +4.9/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$149,999

229 W 22nd St · Chester, PA 19013
3 bd · 1.0 ba · 1,152 sqft · Townhouse public records · 87 Days on market
Built 1943 1,742 sqft lot $130/sqft · at area comps Est $144k · at est.

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

Listing remarks MLS

Welcome Home! This home features a functional layout with comfortable living and dining areas, three nicely sized bedrooms, and a full bath. The clean, dry unfinished basement which is currently be used as additional living space, provides additional usable space. Ideal for storage, a home office, gym, or recreation. A converted garage adds extra square footage with potential for customization. Enjoy a front yard and a deep rear yard beyond the alley, perfect for outdoor use or future projects. Located just minutes from Subaru Park, home of the Philadelphia Union, with easy access to Philadelphia, Delaware, major highways, shopping, dining, and public transportation. Schedule your showing today.

Key facts

  • Built 1943
  • Listed 86 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 3-bed/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $69 ($822/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: $141k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#540 in PA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Chester-Upland SD (suburban): math 4% / reading 17% proficiency, ranked #533 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Toby Farms Intermediate School (math 2% / reading 12%, grade F, #506 of 512 statewide, top 99%, 299 students, 100% FRL) — zoned schools average 100% FRL vs 81% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.9%/yr); 140 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • At $1,657/mo this rent would consume 48% of the median local household income ($41k/yr) (locally 2668% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y 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 $128k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1943 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $140,999 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.10%
Cap rate
6.84%
Cash-on-cash
1.96%
DSCR
1.09
GRM
7.5

CMA / ARV

ARV (median comp)
$143,929
List price
$149,999
Delta
4.22%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
200 W 21st St 0.05mi 3/1.0 1,152 (0%) 3mo $160,000 $139 95
312 W 21st St 0.08mi 3/1.0 1,152 (0%) 2mo $155,000 $135 94
248 W 22nd St 0.04mi 3/1.0 1,152 (0%) 5mo $130,000 $113 94
327 W 21st St 0.10mi 3/1.5 1,152 (0%) 2mo $105,312 $91 92
125 W 21st St 0.12mi 3/1.5 1,152 (0%) 1mo $135,000 $117 92
21 W 21st St 0.17mi 3/1.0 1,151 (-0%) 3mo $137,500 $119 89
1137 Mulberry St 0.36mi 3/1.5 1,122 (-3%) 2mo $235,000 $209 75
2535 Lindsay St 0.43mi 3/1.0 1,088 (-6%) 5mo $80,000 $74 67
2419 Upland St 0.48mi 3/1.0 1,212 (+5%) 3mo $105,000 $87 66
2534 Sandeland St 0.43mi 2/1.0 (-1) 1,204 (+4%) 4mo $190,000 $158 64
1009 Mulberry St 0.46mi 3/1.5 1,078 (-6%) 5mo $215,000 $199 61
215 8th St 0.66mi 2/1.0 (-1) 1,023 (-11%) 3mo $145,000 $142 43

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 · 6.88% rent growth · sell at horizon

5-year hold
IRR
-8.1%
Equity multiple
0.69×
Total profit
$-13,070
Equity at exit
$22,365
10-year hold
IRR
6.5%
Equity multiple
1.59×
Total profit
$24,724
Equity at exit
$12,969

Cash invested: $42,000 (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 19013

Rents YoY
6.9%
Active inventory
140
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,657 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$391 /mo · $4,695/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$69

Break-even live

Break-even rent $1,570
Max offer price $149,999
Occupancy floor 91%

Sensitivity live

Price -10% $153 -5% $111 +0% $69 +5% $26 +10% $-16
Rent -10% $-62 -5% $3 +0% $69 +5% $134 +10% $199
Rate -1.0pp $144 -0.5pp $107 base $69 +0.5pp $30 +1.0pp $-10

