CashFlowRE
Sign in Sign up
317 Hibbs Ave
B- Composite 69.8
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
  • Livability +4.2/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$64,999

317 Hibbs Ave · Glenolden, PA 19036
2 bd · 1.0 ba · 1,359 sqft · SingleFamily · 33 Days on market
Built 1942 Fair condition $48/sqft · 80% below area $574/mo HOA · 31% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Definitely need to read this description. .. this is not your normal house!! Pricewise, it absolutely cannot be matched. Location-wise, its an absolute dream. .. .as its in a "park-like" atmosphere and has everything you need within walking distance. You just need to know that you do pay a $574 monthly fee, and it pays for all your utilities (even heat and electric). All you have to do is pay for cable/internet. Mortgages won't be allowed (as far I know). There is also a video online that gives you the full walkthrough, you should definitely watch that before booking an appointment with your realtor. It will help :).

Key facts

  • Parking
  • Built 1942
  • Listed 33 days

Property features AI

Finance

  • HOA & community: Monthly coop fee of $574; Fee includes electricity, gas, snow removal, and trash

Exterior

  • Parking: One assigned parking space; On-street parking available
  • Utilities: Public water; Public sewer
  • Home design: Detached property; Cooperative ownership
  • Construction: Stone construction; Slab foundation; Estimated year built
  • Exterior features: Above-grade other structures

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Two bedrooms on the upper level; Master bedroom
  • Bathrooms: One full bathroom (upper level)
  • Heating & cooling: Hot water heating; Natural gas heating fuel; Electric cooling fuel
  • Interior features: Eat-in kitchen; Living room; Family room
  • Laundry & utility: Laundry on main floor

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 single-family listed at $65k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $438 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 3.8% in Glenolden — 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 85/100 on livability (#69 in PA, #481 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D.
  • Interboro SD (suburban): math 25% / reading 50% proficiency, ranked #369 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 46 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 31% of rent; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,049 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.85%
Cap rate
14.38%
Cash-on-cash
28.89%
DSCR
2.29
GRM
2.9

CMA / ARV

ARV (median comp)
$332,908
List price
$64,999
Delta
-80.48%
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
419 W Grays Ave 0.23mi 3/1.0 (+1) 1,344 (-1%) 3mo $330,000 $246 80
409 W Grays Ave 0.27mi 3/1.0 (+1) 1,344 (-1%) 1mo $335,000 $249 80
618 W South Ave 0.26mi 3/1.5 (+1) 1,288 (-5%) 5mo $345,000 $268 68
619 Glenfield Ave 0.29mi 3/2.0 (+1) 1,288 (-5%) 4mo $375,000 $291 66
2815 Armstrong Ave 0.51mi 2/1.5 1,165 (-14%) 1mo $275,000 $236 50
424 Holmes Rd 0.64mi 3/1.0 (+1) 1,496 (+10%) 1mo $370,000 $247 48
20 N Llanwellyn Ave 0.57mi 3/1.5 (+1) 1,498 (+10%) 3mo $350,000 $234 47
821 Lawnton Ter 0.75mi 3/1.0 (+1) 1,277 (-6%) 6mo $225,000 $176 45
2502 Grand Ave 0.54mi 3/1.5 (+1) 1,159 (-15%) 6mo $325,000 $280 38
2920 Larkspur Ln 0.71mi 3/1.5 (+1) 1,536 (+13%) 1mo $355,000 $231 37
2704 Quaint St 0.68mi 3/1.5 (+1) 1,165 (-14%) 2mo $299,999 $258 36
2329 Armstrong Ave 0.71mi 2/2.0 1,165 (-14%) 7mo $333,000 $286 33

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
23.6%
Equity multiple
1.98×
Total profit
$17,752
Equity at exit
$9,692
10-year hold
IRR
31.7%
Equity multiple
3.91×
Total profit
$52,935
Equity at exit
$5,620

Cash invested: $18,200 (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 19036

Active inventory
46
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,850 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$574
Vacancy / Maint / Mgmt
$388
Net cashflow
$438

