CashFlowRE
Sign in Sign up
17 E Mowry St
B- Composite 68.67
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$99,900

17 E Mowry St · Chester, PA 19013
3 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 6 Days on market
Built 1922 2,178 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Alert!! 2 Unit brick twin with off street driveway parking, enclosed front porch, front and rear yards. Total Hoarder house but will be a great income generator after cleanout and renovation. Sold in as-is condition.

Key facts

  • Income generator
  • Front and rear yards
  • Enclosed front porch

Tags

OFF STREET DRIVEWAY PARKINGENCLOSED FRONT PORCHFRONT AND REAR YARDSINCOME GENERATOR

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 $100k.

Deal economics

  • At list price, monthly cash flow is $641 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 14.0% vs local median 7.5% in Chester — 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 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; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 $1,686/mo this rent would consume 49% 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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1922 — 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 $99,900

Questions for the listing agent

  1. Built in 1922 — 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 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?
  4. 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?
  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
1.69%
Cap rate
14.00%
Cash-on-cash
27.51%
DSCR
2.22
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$321,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2420 Edgmont Ave 0.06mi 3/1.0 1,295 (-10%) 2mo $205,000 $158 79
30 W Avon Rd 0.23mi 4/1.0 (+1) 1,383 (-4%) 1mo $310,000 $224 77
25 W Elbon Rd 0.37mi 3/1.5 1,409 (-2%) 9mo $310,000 $220 70
116 E Chelton Rd 0.48mi 3/2.0 1,408 (-2%) 7mo $319,900 $227 64
704 E 18th St 0.71mi 3/1.0 1,409 (-2%) 1mo $242,000 $172 63
108 E Parkway Ave 0.20mi 3/1.5 1,624 (+13%) 8mo $279,900 $172 61
100 E Roland Rd 0.30mi 3/2.5 1,310 (-9%) 5mo $260,250 $199 60
101 E Chelton Rd 0.43mi 4/1.5 (+1) 1,498 (+4%) 9mo $335,000 $224 59
240 Upland Rd 0.58mi 3/2.0 1,568 (+9%) 1mo $349,900 $223 54
20 W Forrestview Rd 0.45mi 3/1.5 1,300 (-10%) 9mo $261,500 $201 53
1201 Main St 0.58mi 3/2.0 1,265 (-12%) 1mo $315,000 $249 48
29 Ridley Dr 0.56mi 2/3.0 (-1) 1,541 (+7%) 10mo $406,300 $264 41

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
25.9%
Equity multiple
2.13×
Total profit
$31,523
Equity at exit
$14,895
10-year hold
IRR
35.9%
Equity multiple
4.95×
Total profit
$110,545
Equity at exit
$8,638

Cash invested: $27,972 (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 19013

Rents YoY
6.9%
Active inventory
138
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,686 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$641

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 57%

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
$24,975
Closing costs
$2,997
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 5d 1 0.12mi
206 W Parkway Ave Chester, PA 2.0 1.0 1666 $1,450 $0.87 24d 1 0.29mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 43d 1 0.30mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 1d 10 0.32mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 24d 1 0.33mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 4d 13 0.34mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 43d 1 0.34mi
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 43d 1 0.45mi
89 Park Valley Ln Brookhaven, PA 2.0 1.5 984 $1,705 $1.73 43d 1 0.57mi
51 Park Valley Ln Brookhaven, PA 2.0 1.5 990 $1,795 $1.81 18d 1 0.57mi
2015 Hyatt St Chester, PA 3.0 1.0 988 $1,950 $1.97 10d 1 0.71mi
726 E 18th St Chester, PA 3.0 1.5 1584 $2,200 $1.39 14d 1 0.76mi
407 Beech Rd Apt B Wallingford, PA 2.0 1.0 998 $1,600 $1.60 43d 1 0.82mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 18d 1 1.02mi
739 Pennsylvania Ave Wallingford, PA 3.0 1.0 1026 $2,100 $2.05 7d 1 1.03mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 7d 1 1.04mi
1016 Potter St Chester, PA 4.0 1.5 1536 $1,750 $1.14 24d 1 1.07mi
1012 Potter St Chester, PA 4.0 1.0 1536 $1,650 $1.07 43d 1 1.07mi
768 Putnam Blvd Unit A Wallingford, PA 2.0 1.0 889 $1,595 $1.79 24d 1 1.08mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 2d 1 1.12mi
732 Putnam Blvd Wallingford, PA 2.0 1.0 889 $1,700 $1.91 5d 1 1.12mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 7d 1 1.16mi
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 14d 1 1.19mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 24d 2 1.20mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–2.0 775 $1,695 $2.19 5d 4 1.20mi
608 E 9th St Unit 2 Chester, PA 2.0 1.0 1776 $1,400 $0.79 43d 1 1.20mi
610 E 9th St Apt 2 Claymont, DE 3.0 1.0 1760 $1,300 $0.74 43d 1 1.21mi
1224 Elson Rd Brookhaven, PA 3.0 2.0 1200 $1,900 $1.58 17d 1 1.25mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 24d 1 1.28mi
1315 Harshaw Rd Brookhaven, PA 3.0 2.5 1260 $2,395 $1.90 1d 1 1.32mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 43d 1 1.44mi
1312 E 13th St Crum Lynne, PA 3.0 1.0 1280 $1,940 $1.52 18d 1 1.45mi

Listing history 2 events

  1. 2026-02-11
    status Pending
  2. 2026-02-05
    listed $99,900 Active

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

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
$20,229
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$2,906
Taxable income
$6,492
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,558
After-tax cash flow
$6,138/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

2 events — show timeline
  • 2026-02-11 Pending BRIGHT MLS
  • 2026-02-05 Listed $99,900 BRIGHT MLS

Property tax history

+20.8%/yr

Latest (2026): $6,634 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…