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
$37,500
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 46d 1 0.09mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 26d 1 0.13mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 46d 1 0.27mi
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 7d 1 0.33mi
2219 Madison St Unit B Chester, PA 2.0 1.0 800 $1,000 $1.25 46d 1 0.36mi
2607 Edgmont Ave Unit 2F Brookhaven, PA 2.0 1.0 850 $1,600 $1.88 26d 1 0.49mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 46d 1 0.51mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 1d 12 0.52mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 4d 10 0.56mi
2015 Hyatt St Chester, PA 3.0 1.5 988 $1,950 $1.97 1d 1 0.73mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 10d 1 0.79mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 10d 1 0.85mi
51 Park Valley Ln Brookhaven, PA 2.0 1.5 990 $1,795 $1.81 20d 1 0.90mi
89 Park Valley Ln Brookhaven, PA 2.0 1.5 984 $1,705 $1.73 46d 1 0.91mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 20d 1 0.92mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 5d 1 0.95mi
921 E 15th St Chester, PA 3.0 1.0 1279 $1,650 $1.29 1d 1 0.98mi
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 17d 1 1.02mi
1944 Ridley Mill Ln Woodlyn, PA 2.0 1.0 840 $1,600 $1.90 46d 1 1.04mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 46d 1 1.08mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 26d 1 1.10mi
1206 Thomas St Chester, PA 3.0 1.0 833 $1,399 $1.68 26d 1 1.12mi
407 Beech Rd Apt B Wallingford, PA 2.0 1.0 998 $1,600 $1.60 46d 1 1.18mi
1224 Elson Rd Brookhaven, PA 3.0 2.0 1200 $1,900 $1.58 19d 1 1.21mi
1315 Harshaw Rd Brookhaven, PA 3.0 2.5 1260 $2,395 $1.90 0d 1 1.26mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,695 $2.19 1d 2 1.28mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 26d 2 1.28mi
403 Trenton Ct Wallingford, PA 2.0 1.0 775 $2,250 $2.90 0d 1 1.30mi
925 W 3rd St Chester, PA 4.0 1.0 1500 $1,700 $1.13 20d 1 1.34mi
532 Brookhaven Rd Brookhaven, PA 1.0–2.0 1.0 720 $1,720 $2.39 1d 10 1.34mi
1312 E 13th St Crum Lynne, PA 3.0 1.0 1280 $1,940 $1.52 20d 1 1.35mi
739 Pennsylvania Ave Wallingford, PA 3.0 1.0 1026 $2,100 $2.05 10d 1 1.39mi
404 Nashville Ct Wallingford, PA 2.0 1.0 868 $1,750 $2.02 20d 1 1.41mi
768 Putnam Blvd Unit A Wallingford, PA 2.0 1.0 889 $1,595 $1.79 26d 1 1.44mi
732 Putnam Blvd Wallingford, PA 2.0 1.0 889 $1,700 $1.91 7d 1 1.48mi
1400 MacDade Blvd Woodlyn, PA 1.0–2.0 1.0 775 $1,600 $2.06 46d 2 1.50mi

Listing history 38 events

  1. 2026-06-21
    days on market $149,999 Active 87 DOM
  2. 2026-06-18
    days on market $149,999 Active 84 DOM
  3. 2026-06-17
    days on market $149,999 Active 83 DOM
  4. 2026-06-16
    days on market $149,999 Active 82 DOM
  5. 2026-06-15
    days on market $149,999 Active 81 DOM
  6. 2026-06-13
    days on market $149,999 Active 79 DOM
  7. 2026-06-13
    days on market $149,999 Active 78 DOM
  8. 2026-06-09
    days on market $149,999 Active 75 DOM
  9. 2026-06-08
    days on market $149,999 Active 74 DOM
  10. 2026-06-07
    days on market $149,999 Active 73 DOM
  11. 2026-06-04
    days on market $149,999 Active 70 DOM
  12. 2026-06-03
    days on market $149,999 Active 69 DOM
  13. 2026-06-02
    days on market $149,999 Active 68 DOM
  14. 2026-06-01
    days on market $149,999 Active 67 DOM
  15. 2026-05-31
    days on market $149,999 Active 66 DOM
  16. 2026-04-16
    price $149,999 704-char remark
    Show marketing remark (704 chars)

    Welcome Home! This home features a functional layout with comfortable living and dining areas, three nicely sized bedrooms, and a full bath. The clean, dry unfinished basement which is currently be used as additional living space, provides additional usable space. Ideal for storage, a home office, gym, or recreation. A converted garage adds extra square footage with potential for customization. Enjoy a front yard and a deep rear yard beyond the alley, perfect for outdoor use or future projects. Located just minutes from Subaru Park, home of the Philadelphia Union, with easy access to Philadelphia, Delaware, major highways, shopping, dining, and public transportation. Schedule your showing today.

  17. 2026-03-27
    listed $155,000 Active 704-char remark
    Show marketing remark (704 chars)

    Welcome Home! This home features a functional layout with comfortable living and dining areas, three nicely sized bedrooms, and a full bath. The clean, dry unfinished basement which is currently be used as additional living space, provides additional usable space. Ideal for storage, a home office, gym, or recreation. A converted garage adds extra square footage with potential for customization. Enjoy a front yard and a deep rear yard beyond the alley, perfect for outdoor use or future projects. Located just minutes from Subaru Park, home of the Philadelphia Union, with easy access to Philadelphia, Delaware, major highways, shopping, dining, and public transportation. Schedule your showing today.

  18. 2026-03-26
    historical $155,000 704-char remark
    Show marketing remark (704 chars)

    Welcome Home! This home features a functional layout with comfortable living and dining areas, three nicely sized bedrooms, and a full bath. The clean, dry unfinished basement which is currently be used as additional living space, provides additional usable space. Ideal for storage, a home office, gym, or recreation. A converted garage adds extra square footage with potential for customization. Enjoy a front yard and a deep rear yard beyond the alley, perfect for outdoor use or future projects. Located just minutes from Subaru Park, home of the Philadelphia Union, with easy access to Philadelphia, Delaware, major highways, shopping, dining, and public transportation. Schedule your showing today.

