CashFlowRE
Sign in Sign up
336 W 15th St
C Composite 55.23
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 +21.7/30.0
  • ARV discount +8.6/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.8/10.0
  • 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

$139,000

336 W 15th St · Chester, PA 19013
3 bd · 1.0 ba · 1,056 sqft · Townhouse public records · 6 Days on market
Built 1938 1,742 sqft lot Est $143k · at est.

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

Listing remarks

Property is Being Sold in "AS-IS" "Where-IS" condition. Buyer responsible for any required property sales certs. Three Bedroom Home with vinyl flooring on the first floor. The kitchen is newer with white shaker cabinetry, quartz countertops, and all stainless steel appliances. The upstairs consists of three spacious bedrooms and a full bathroom. The full Basement is large and a walk out basement. This end home has a generous yard!

Key facts

  • Quartz countertops
  • Vinyl flooring
  • Generous yard

Tags

VINYL FLOORINGWHITE SHAKER CABINETRYQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESWALK OUT BASEMENTGENEROUS YARD

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Natural gas for hot water
  • Home design: End of row townhouse; Fee simple ownership
  • Construction: Brick construction; Concrete perimeter foundation; Above grade and below grade structures
  • Exterior features: Lot dimensions approximately 24 x 80

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Hot water heating; Natural gas heating and cooling fuel
  • 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 $139k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).

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: schools F, 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.
  • Market conditions: Rents rising fast (+6.9%/yr); 140 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $1,638/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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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 $43k; list at $139k implies a 223% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1938 — 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 $139,000

Questions for the listing agent

  1. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.18%
Cap rate
8.14%
Cash-on-cash
6.60%
DSCR
1.29
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$142,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 W 21st St 0.21mi 3/1.0 1,152 (+9%) 2mo $155,000 $135 73
327 W 21st St 0.18mi 3/1.5 1,152 (+9%) 2mo $105,312 $91 73
200 W 21st St 0.28mi 3/1.0 1,152 (+9%) 3mo $160,000 $139 69
125 W 21st St 0.32mi 3/1.5 1,152 (+9%) 1mo $135,000 $117 67
21 W 21st St 0.37mi 3/1.0 1,151 (+9%) 3mo $137,500 $119 65
1137 Mulberry St 0.55mi 3/1.5 1,122 (+6%) 2mo $235,000 $209 60
2535 Lindsay St 0.68mi 3/1.0 1,088 (+3%) 5mo $80,000 $74 59
920 Butler St 0.72mi 3/1.0 1,024 (-3%) 3mo $143,100 $140 59
610 W 8th St 0.70mi 3/1.0 1,104 (+4%) 5mo $49,900 $45 56
215 8th St 0.74mi 2/1.0 (-1) 1,023 (-3%) 3mo $145,000 $142 53
2419 Upland St 0.69mi 3/1.0 1,212 (+15%) 3mo $105,000 $87 41
2534 Sandeland St 0.67mi 2/1.0 (-1) 1,204 (+14%) 4mo $190,000 $158 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 · 6.88% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.94×
Total profit
$-2,150
Equity at exit
$20,725
10-year hold
IRR
12.4%
Equity multiple
2.17×
Total profit
$45,612
Equity at exit
$12,018

Cash invested: $38,920 (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
7.1×

Monthly cashflow live

Estimated rent
$1,638 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$293 /mo · $3,517/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$214

Break-even live

Break-even rent $1,367
Max offer price $139,000
Occupancy floor 82%

Sensitivity live

Price -10% $293 -5% $253 +0% $214 +5% $175 +10% $135
Rent -10% $85 -5% $149 +0% $214 +5% $279 +10% $343
Rate -1.0pp $284 -0.5pp $249 base $214 +0.5pp $178 +1.0pp $141

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
$34,750
Closing costs
$4,170
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
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 44d 1 0.20mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 25d 1 0.30mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 44d 1 0.40mi
2219 Madison St Unit B Chester, PA 2.0 1.0 800 $1,000 $1.25 44d 1 0.52mi
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 6d 1 0.59mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 8d 1 0.60mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 8d 1 0.60mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 5d 13 0.69mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 3d 10 0.75mi
2607 Edgmont Ave Unit 2F Brookhaven, PA 2.0 1.0 850 $1,600 $1.88 25d 1 0.75mi
2015 Hyatt St Chester, PA 3.0 1.0 988 $1,950 $1.97 12d 1 0.76mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 44d 1 0.76mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 3d 1 0.81mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 19d 1 0.83mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 44d 1 0.84mi
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 16d 1 0.88mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 25d 1 0.95mi
1206 Thomas St Chester, PA 3.0 1.0 833 $1,399 $1.68 25d 1 0.98mi
1944 Ridley Mill Ln Woodlyn, PA 2.0 1.0 840 $1,600 $1.90 44d 1 1.09mi
925 W 3rd St Chester, PA 4.0 1.0 1500 $1,700 $1.13 19d 1 1.16mi
51 Park Valley Ln Brookhaven, PA 2.0 1.5 990 $1,795 $1.81 19d 1 1.17mi
89 Park Valley Ln Brookhaven, PA 2.0 1.5 984 $1,705 $1.73 44d 1 1.17mi
1312 E 13th St Crum Lynne, PA 3.0 1.0 1280 $1,940 $1.52 19d 1 1.24mi
1224 Elson Rd Brookhaven, PA 3.0 2.0 1200 $1,900 $1.58 18d 1 1.32mi
1315 Harshaw Rd Brookhaven, PA 3.0 2.5 1260 $2,395 $1.90 2d 1 1.37mi
407 Beech Rd Apt B Wallingford, PA 2.0 1.0 998 $1,600 $1.60 44d 1 1.42mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–2.0 775 $1,695 $2.19 6d 4 1.47mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 25d 2 1.47mi

Listing history 5 events

  1. 2026-06-21
    days on market $139,000 Active 6 DOM
  2. 2026-06-18
    days on market $139,000 Active 3 DOM
  3. 2026-06-17
    days on market $139,000 Active 2 DOM
  4. 2026-06-15
    remarks 434-char remark
  5. 2026-06-15
    listed $139,000 Active 1 DOM

ⓘ 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
$3,517 · $293/mo
Projected year-2 tax
$3,517 · $293/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°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
$19,655
− Mortgage interest
−$7,786
− Property taxes
−$3,517
− Insurance
−$695
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$4,044
Taxable income
$469
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$112
After-tax cash flow
$2,456/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

+892.9% since first listed
6 events — show timeline
  • 2026-06-15 Listed $139,000 BRIGHT MLS
  • 2024-10-10 Rental Removed $1,760 BRIGHTMLS
  • 2024-10-10 Listed for Rent $1,760 BRIGHTMLS
  • 2023-10-11 Sold (Public Records) $43,000 Public Records
  • 1998-06-22 Sold (Public Records) $5,000 Public Records
  • 1989-01-20 Sold (Public Records) $14,000 Public Records

Property tax history

+20.0%/yr

Latest (2026): $3,517 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…