CashFlowRE
Sign in Sign up
1125 Morton Ave
C- Composite 52.48
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 +26.0/30.0
  • DSCR +8.7/10.0
  • 1% rule +6.6/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$140,000

1125 Morton Ave · Chester, PA 19013
3 bd · 1.0 ba · 1,088 sqft · SingleFamily public records · 94 Days on market
Built 1920 1,307 sqft lot Est $119k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This single-family home can be purchased either as a first-time home or as an investment property and is currently occupied by tenants ($1,400/month) in good standing. It may also be acquired as part of a packaged portfolio that includes five single-family homes located within ten minutes of each other in the City of Chester. The package includes 918 Highland Ave (49-11-01628-00), 708 Ward St (49-11-02091-00), 714 Ward St (49-11-02094-00), 937 McDowell Ave (49-05-00813-00), and 1125 Morton Ave (49-02-01368-02).

Key facts

  • Built 1920
  • Listed 94 days

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 single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $346 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 7.5% in Chester — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); 138 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $1,630/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 $968 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 ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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 $16k; list at $140k implies a 803% gain — meaningful room to come down on a strong offer.

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 $127,400 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.16%
Cap rate
9.26%
Cash-on-cash
10.60%
DSCR
1.47
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$118,592
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1120 White St 0.04mi 3/1.5 1,080 (-1%) 21mo $117,500 $109 78
1016 Leiper St 0.43mi 4/2.0 (+1) 1,228 (+13%) 1mo $360,000 $293 49
337 E 10th St 0.58mi 3/1.0 1,200 (+10%) 9mo $50,000 $42 48

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
3.8%
Equity multiple
1.15×
Total profit
$5,992
Equity at exit
$20,874
10-year hold
IRR
16.6%
Equity multiple
2.61×
Total profit
$63,040
Equity at exit
$12,105

Cash invested: $39,200 (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
138
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,630 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$149 /mo · $1,782/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$346

Break-even live

Break-even rent $1,191
Max offer price $140,000
Occupancy floor 74%

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
$35,000
Closing costs
$4,200
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 15d 1 0.03mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 2d 1 0.07mi
1206 Thomas St Chester, PA 3.0 1.0 833 $1,399 $1.68 24d 1 0.12mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 24d 1 0.12mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 18d 1 0.20mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 7d 1 0.34mi
1312 E 13th St Crum Lynne, PA 3.0 1.0 1280 $1,940 $1.52 18d 1 0.37mi
2015 Hyatt St Chester, PA 3.0 1.0 988 $1,950 $1.97 11d 1 0.57mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 7d 1 0.60mi
1944 Ridley Mill Ln Woodlyn, PA 2.0 1.0 840 $1,600 $1.90 43d 1 0.75mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 43d 1 0.83mi
2219 Madison St Unit B Chester, PA 2.0 1.0 800 $1,000 $1.25 43d 1 0.89mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 24d 1 0.91mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 4d 13 0.93mi
1400 MacDade Blvd Woodlyn, PA 1.0–2.0 1.0 775 $1,600 $2.06 43d 2 0.96mi
1433 Grant Ave Unit B Woodlyn, PA 2.0 1.0 1200 $1,450 $1.21 43d 1 1.00mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 2d 10 1.02mi
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 43d 1 1.02mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 43d 1 1.22mi
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 5d 1 1.24mi
2607 Edgmont Ave Unit 2F Brookhaven, PA 2.0 1.0 850 $1,600 $1.88 24d 1 1.36mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 43d 1 1.45mi
225 W Chester Pike Unit 1 Ridley Park, PA 2.0 1.0 837 $1,500 $1.79 43d 1 1.47mi
225 W Chester Pike Unit 1 Ridley Park, PA 2.0 1.0 837 $1,750 $2.09 24d 1 1.47mi

Listing history 24 events

  1. 2026-04-23
    status Pending
  2. 2026-04-08
    price $140,000
  3. 2026-02-27
    price $130,000
  4. 2026-01-19
    listed $145,000 Active
  5. 2026-01-07
    historical
  6. 2025-12-13
    price $145,000
  7. 2025-12-03
    listed $150,000 Active
  8. 2025-08-05
    historical
  9. 2025-08-04
    price $165,500
  10. 2025-08-01
    price $166,000
  11. 2025-07-28
    price $166,500
  12. 2025-07-25
    price $167,000
  13. 2025-07-22
    price $167,500
  14. 2025-07-14
    price $168,000
  15. 2025-07-11
    price $168,500
  16. 2025-07-07
    price $169,000
  17. 2025-06-30
    price $169,500
  18. 2025-06-13
    listed $170,000 Active
  19. 2025-06-10
    historical
  20. 2024-01-30
    historical $1,400
  21. 2024-01-13
    listed $1,400
  22. 2023-12-20
    historical $1,500
  23. 2023-11-18
    listed $1,500
  24. 1983-07-08
    soldstatus $15,500

ⓘ 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
$1,782 · $149/mo
Projected year-2 tax
$1,997 · $166/mo
Expected delta
+$215/yr (+$18/mo · 12.1%)

ⓘ 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
$19,555
− Mortgage interest
−$7,842
− Property taxes
−$1,782
− Insurance
−$700
− Repairs & maintenance
−$1,564
− Management
−$1,564
− Depreciation
−$4,073
Taxable income
$2,029
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$487
After-tax cash flow
$3,669/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

+803.2% since first listed
24 events — show timeline
  • 2026-04-23 Pending BRIGHT MLS
  • 2026-04-08 Price Changed $140,000 BRIGHT MLS
  • 2026-02-27 Price Changed $130,000 BRIGHT MLS
  • 2026-01-19 Listed $145,000 BRIGHT MLS
  • 2026-01-07 Listing Removed BRIGHT MLS
  • 2025-12-13 Price Changed $145,000 BRIGHT MLS
  • 2025-12-03 Listed $150,000 BRIGHT MLS
  • 2025-08-05 Listing Removed BRIGHT MLS
  • 2025-08-04 Price Changed $165,500 BRIGHT MLS
  • 2025-08-01 Price Changed $166,000 BRIGHT MLS
  • 2025-07-28 Price Changed $166,500 BRIGHT MLS
  • 2025-07-25 Price Changed $167,000 BRIGHT MLS
  • 2025-07-22 Price Changed $167,500 BRIGHT MLS
  • 2025-07-14 Price Changed $168,000 BRIGHT MLS
  • 2025-07-11 Price Changed $168,500 BRIGHT MLS
  • 2025-07-07 Price Changed $169,000 BRIGHT MLS
  • 2025-06-30 Price Changed $169,500 BRIGHT MLS
  • 2025-06-13 Listed $170,000 BRIGHT MLS
  • 2025-06-10 Coming Soon BRIGHT MLS
  • 2024-01-30 Rental Removed $1,400 TURBOTENANT
  • 2024-01-13 Listed for Rent $1,400 TURBOTENANT
  • 2023-12-20 Rental Removed $1,500 TURBOTENANT
  • 2023-11-18 Listed for Rent $1,500 TURBOTENANT
  • 1983-07-08 Sold (Public Records) $15,500 Public Records

Property tax history

+23.2%/yr

Latest (2026): $1,782 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…