CashFlowRE
Sign in Sign up
239 Ridge Rd
C+ Composite 63.16
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 +27.5/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.4/15.0
  • 1% rule +6.2/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,900

239 Ridge Rd · Claymont, DE 19703
2 bd · 1.0 ba · 1,225 sqft · Townhouse public records · 7 Days on market
Built 1914 2,178 sqft lot $126/sqft · 22% below area Est $155k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Freshly painted end-unit townhome featuring 2 bedrooms and 1 full bath with a welcoming front porch and rear patio perfect for relaxing or entertaining. Filled with charm and character, this beautiful home features a stunning exposed brick accent wall, custom solid wood cabinetry, stainless steel appliances, hardwood floors throughout, beautiful wood trim details, updated windows, and new front door. The property also includes off-street parking for 2 cars. Conveniently located and move-in ready, this well-maintained home offers warmth, style, and comfort all in one. Priced to sell, this home will not last long.

Key facts

  • Front porch
  • Rear patio
  • Hardwood floors

Tags

FRONT PORCHREAR PATIOEXPOSED BRICK ACCENT WALLCUSTOM SOLID WOOD CABINETRYSTAINLESS STEEL APPLIANCESHARDWOOD FLOORS

Property features AI

Exterior

  • Parking: Driveway parking for 2 vehicles (total 2 garage/parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: End of row townhouse; Fee simple ownership
  • Construction: Brick exterior; Block foundation; Year built listed as estimated
  • Exterior features: Brick construction; Lot dimensions approximately 21 x 106; Not in a federal flood zone; Above-grade and below-grade other structures noted

Interior

  • Bedrooms: Two bedrooms on the upper level
  • Bathrooms: One full bathroom (all upper levels)
  • Heating & cooling: Forced air heating fueled by natural gas; Central air conditioning plus window units; 150 amp electrical service with circuit breakers; Natural gas hot water
  • Interior features: Full, unfinished basement with interior access and heated space

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 townhouse listed at $155k.

Deal economics

  • At list price, monthly cash flow is $459 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Cap rate 9.8% vs local median 4.8% in Claymont — 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 69/100 on livability (#25 in DE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Brandywine School District (suburban): math 28% / reading 40% proficiency, ranked #11 of 26 in DE (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.1%/yr); 35 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,367 units permitted in New Castle County in 2024 (201 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.
  • New Castle County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $43k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1914 — 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 $154,900

Questions for the listing agent

  1. Built in 1914 — 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
1.12%
Cap rate
9.85%
Cash-on-cash
12.70%
DSCR
1.56
GRM
7.4

CMA / ARV

ARV (median comp)
$154,617
List price
$154,900
Delta
0.18%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1126 Sterling Ave 0.14mi 3/1.0 (+1) 1,130 (-8%) 2mo $160,000 $142 74
10 Woodfield Dr 0.26mi 2/1.5 1,150 (-6%) 7mo $250,000 $217 70
11 Denham Ave 0.58mi 3/1.5 (+1) 1,233 (+1%) 3mo $214,000 $174 62
46 Woodfield Dr 0.19mi 3/1.5 (+1) 1,275 (+4%) 18mo $276,000 $216 62
18 Denham Ave 0.59mi 3/1.0 (+1) 1,275 (+4%) 8mo $220,000 $173 54
26 Denham Ave 0.59mi 3/1.0 (+1) 1,125 (-8%) 5mo $200,000 $178 50
22 Denham Ave 0.59mi 3/2.0 (+1) 1,175 (-4%) 14mo $230,000 $196 45
12 Denham Ave 0.59mi 3/1.5 (+1) 1,175 (-4%) 23mo $230,000 $196 40

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 · 3.13% rent growth · sell at horizon

5-year hold
IRR
2.6%
Equity multiple
1.10×
Total profit
$4,283
Equity at exit
$23,096
10-year hold
IRR
12.2%
Equity multiple
1.97×
Total profit
$42,012
Equity at exit
$13,393

Cash invested: $43,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
70 Landlord-Friendly
State Delaware
70 Landlord-Friendly · D+7
County
— inherits STATE
City
— inherits STATE
Court of Common Pleas hears L&T; moderate-paced. No state rent control.

