CashFlowRE
Sign in Sign up
426 Custer Ave
C Composite 57.95
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 +17.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.7/10.0
  • DSCR +5.4/10.0
  • Livability +4.2/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

426 Custer Ave · Glenolden, PA 19036
3 bd · 1.0 ba · 1,178 sqft · Townhouse public records · 10 Days on market
Built 1930 2,614 sqft lot $127/sqft · 42% below area Est $259k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investment opportunity. This lovely twin needs a some updating and repairs, but has excellent potential. Once completed this home will be a great investment. It's a corner lot, lots of square footage with a private parking space. The rooms are large and there's so much potential. Being sold as is, seller cannot make any repairs but inspections are welcome. The buyer would be responsible for the U & O and offer would reflect that. PLEASE DO NOT PUT AN OFFER WITHOUT READING AGENT PRIVATE REMARKS.

Key facts

  • Corner lot
  • Parking
  • Built 1930

Tags

CORNER LOTPRIVATE PARKING SPACE

Property features AI

Exterior

  • Parking: On-street parking; Driveway with space for one vehicle; One total garage/parking space
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Semi-detached; Major rehab needed
  • Construction: Vinyl and aluminum siding; Asphalt roof; Other foundation; Above- and below-grade structures
  • Exterior features: Not in a federal flood zone; Lot approximately 35 x 100

Interior

  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Wood
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating; Natural gas fuel; Electric hot water
  • Interior features: Wood flooring; Basement present (other type)

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 $150k.

Deal economics

  • At list price, monthly cash flow is $110 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 7.2% 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.
  • Zoned schools: Kindergarten Academy (239 students, 61% FRL); Interboro Shs (math 82% / reading 24%, grade C-, #104 of 437 statewide, top 24%, 1,028 students, 55% FRL) — zoned schools average 58% FRL vs 38% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 53% at this address vs 38% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Interboro SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 46 active listings in the ZIP; 38 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 4.4% of price; built in 1930 — 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 $150,000

Questions for the listing agent

  1. Built in 1930 — 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 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?
  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
1.27%
Cap rate
7.17%
Cash-on-cash
3.14%
DSCR
1.14
GRM
6.6

CMA / ARV

ARV (median comp)
$259,369
List price
$150,000
Delta
-42.17%
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 Custer Ave 0.03mi 3/2.0 1,178 (0%) 2mo $219,900 $187 93
5 S Wells Ave 0.10mi 3/1.5 1,210 (+3%) 2mo $245,000 $202 88
221 Park Dr 0.36mi 3/1.5 1,152 (-2%) 2mo $226,500 $197 76
816 Crescent Dr 0.39mi 3/1.5 1,152 (-2%) 1mo $245,000 $213 75
437 Park Dr 0.53mi 3/2.0 1,152 (-2%) 1mo $262,000 $227 67
751 Rively Ave 0.63mi 3/1.0 1,152 (-2%) 1mo $234,300 $203 66
614 Rively Ave 0.68mi 3/1.0 1,152 (-2%) 1mo $255,000 $221 64
1075 Brookwood Ln 0.68mi 3/1.5 1,152 (-2%) 0mo $238,000 $207 62
1032 Brookwood Ln 0.69mi 3/1.5 1,152 (-2%) 2mo $214,000 $186 61
1117 Tremont Dr 0.70mi 3/1.5 1,152 (-2%) 1mo $150,000 $130 60
317 N Llanwellyn Ave 0.41mi 3/1.5 1,322 (+12%) 3mo $206,500 $156 56
102 Rambler Rd 0.59mi 3/1.0 1,316 (+12%) 1mo $299,000 $227 53

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
-11.2%
Equity multiple
0.59×
Total profit
$-17,054
Equity at exit
$22,365
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-4,820
Equity at exit
$12,969

Cash invested: $42,000 (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
6.6×

Monthly cashflow live

Estimated rent
$1,906 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$546 /mo · $6,557/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$110

