CashFlowRE
Sign in Sign up
808 W Baltimore Pike
D Composite 43.77
Why this score? — see what drove the D 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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.3/10.0
  • DSCR +4.3/10.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

808 W Baltimore Pike · West Grove, PA 19390
6 bd · 1.0 ba · 1,791 sqft · SingleFamily public records · 21 Days on market
Built 1900 9,715 sqft lot

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

Listing remarks

Welcome to 808 W. Baltimore Pike in West Grove, Pennsylvania a charming turn-of-the-century solid brick residence ideally situated in Jennersville Village and adjacent to the historic Red Rose Inn. Rich in character and timeless appeal, this spacious home offers classic architectural details, generous living space, and the opportunity to blend historic charm with modern updates. A screened front porch welcomes you into the traditional center hall layout, flanked by a formal living room and formal dining room, both offering the warmth and character expected from a home of this era. Toward the rear of the home, the country kitchen features vintage metal cabinetry in remarkably good condition,

Key facts

  • Screened front porch
  • Country kitchen
  • First-floor den

Tags

SCREENED FRONT PORCHCOUNTRY KITCHENVINTAGE METAL CABINETRYWALK-IN PANTRYFIRST-FLOOR DENRANDOM-WIDTH PINE FLOORING

Property features AI

Finance

  • Other: Fee simple ownership; Year built reported by assessor

Exterior

  • Parking: Front-entry garage; Two garage spaces (detached); Driveway with four parking spaces; Total of six garage and parking spaces
  • Utilities: Well water source; On-site septic sewer; Electric service
  • Home design: Detached structure
  • Construction: Brick construction; Permanent foundation; Above-grade and below-grade structures
  • Exterior features: Well water; On-site septic

Interior

  • Kitchen: Kitchen
  • Bedrooms: Three bedrooms on the first upper level; Three bedrooms on the second upper level; Total of six bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating; Oil-fired heating; Electric hot water
  • Interior features: Full basement; Living room; Dining room; Den
  • Laundry & utility: Laundry in 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 6-bed/1.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $48 ($575/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $302k (13.7% below list).
  • Recommended offer: $302k (13.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 1.8% in West Grove — 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 81/100 on livability (#183 in PA, #1,542 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, employment A; Watch: amenities F, commute F.
  • Avon Grove SD (suburban): math 54% / reading 61% proficiency, ranked #63 of 539 in PA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Avon Grove Intrmd Sch (math 48% / reading 58%, grade C, #571 of 1,518 statewide, top 38%, 1,457 students, 32% FRL); Fred S Engle Ms (math 49% / reading 69%, grade B, #50 of 512 statewide, top 10%, 819 students, 30% FRL); Avon Grove Hs (math 80% / reading 24%, grade C-, #112 of 437 statewide, top 26%, 1,747 students, 24% FRL).
  • Market conditions: 73 active listings in the ZIP; 1,513 units permitted in Chester County in 2024 (354 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $301,875 (13.7% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.86%
Cap rate
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.45×
Total profit
$-53,650
Equity at exit
$52,171
10-year hold
IRR
-6.8%
Equity multiple
0.56×
Total profit
$-42,804
Equity at exit
$30,253

Cash invested: $97,972 (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 19390

Home prices YoY
-27.7%
Active inventory
73
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$3,019 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$356 /mo · $4,274/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$634
Net cashflow
$48

Break-even live

Break-even rent $2,958
Max offer price $349,900
Occupancy floor 93%

Sensitivity live

Price -10% $246 -5% $147 +0% $48 +5% $-51 +10% $-150
Rent -10% $-191 -5% $-71 +0% $48 +5% $167 +10% $286
Rate -1.0pp $224 -0.5pp $137 base $48 +0.5pp $-43 +1.0pp $-135

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
$87,475
Closing costs
$10,497
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.

Listing history 16 events

  1. 2026-06-18
    status $349,900 Pending 21 DOM
  2. 2026-06-18
    days on market $349,900 Active 21 DOM
  3. 2026-06-17
    days on market $349,900 Active 20 DOM
  4. 2026-06-16
    days on market $349,900 Active 19 DOM
  5. 2026-06-15
    days on market $349,900 Active 18 DOM
  6. 2026-06-13
    days on market $349,900 Active 16 DOM
  7. 2026-06-13
    days on market $349,900 Active 15 DOM
  8. 2026-06-09
    days on market $349,900 Active 12 DOM
  9. 2026-06-08
    days on market $349,900 Active 11 DOM
  10. 2026-06-07
    days on market $349,900 Active 10 DOM
  11. 2026-06-04
    days on market $349,900 Active 7 DOM
  12. 2026-06-03
    days on market $349,900 Active 6 DOM
  13. 2026-06-02
    days on market $349,900 Active 5 DOM
  14. 2026-06-01
    days on market $349,900 Active 4 DOM
  15. 2026-05-31
    days on market $349,900 Active 3 DOM
  16. 2026-05-28
    listed $349,900 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
$4,274 · $356/mo
Projected year-2 tax
$4,901 · $408/mo
Expected delta
+$627/yr (+$52/mo · 14.7%)

ⓘ 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 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$36,225
− Mortgage interest
−$19,600
− Property taxes
−$4,274
− Insurance
−$1,750
− Repairs & maintenance
−$2,898
− Management
−$2,898
− Depreciation
−$10,179
Taxable loss
−$5,373
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,290
After-tax cash flow
$1,865/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
Avon Grove SD
NCES district ID
4202790
Math proficiency
54% ▼ -13.00%
Reading proficiency
61% ▼ -15.00%
Median HH income
$90,335
Composite
52.84/100
National rank
#1536
State rank
#63 of 539 in PA

Livability — West Grove

Score
81/100
State rank
#183
US rank
#1542

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,049

Population outlook (Chester County) Hauer SSP2

Today (2025)
546,756 people
By 2030
559,441 · +2.3%
By 2040
576,377 · +5.4%
By 2050
580,602 · +6.2%
By 2075
581,575 · +6.4%
By 2100
540,922 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 17% Two or more races 9% Asian 5% Black 2%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Romanian 4% Italian 3% Slovak 2%
Foreign-born
9% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 10% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · Chester

2024 margin
D (+14.5) · D 56.7% · R 42.2% · Other 1.0%
2008→2024 swing
+5.2pp toward D · 2008: 9.2pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+17.0 2016: D+9.2 2012: R+0.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.59%
Current HPI
268.0284
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-28 Listed $349,900 BRIGHT MLS

Property tax history

+2.4%/yr

Latest (2026): $4,274 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…