CashFlowRE
Sign in Sign up
134 Fronefield Ave
C+ Composite 60.86
Why this score? — see what drove the C+ 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 +25.3/30.0
  • ARV discount +9.5/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

134 Fronefield Ave · Linwood, PA 19061
3 bd · 1.5 ba · 720 sqft · Townhouse public records · 9 Days on market
Built 1950 1,742 sqft lot $222/sqft · at area comps Est $167k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this well-maintained and spacious 3-bedroom, 1.5-bath bi-level home offering incredible potential and classic charm throughout. Home offers Inviting curb appeal, highlighted by a beautiful flowering tree in the fully fenced front yard. Step inside to an extra-large living room featuring vaulted ceilings (hidden above the drop ceiling), creating a sense of openness and volume rarely found in homes like this. Beneath the existing carpeting, you’ll find original hardwood parquet flooring ready to be restored to its full beauty. The layout offers a functional bi-level design, providing defined living spaces while maintaining great flow. The kitchen is outfitted with durable vi

Key facts

  • Vaulted ceilings
  • Flowering tree
  • Built 1950

Tags

FLOWERING TREEFULLY FENCED FRONT YARDEXTRA-LARGE LIVING ROOMVAULTED CEILINGSFUNCTIONAL BI-LEVEL DESIGNDURABLE VINYL PLANK FLOORING

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Brick construction; Concrete perimeter foundation; Above-grade and below-grade structures
  • Exterior features: Lot dimensions approximately 20 x 99; No tidal water

Interior

  • Kitchen: Kitchen
  • Bedrooms: Two bedrooms on the upper level; One bedroom on the lower level
  • Bathrooms: One full bathroom (upper level); One half bathroom (lower level)
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning (natural gas)
  • Interior features: Living room; Dining room; Basement (unfinished, heated, poured concrete); Laundry
  • Laundry & utility: Laundry area

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/1.5-bath townhouse listed at $160k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).

Location & tenants

  • Location reads 79/100 on livability (#234 in PA, #2,020 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: commute D+, amenities F.
  • Chichester SD (suburban): math 19% / reading 41% proficiency, ranked #438 of 539 in PA (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.8%/yr); 68 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 299 units permitted in Delaware County in 2024 (5 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $48k; list at $160k implies a 234% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $159,900

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.06%
Cap rate
9.02%
Cash-on-cash
9.73%
DSCR
1.43
GRM
7.8

CMA / ARV

ARV (median comp)
$167,395
List price
$159,900
Delta
-4.48%
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
105 Fronefield Ave 0.06mi 3/1.5 720 (0%) 1mo $146,000 $203 96
135 Ervin 0.06mi 3/1.5 720 (0%) 5mo $118,000 $164 93
1556 Summit St 0.09mi 3/1.5 720 (0%) 4mo $216,000 $300 92
119 Chadwick Ave 0.11mi 3/1.0 720 (0%) 2mo $213,000 $296 91
111 Ervin Ave 0.08mi 3/1.5 720 (0%) 10mo $196,000 $272 88
163 Chadwick Ave 0.12mi 3/1.5 720 (0%) 9mo $175,000 $243 87
156 Fronefield Ave 0.04mi 2/1.5 (-1) 720 (0%) 8mo $160,000 $222 86
1592 Summit St 0.09mi 3/1.0 720 (0%) 10mo $199,900 $278 85
332 White Ave 0.30mi 3/2.0 720 (0%) 2mo $230,000 $319 82
1412 Simpson St 0.27mi 3/1.0 720 (0%) 7mo $195,000 $271 80
325 White Ave 0.31mi 3/1.0 720 (0%) 6mo $179,900 $250 79
2514 Thomas Ave 0.64mi 2/1.0 (-1) 800 (+11%) 9mo $170,000 $213 37

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 · 1.83% rent growth · sell at horizon

5-year hold
IRR
-2.9%
Equity multiple
0.89×
Total profit
$-4,813
Equity at exit
$23,842
10-year hold
IRR
5.5%
Equity multiple
1.39×
Total profit
$17,453
Equity at exit
$13,825

Cash invested: $44,772 (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 19061

Rents YoY
1.8%
Active inventory
68
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,699 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$74 /mo · $889/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$363

Break-even live

Break-even rent $1,240
Max offer price $159,900
Occupancy floor 74%

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
$39,975
Closing costs
$4,797
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
117 Ervin Ave Marcus Hook, PA 3.0 1.5 720 $1,595 $2.22 20d 1 0.08mi
1006 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 24d 1 1.13mi
1107-1115 Keystone Rd Chester, PA 2.0 1.0 700 $1,250 $1.79 43d 1 1.14mi
908 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 43d 1 1.17mi
3360 Chichester Ave Boothwyn, PA 1.0–2.0 1.0–2.0 725 $1,700 $2.34 1d 27 1.37mi

Listing history 3 events

  1. 2026-05-03
    historical Active Under Contract 1486-char remark
  2. 2026-04-24
    listed $159,900 Active 1486-char remark
  3. 1987-01-05
    soldstatus $47,900

ⓘ 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
$889 · $74/mo
Projected year-2 tax
$1,708 · $142/mo
Expected delta
+$819/yr (+$68/mo · 92.1%)

ⓘ 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 ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$20,390
− Mortgage interest
−$8,957
− Property taxes
−$889
− Insurance
−$800
− Repairs & maintenance
−$1,631
− Management
−$1,631
− Depreciation
−$4,652
Taxable income
$1,831
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$439
After-tax cash flow
$3,918/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
Chichester SD
NCES district ID
4205910
Math proficiency
19% ▼ -12.00%
Reading proficiency
41% ▼ -17.00%
Median HH income
$57,612
Composite
26.84/100
National rank
#7110
State rank
#438 of 539 in PA

Livability — Linwood

Score
79/100
State rank
#234
US rank
#2020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Linwood, PA
County
Delaware County · 399,863 people
City population
20,135
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
19,896
Household income
$82,005
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
612.0

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 White (74%)
Race & ethnicity
White 74% Black 11% Hispanic / Latino 5% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 5% Subsaharan African 3% Polish 2%
Foreign-born
8% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 3% Chinese 3% Other Indo-European 1%

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
▼ -187.71%
Current HPI
265.507
Rent YoY
▲ 1.83%
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

+233.8% since first listed
4 events — show timeline
  • 2026-05-26 Pending BRIGHT MLS
  • 2026-05-03 Contingent BRIGHT MLS
  • 2026-04-24 Listed $159,900 BRIGHT MLS
  • 1987-01-05 Sold (Public Records) $47,900 Public Records

Property tax history

-6.9%/yr

Latest (2026): $889 · -67.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…