Break-even live

Break-even rent $1,295
Max offer price $64,999
Occupancy floor 71%

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
$16,250
Closing costs
$1,950
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Westbridge Rd Glenolden, PA 3.0 1.5 1224 $2,350 $1.92 24d 1 0.36mi
640 South Ave Secane, PA 1.0–2.0 1.0–1.5 742 $1,600 $2.16 12d 5 0.41mi
1074 N Academy Ave Glenolden, PA 3.0 1.0 1152 $1,850 $1.61 5d 1 0.42mi
209 Glenside Ave Unit 1ST FLOOR Holmes, PA 2.0 1.0 1872 $1,600 $0.85 43d 1 0.50mi
2350 Baldwin Ave Unit 1B Holmes, PA 1.0 1.0 900 $1,400 $1.56 43d 1 0.52mi
202 Green St Holmes, PA 2.0 1.0 1560 $1,700 $1.09 18d 1 0.56mi
925 Maple Ave Glenolden, PA 3.0 2.0 1152 $2,800 $2.43 21d 1 0.59mi
902 Maple Ave Glenolden, PA 3.0 1.0 1152 $1,745 $1.51 43d 1 0.65mi
100 E Glenolden Ave Glenolden, PA 1.0–4.0 1.0–2.0 920 $1,683 $1.83 1d 4 0.78mi
100 S Oak Ave Glenolden, PA 1.0–2.0 1.0–2.0 830 $1,500 $1.81 23d 3 0.89mi
306 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 4d 1 0.96mi
304 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 43d 1 0.97mi
145 Isabel Ave Unit 145B Glenolden, PA 2.0 1.0 890 $1,525 $1.71 43d 1 0.98mi
132 Folcroft Ave Folcroft, PA 2.0 1.0 725 $1,679 $2.32 2d 3 1.01mi
66 Folcroft Ave Folcroft, PA 3.0 1.0 1224 $1,895 $1.55 3d 1 1.03mi
1513 Elmwood Ave Unit 4 Folcroft, PA 3.0 1.0 1025 $1,699 $1.66 24d 1 1.24mi
1503 Elmwood Ave Folcroft, PA 3.0 1.0 1025 $1,699 $1.66 24d 1 1.25mi
304 Christopher Pl Primos, PA 2.0 1.0 1600 $1,400 $0.88 5d 1 1.28mi
304 Christopher Pl Unit 1st Floor Primos, PA 2.0 1.0 875 $1,400 $1.60 3d 1 1.28mi
819 11th Ave Unit C Prospect Park, PA 2.0 2.0 916 $2,250 $2.46 43d 1 1.29mi
804 Grant Rd Folcroft, PA 3.0 1.0 1088 $2,050 $1.88 43d 1 1.34mi
151 S Bishop Ave Clifton Heights, PA 1.0–2.0 1.0–2.0 875 $1,989 $2.27 1d 3 1.40mi
112 Juliana Ter Darby, PA 3.0 1.0 1020 $2,450 $2.40 24d 1 1.43mi
112 Juliana Ter Darby, PA 3.0 1.0 1020 $2,350 $2.30 44d 1 1.43mi
701 Lincoln Ave Prospect Park, PA 1.0–2.0 1.0 762 $1,425 $1.87 21d 3 1.45mi
2001 Carter Rd Folcroft, PA 3.0 1.0 1224 $2,150 $1.76 43d 1 1.47mi
118 Felton Ave Darby, PA 3.0 1.0 1152 $1,750 $1.52 21d 1 1.47mi
319 S Church St Clifton Heights, PA 3.0 1.0 1152 $1,900 $1.65 43d 1 1.48mi

HOA detail

Monthly dues
$574 · $6,888/yr
Likely covers
electricinternetcable

Listing history 11 events

  1. 2026-06-13
    statusdays on market $64,999 Pending 33 DOM
  2. 2026-06-09
    days on market $64,999 Active 32 DOM
  3. 2026-06-08
    days on market $64,999 Active 31 DOM
  4. 2026-06-07
    days on market $64,999 Active 30 DOM
  5. 2026-06-04
    days on market $64,999 Active 27 DOM
  6. 2026-06-03
    days on market $64,999 Active 26 DOM
  7. 2026-06-02
    days on market $64,999 Active 25 DOM
  8. 2026-06-01
    days on market $64,999 Active 24 DOM
  9. 2026-05-31
    days on market $64,999 Active 23 DOM
  10. 2026-05-09
    listed $64,999 Active 635-char remark
  11. 2026-05-08
    historical $64,999 635-char remark

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,197
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,776
− Management
−$1,776
− HOA
−$6,888
− Depreciation
−$1,891
Taxable income
$4,926
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,182
After-tax cash flow
$4,075/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.

Condition & rehab AI · 30 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations to improve its condition and increase its value. Key areas for improvement include the kitchen, exterior, and interior walls.

Repairs flagged

  • Major Exposed brick wall in kitchen — Structural issue
  • Major Appliances in kitchen — Outdated and in poor condition
  • Major Exposed electrical panel — Safety hazard

Value-add opportunities

  • Both Paint interior walls — Enhances curb appeal and interior aesthetics
  • Both Replace carpeted flooring — Improves comfort and reduces maintenance
  • Both Repair siding — Enhances curb appeal and structural integrity
  • Both Replace appliances — Improves functionality and aesthetics
  • Both Upgrade electrical panel — Ensures safety and meets current standards

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exposed brick wall in kitchen · Structural issue Major $15,000–50,000
Appliances in kitchen · Outdated and in poor condition Major $15,000–50,000
Exposed electrical panel · Safety hazard Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both Paint interior walls — Enhances curb appeal and interior aesthetics
  • Both Replace carpeted flooring — Improves comfort and reduces maintenance
  • Both Repair siding — Enhances curb appeal and structural integrity
  • Both Replace appliances — Improves functionality and aesthetics
  • Both Upgrade electrical panel — Ensures safety and meets current standards

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Interboro SD
NCES district ID
4212170
Math proficiency
25% ▼ -17.00%
Reading proficiency
50% ▼ -16.00%
Median HH income
$56,802
Composite
32.97/100
National rank
#5587
State rank
#369 of 539 in PA

Livability — Glenolden

Score
85/100
State rank
#69
US rank
#481

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glenolden, PA
County
Delaware County · 399,863 people
City population
13,668
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
13,668
Household income
$79,144
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
383.0

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 (71%)
Race & ethnicity
White 71% Black 18% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Romanian 5% Lithuanian 2% Hispanic 1%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Other Indo-European 1% French/Haitian/Cajun 1% Spanish 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
▼ -218.04%
Current HPI
267.7452
Rent YoY
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
3 events — show timeline
  • 2026-06-11 Pending BRIGHT MLS
  • 2026-05-09 Listed $64,999 BRIGHT MLS
  • 2026-05-08 Coming Soon $64,999 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…