CashFlowRE
Sign in Sign up
1009 Morton Ave
B- Composite 68.67
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 +7.5/15.0
  • 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

$40,000

1009 Morton Ave · Chester, PA 19013
3 bd · 1.0 ba · 1,008 sqft · Townhouse public records · 44 Days on market
Built 1920 871 sqft lot $40/sqft · 57% below area

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

Listing remarks

Chester opportunity for investors and contractors. This property presents the chance to renovate and hold as a potential income-generating asset. The neighborhood has a history of active rental use and ongoing reinvestment, making it appealing for those focused on building long-term portfolio value. Property is being sold strictly as-is.

Key facts

  • Built 1920
  • Listed 44 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Year built (per assessor)
  • Construction: Brick construction; Block foundation
  • Exterior features: Lot dimensions approximately 18 x 61

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Hot water heating; Oil-fired heating
  • Interior features: Full basement

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 $40k.

Deal economics

  • At list price, monthly cash flow is $982 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 35.7% vs local median 7.5% in Chester — 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 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; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 27d 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 $1,629/mo this rent would consume 47% 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 $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $38,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
4.07%
Cap rate
35.74%
Cash-on-cash
105.17%
DSCR
5.68
GRM
2.0

CMA / ARV

ARV (median comp)
$92,257
List price
$40,000
Delta
-56.64%
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
1018 Remington St 0.06mi 3/1.0 1,032 (+2%) 6mo $138,000 $134 88
1105 Terrill St 0.13mi 3/1.0 1,018 (+1%) 7mo $140,000 $138 86
1124 Thomas St 0.12mi 3/1.0 1,046 (+4%) 7mo $70,000 $67 83
1105 Brown St 0.05mi 3/1.0 1,080 (+7%) 4mo $50,000 $46 83
1118 Brown St 0.08mi 3/1.0 1,092 (+8%) 1mo $147,000 $135 81
1109 Brown St 0.06mi 3/1.0 1,092 (+8%) 3mo $47,000 $43 81
921 Mcdowell Ave 0.18mi 3/1.0 1,108 (+10%) 3mo $74,000 $67 72
936 Mcdowell Ave 0.17mi 3/1.0 1,108 (+10%) 7mo $90,000 $81 70
1308 Morton Ave 0.18mi 3/1.0 882 (-12%) 2mo $95,000 $108 69
853 E 14th St 0.17mi 4/2.0 (+1) 1,152 (+14%) 4mo $210,000 $182 56
176 Crum Creek Dr 0.73mi 3/1.0 1,120 (+11%) 4mo $235,000 $210 44
1849 Plymouth Dr 0.66mi 3/1.0 1,120 (+11%) 8mo $240,000 $214 44

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
Equity multiple
6.60×
Total profit
$62,689
Equity at exit
$5,964
10-year hold
IRR
Equity multiple
15.70×
Total profit
$164,639
Equity at exit
$3,458

Cash invested: $11,200 (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
2.0×

Monthly cashflow live

Estimated rent
$1,629 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$79 /mo · $947/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$982

Break-even live

Break-even rent $387
Max offer price $40,000
Occupancy floor 35%

Sensitivity live

Price -10% $1,004 -5% $993 +0% $982 +5% $970 +10% $959
Rent -10% $853 -5% $917 +0% $982 +5% $1,046 +10% $1,110
Rate -1.0pp $1,002 -0.5pp $992 base $982 +0.5pp $971 +1.0pp $961

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
$10,000
Closing costs
$1,200
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 5d 1 0.03mi
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 17d 1 0.08mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 26d 1 0.14mi
1206 Thomas St Chester, PA 3.0 1.0 833 $1,399 $1.68 26d 1 0.17mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 20d 1 0.25mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 10d 1 0.26mi
921 E 15th St Chester, PA 3.0 1.0 1279 $1,650 $1.29 1d 1 0.26mi
1312 E 13th St Crum Lynne, PA 3.0 1.0 1280 $1,940 $1.52 20d 1 0.46mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 10d 1 0.52mi
2015 Hyatt St Chester, PA 3.0 1.5 988 $1,950 $1.97 1d 1 0.59mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 46d 1 0.80mi
1944 Ridley Mill Ln Woodlyn, PA 2.0 1.0 840 $1,600 $1.90 46d 1 0.81mi
2219 Madison St Unit B Chester, PA 2.0 1.0 800 $1,000 $1.25 46d 1 0.87mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 26d 1 0.87mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 1d 12 0.93mi
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 46d 1 0.96mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 4d 10 1.01mi
1400 MacDade Blvd Woodlyn, PA 1.0–2.0 1.0 775 $1,600 $2.06 46d 2 1.04mi
1433 Grant Ave Unit B Woodlyn, PA 2.0 1.0 1200 $1,450 $1.21 46d 1 1.08mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 46d 1 1.14mi
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 7d 1 1.20mi
2607 Edgmont Ave Unit 2F Brookhaven, PA 2.0 1.0 850 $1,600 $1.88 26d 1 1.33mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 46d 1 1.41mi

Listing history 19 events

  1. 2026-06-21
    days on market $40,000 Active 44 DOM
  2. 2026-06-18
    days on market $40,000 Active 41 DOM
  3. 2026-06-17
    days on market $40,000 Active 40 DOM
  4. 2026-06-16
    days on market $40,000 Active 39 DOM
  5. 2026-06-15
    days on market $40,000 Active 38 DOM
  6. 2026-06-13
    days on market $40,000 Active 36 DOM
  7. 2026-06-13
    days on market $40,000 Active 35 DOM
  8. 2026-06-09
    days on market $40,000 Active 32 DOM
  9. 2026-06-08
    days on market $40,000 Active 31 DOM
  10. 2026-06-07
    days on market $40,000 Active 30 DOM
  11. 2026-06-04
    days on market $40,000 Active 27 DOM
  12. 2026-06-03
    days on market $40,000 Active 26 DOM
  13. 2026-06-02
    days on market $40,000 Active 25 DOM
  14. 2026-06-01
    days on market $40,000 Active 24 DOM
  15. 2026-05-31
    days on market $40,000 Active 23 DOM
  16. 2026-05-08
    listed $40,000 Active 339-char remark
  17. 2025-08-11
    status Pending
  18. 2025-08-11
    historical
  19. 2025-07-21
    listed $40,000 Active

ⓘ 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
$947 · $79/mo
Projected year-2 tax
$947 · $79/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
$19,549
− Mortgage interest
−$2,241
− Property taxes
−$947
− Insurance
−$200
− Repairs & maintenance
−$1,564
− Management
−$1,564
− Depreciation
−$1,164
Taxable income
$11,870
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,849
After-tax cash flow
$8,931/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

+0.0% since first listed
4 events — show timeline
  • 2026-05-08 Listed $40,000 BRIGHT MLS
  • 2025-08-11 Pending BRIGHT MLS
  • 2025-08-11 Listing Removed BRIGHT MLS
  • 2025-07-21 Listed $40,000 BRIGHT MLS

Property tax history

+19.5%/yr

Latest (2026): $947 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…