  19. 2026-02-01
    historical
  20. 2025-12-14
    listed $160,000 Active
  21. 2024-09-23
    soldstatus $128,000
  22. 2024-09-20
    soldstatus $128,000 Closed
  23. 2024-08-26
    historical Active Under Contract
  24. 2024-07-10
    listed $140,000 Active
  25. 2023-03-16
    soldstatus $535,000
  26. 2007-04-27
    soldstatus $62,000
  27. 2007-04-17
    soldstatus $62,000
  28. 2007-04-02
    historical
  29. 2007-03-12
    listed $62,000
  30. 2005-09-27
    soldstatus $64,000
  31. 2005-08-18
    soldstatus $64,000
  32. 2005-07-11
    historical
  33. 2005-06-27
    listed $64,000
  34. 2004-01-27
    soldstatus $47,500
  35. 2003-12-22
    soldstatus $47,500
  36. 2003-11-13
    historical
  37. 2003-09-22
    listed $47,500
  38. 1980-08-18
    soldstatus $26,900

ⓘ 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
$4,695 · $391/mo
Projected year-2 tax
$4,695 · $391/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$19,883
− Mortgage interest
−$8,402
− Property taxes
−$4,695
− Insurance
−$750
− Repairs & maintenance
−$1,591
− Management
−$1,591
− Depreciation
−$4,364
Taxable loss
−$1,510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$362
After-tax cash flow
$1,185/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
Chester-Upland SD
NCES district ID
4205860
Math proficiency
4% ▼ -3.00%
Reading proficiency
17% ▼ -6.00%
Median HH income
$29,790
Composite
8.05/100
National rank
#9918
State rank
#533 of 539 in PA

Livability — Chester

Score
73/100
State rank
#540
US rank
#5053

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, PA
County
Delaware County · 399,863 people
City population
35,064
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
35,064
Household income
$41,261
Rent vs Own
61.0% rent · 39.0% own
Severe rent burden
2668.0

Population outlook (Delaware County) Hauer SSP2

Today (2025)
577,490 people
By 2030
581,243 · +0.6%
By 2040
584,700 · +1.2%
By 2050
586,581 · +1.6%
By 2075
598,706 · +3.7%
By 2100
590,823 · +2.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (71%)
Race & ethnicity
Black 71% White 14% Hispanic / Latino 9% Two or more races 4%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Delaware

2024 margin
Strong D (+23.7) · D 61.4% · R 37.6% · Other 1.0%
2008→2024 swing
+2.3pp toward D · 2008: 21.4pp · 2024: 23.7pp
All cycles
2024: D+23.7 2020: D+26.7 2016: D+22.0 2012: D+21.8 2008: D+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -149.69%
Current HPI
219.5173
Rent YoY
▲ 6.88%
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

+457.6% since first listed
23 events — show timeline
  • 2026-04-16 Price Changed $149,999 BRIGHT MLS
  • 2026-03-27 Listed $155,000 BRIGHT MLS
  • 2026-03-26 Coming Soon $155,000 BRIGHT MLS
  • 2026-02-01 Listing Removed BRIGHT MLS
  • 2025-12-14 Listed $160,000 BRIGHT MLS
  • 2024-09-23 Sold (Public Records) $128,000 Public Records
  • 2024-09-20 Sold (MLS) $128,000 BRIGHT MLS
  • 2024-08-26 Contingent BRIGHT MLS
  • 2024-07-10 Listed $140,000 BRIGHT MLS
  • 2023-03-16 Sold (Public Records) $535,000 Public Records
  • 2007-04-27 Sold (Public Records) $62,000 Public Records
  • 2007-04-17 Sold (MLS) $62,000 BRIGHT MLS
  • 2007-04-02 Listing Removed BRIGHT MLS
  • 2007-03-12 Listed $62,000 BRIGHT MLS
  • 2005-09-27 Sold (Public Records) $64,000 Public Records
  • 2005-08-18 Sold (MLS) $64,000 BRIGHT MLS
  • 2005-07-11 Listing Removed BRIGHT MLS
  • 2005-06-27 Listed $64,000 BRIGHT MLS
  • 2004-01-27 Sold (Public Records) $47,500 Public Records
  • 2003-12-22 Sold (MLS) $47,500 BRIGHT MLS
  • 2003-11-13 Listing Removed BRIGHT MLS
  • 2003-09-22 Listed $47,500 BRIGHT MLS
  • 1980-08-18 Sold (Public Records) $26,900 Public Records

Property tax history

+21.2%/yr

Latest (2026): $4,695 · +261.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…