Break-even live

Break-even rent $1,766
Max offer price $150,000
Occupancy floor 89%

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
$37,500
Closing costs
$4,500
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1074 N Academy Ave Glenolden, PA 3.0 1.0 1152 $1,850 $1.61 5d 1 0.17mi
29 Logan Ave Unit 11 Glenolden, PA 2.0 1.0 850 $1,350 $1.59 24d 1 0.45mi
201 Westbridge Rd Glenolden, PA 3.0 1.5 1224 $2,350 $1.92 24d 1 0.48mi
350 S Scott Ave Unit 1 Glenolden, PA 2.0 1.0 715 $1,700 $2.38 24d 1 0.56mi
925 Maple Ave Glenolden, PA 3.0 2.0 1152 $2,800 $2.43 21d 1 0.58mi
902 Maple Ave Glenolden, PA 3.0 1.0 1152 $1,745 $1.51 43d 1 0.62mi
1201 Bartram Ave Darby, PA 2.0 1.0 700 $1,350 $1.93 10d 1 0.63mi
132 Folcroft Ave Folcroft, PA 2.0 1.0 725 $1,679 $2.32 2d 3 0.65mi
66 Folcroft Ave Folcroft, PA 3.0 1.0 1224 $1,895 $1.55 3d 1 0.66mi
145 Isabel Ave Unit 145B Glenolden, PA 2.0 1.0 890 $1,525 $1.71 43d 1 0.67mi
432 S Chester Pike Glenolden, PA 2.0 1.0 792 $1,325 $1.67 44d 1 0.68mi
100 E Glenolden Ave Glenolden, PA 1.0–4.0 1.0–2.0 920 $2,167 $2.36 1d 4 0.71mi
640 South Ave Secane, PA 1.0–2.0 1.0–1.5 742 $1,600 $2.16 12d 5 0.73mi
306 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 3d 1 0.75mi
304 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 43d 1 0.75mi
100 S Oak Ave Glenolden, PA 1.0–2.0 1.0–2.0 830 $1,500 $1.81 23d 3 0.77mi
926 Green Ln Secane, PA 2.0 1.0 862 $2,185 $2.53 43d 1 0.77mi
1512 Elmwood Ave Folcroft, PA 2.0 1.0 850 $1,499 $1.76 24d 1 0.87mi
1513 Elmwood Ave Unit 5 Folcroft, PA 3.0 1.0 850 $1,799 $2.12 43d 1 0.90mi
1513 Elmwood Ave Unit 4 Folcroft, PA 3.0 1.0 1025 $1,699 $1.66 24d 1 0.90mi
1511 Elmwood Ave Folcroft, PA 1.0–3.0 1.0 725 $1,649 $2.27 23d 3 0.90mi
1505 Elmwood Ave Unit 5 Folcroft, PA 2.0 1.0 850 $1,499 $1.76 24d 1 0.91mi
1503 Elmwood Ave Folcroft, PA 3.0 1.0 1025 $1,699 $1.66 24d 1 0.91mi
1503 Elmwood Ave Folcroft, PA 3.0 1.0 850 $1,799 $2.12 43d 1 0.91mi
943 South Ave Clifton Heights, PA 1.0–2.0 1.0 662 $2,000 $3.02 2d 10 0.95mi
112 Juliana Ter Darby, PA 3.0 1.0 1020 $2,450 $2.40 24d 1 1.07mi
112 Juliana Ter Darby, PA 3.0 1.0 1020 $2,350 $2.30 44d 1 1.07mi
118 Felton Ave Darby, PA 3.0 1.0 1152 $1,750 $1.52 21d 1 1.10mi
804 Grant Rd Folcroft, PA 3.0 1.0 1088 $2,050 $1.88 43d 1 1.19mi
820 Greenhill Rd Sharon Hill, PA 4.0 2.0 1184 $2,600 $2.20 5d 1 1.20mi
777 Bennington Rd Folcroft, PA 4.0 1.5 1488 $2,800 $1.88 43d 1 1.25mi
304 Christopher Pl Unit 1st Floor Primos, PA 2.0 1.0 875 $1,400 $1.60 3d 1 1.28mi
2001 Carter Rd Folcroft, PA 3.0 1.0 1224 $2,150 $1.76 43d 1 1.36mi
1637 Lincoln Ave Prospect Park, PA 1.0–2.0 1.0 675 $1,599 $2.37 4d 7 1.38mi
216 Borough Rd Unit A Primos, PA 2.0 2.0 800 $1,500 $1.88 24d 1 1.41mi
319 S Church St Clifton Heights, PA 3.0 1.0 1152 $1,900 $1.65 43d 1 1.42mi
1320 Lincoln Ave Prospect Park, PA 2.0 1.0 770 $1,645 $2.14 5d 3 1.46mi
151 S Bishop Ave Clifton Heights, PA 1.0–2.0 1.0–2.0 875 $1,989 $2.27 1d 3 1.47mi

Listing history 1 events

  1. 2026-05-10
    listed $150,000 Active 503-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 PA · Partial reset (capped growth)

Current annual tax
$6,557 · $546/mo
Projected year-2 tax
$6,557 · $546/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 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 4/10 Moderate 3 unhealthy d/yr today · 6 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
$22,868
− Mortgage interest
−$8,402
− Property taxes
−$6,557
− Insurance
−$750
− Repairs & maintenance
−$1,829
− Management
−$1,829
− Depreciation
−$4,364
Taxable loss
−$864
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$207
After-tax cash flow
$1,527/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
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

2 events — show timeline
  • 2026-05-19 Pending BRIGHT MLS
  • 2026-05-10 Listed $150,000 BRIGHT MLS

Property tax history

+4.4%/yr

Latest (2026): $6,557 · +39.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…