ZIP-level market 19703

Rents YoY
3.1%
Active inventory
35
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,737 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$36 /mo · $437/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$459

Break-even live

Break-even rent $1,156
Max offer price $154,900
Occupancy floor 69%

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
$38,725
Closing costs
$4,647
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
237 Ridge Rd Claymont, DE 2.0 1.0 950 $1,700 $1.79 22d 1 0.01mi
749 Montclair Dr Claymont, DE 1.0–2.0 1.0–1.5 900 $1,747 $1.94 1d 6 0.99mi
3131 Meetinghouse Rd Upper Chichester, PA 1.0–3.0 1.0–2.5 945 $2,074 $2.19 1d 21 1.00mi
2003 Flathers Way Unit M79 Claymont, DE 2.0 2.0 1350 $2,350 $1.74 5d 1 1.04mi
700 Darley Green Dr Claymont, DE 1.0–3.0 1.0–2.0 1195 $2,348 $1.96 1d 1 1.06mi
915 Cedartree Ln Claymont, DE 1.0–2.0 1.0–1.5 850 $1,900 $2.24 1d 19 1.10mi
1000 Cedartree Ln Claymont, DE 1.0–2.0 1.0–2.0 815 $1,750 $2.15 1d 8 1.12mi
163 Wiltshire Rd Claymont, DE 3.0 2.0 1125 $2,050 $1.82 1d 1 1.26mi
2820 Chichester Ave Boothwyn, PA 1.0 1.0 750 $1,210 $1.61 43d 1 1.28mi
2820 Chichester Ave Boothwyn, PA 2.0 1.0 850 $1,347 $1.58 22d 1 1.28mi
2820 Chichester Ave Boothwyn, PA 1.0 1.0 750 $1,197 $1.60 24d 1 1.28mi
2726 Jacqueline Dr Wilmington, DE 1.0–2.0 1.0–2.0 675 $1,675 $2.48 2d 27 1.32mi
2601 Carpenter Station Rd Wilmington, DE 1.0–3.0 1.0–2.5 1405 $2,042 $1.45 1d 15 1.36mi
15 Marshall Ave Marcus Hook, PA 3.0 1.0 1204 $1,600 $1.33 24d 1 1.36mi
8 W 8th St Marcus Hook, PA 3.0 1.0 1120 $1,600 $1.43 18d 1 1.37mi
7 W 6th St Marcus Hook, PA 3.0 1.0 1287 $1,815 $1.41 15d 1 1.43mi
117 Ervin Ave Marcus Hook, PA 3.0 1.5 720 $1,595 $2.22 20d 1 1.46mi
130 Harvey Ave Unit 1 Linwood, PA 3.0 1.0 1173 $1,750 $1.49 10d 1 1.47mi
119 E Laughead Ave Marcus Hook, PA 3.0 1.5 1080 $1,530 $1.42 3d 1 1.49mi

Listing history 2 events

  1. 2026-05-13
    status Pending 619-char remark
  2. 2026-05-06
    listed $154,900 Active 619-char remark

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

Tax reassessment forecast DE · Partial reset (capped growth)

Current annual tax
$437 · $36/mo
Projected year-2 tax
$668 · $56/mo
Expected delta
+$231/yr (+$19/mo · 52.9%)

ⓘ 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
$20,842
− Mortgage interest
−$8,677
− Property taxes
−$437
− Insurance
−$774
− Repairs & maintenance
−$1,667
− Management
−$1,667
− Depreciation
−$4,506
Taxable income
$3,113
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$747
After-tax cash flow
$4,759/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
Brandywine School District
NCES district ID
1001240
Math proficiency
28% ▼ -13.00%
Reading proficiency
40% ▼ -13.00%
Median HH income
$68,743
Composite
31.27/100
National rank
#6019
State rank
#11 of 26 in DE

Livability — Claymont

Score
69/100
State rank
#25
US rank
#8408

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Claymont, DE
County
New Castle County · 483,412 people
City population
15,460
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
15,460
Household income
$76,939
Rent vs Own
45.3% rent · 54.7% own
Severe rent burden
577.0

Population outlook (New Castle County) Hauer SSP2

Today (2025)
594,686 people
By 2030
609,164 · +2.4%
By 2040
632,154 · +6.3%
By 2050
649,068 · +9.1%
By 2075
687,771 · +15.7%
By 2100
694,961 · +16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 53% Black 26% Hispanic / Latino 9% Asian 8% Two or more races 6%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Romanian 5% Lithuanian 2% Italian 2%
Foreign-born
12% · Canada, China
Languages at home
84% English-only · Spanish 6% Other Indo-European 5% Chinese 1%

Political lean MEDSL · New Castle

2024 margin
Solid D (+32.6) · D 65.5% · R 32.9% · Other 1.6%
2008→2024 swing
-8.1pp toward R · 2008: 40.6pp · 2024: 32.6pp
All cycles
2024: D+32.6 2020: D+37.1 2016: D+29.6 2012: D+34.1 2008: D+40.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -148.17%
Current HPI
265.6693
Rent YoY
▲ 3.13%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-05-13 Pending BRIGHT MLS
  • 2026-05-06 Listed $154,900 BRIGHT MLS

Property tax history

+2.4%/yr

Latest (2024): $437 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…