CashFlowRE
Sign in Sign up
2377 Booker Ave
D+ Composite 48.66
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.3/30.0
  • DSCR +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.3/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

2377 Booker Ave · Linwood, PA 19014
2 bd · 1.0 ba · 1,520 sqft · SingleFamily public records · 12 Days on market
Built 1945 5,227 sqft lot Est $310k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

Key facts

  • Extra parking
  • Eat in kitchen
  • Large yard

Tags

EAT IN KITCHENLARGE YARDEXTRA PARKINGDECK

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Detached property; Condition listed as average; Ownership is fee simple; Year built per assessor
  • Construction: Stucco exterior; Stone foundation; Above-grade and below-grade structures
  • Exterior features: Lot roughly 50 x 100; No tidal water

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level; 2 full bathrooms total
  • Heating & cooling: Forced air heating (oil); Central air conditioning (electric); Electric hot water
  • Interior features: Unfinished basement; Living area per assessor

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 single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $44 ($524/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 $191k (16.7% below list).
  • Recommended offer: $191k (16.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#234 in PA, #2,020 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: commute D+, amenities F.
  • Chichester SD (suburban): math 19% / reading 41% proficiency, ranked #438 of 539 in PA (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 71 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 15y 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 $33k; list at $230k implies a 593% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $191,457 (16.7% below list)

Questions for the listing agent

  1. Built in 1945 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.83%
Cap rate
6.52%
Cash-on-cash
0.81%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$310,080
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2376 Thomas 0.10mi 3/2.0 (+1) 1,740 (+14%) 5mo $350,000 $201 58
300 Walnut St 0.46mi 3/1.0 (+1) 1,498 (-1%) 16mo $255,000 $170 58
416 Dutton St 0.64mi 3/2.0 (+1) 1,603 (+6%) 1mo $351,000 $219 51
30 Belvue Ter 0.19mi 3/2.5 (+1) 1,716 (+13%) 10mo $350,000 $204 51
597 Meetinghouse Rd 0.53mi 3/1.5 (+1) 1,650 (+9%) 8mo $337,500 $205 48
1011 Excelsior Dr 0.64mi 3/1.0 (+1) 1,596 (+5%) 20mo $150,000 $94 40
307 Johnson Ave 0.66mi 3/1.5 (+1) 1,300 (-14%) 5mo $275,000 $212 34
2829 Excelsior Dr 0.63mi 3/1.5 (+1) 1,364 (-10%) 21mo $350,000 $257 29
517 Johnson Ave 0.71mi 3/2.0 (+1) 1,292 (-15%) 12mo $102,500 $79 23

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
-15.0%
Equity multiple
0.46×
Total profit
$-34,519
Equity at exit
$34,279
10-year hold
IRR
-6.5%
Equity multiple
0.59×
Total profit
$-26,662
Equity at exit
$19,878

Cash invested: $64,372 (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 19014

Active inventory
71
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$167 /mo · $2,010/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$44

Break-even live

Break-even rent $1,859
Max offer price $229,900
Occupancy floor 93%

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
$57,475
Closing costs
$6,897
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 E Laughead Ave Marcus Hook, PA 3.0 1.5 1080 $1,530 $1.42 3d 1 0.62mi
151 Chadwick Ave Marcus Hook, PA 3.0 1.5 1080 $1,600 $1.48 11d 1 0.72mi
130 Harvey Ave Unit 1 Linwood, PA 3.0 1.0 1173 $1,750 $1.49 10d 1 0.76mi
49 Story Rd Upper Chichester, PA 3.0 1.5 1742 $2,450 $1.41 43d 1 0.80mi
36 Andrews Ct Media, PA 3.0 2.5 1632 $2,600 $1.59 43d 1 0.81mi
2717 Bethel Rd Chester, PA 3.0 1.0 1785 $1,350 $0.76 5d 1 1.17mi
1015 McClenahan Ter Marcus Hook, PA 3.0 2.5 1456 $2,400 $1.65 11d 1 1.17mi
15 Marshall Ave Marcus Hook, PA 3.0 1.0 1204 $1,600 $1.33 24d 1 1.33mi
8 W 8th St Marcus Hook, PA 3.0 1.0 1120 $1,600 $1.43 18d 1 1.42mi
2832 W 6th St Unit 306 Chester, PA 3.0 1.0 1428 $1,500 $1.05 4d 1 1.43mi

Listing history 18 events

  1. 2026-06-01
    status $229,900 Pending 12 DOM
  2. 2026-05-31
    days on market $229,900 Active 12 DOM
  3. 2026-05-19
    listed $229,900 Active
  4. 2013-01-08
    soldstatus $33,180
  5. 2012-12-28
    soldstatus $42,000 Sold 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  6. 2012-12-28
    soldstatus $42,000 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  7. 2012-12-03
    status Under Contract 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  8. 2012-12-03
    historical 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  9. 2012-11-28
    price $47,900 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  10. 2012-10-30
    price $54,900 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  11. 2012-10-04
    status Active 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  12. 2012-09-18
    status Under Contract 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  13. 2012-08-15
    listed $60,000 Active 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  14. 2012-08-15
    listed $47,900 445-char remark
    Show marketing remark (445 chars)

    This is a Homepath property approved for Homepath Renovation Mortgage financing. Ranch style home on large level lot. The first floor features a living room, kitchen, dining room and two bedrooms and hall bath on the main floor. The lower level consists of a family room addition leading to a rear deck. Partial basement. Owner occupant and NSP offers only considered the first 15 DOM. All offers are to be submitted online at HomePath web site.

  15. 2012-02-27
    historical
  16. 2011-10-24
    listed $64,900
  17. 2010-11-24
    soldstatus $1,481
  18. 1981-01-22
    soldstatus $11,800

ⓘ 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
$2,010 · $167/mo
Projected year-2 tax
$2,821 · $235/mo
Expected delta
+$811/yr (+$68/mo · 40.4%)

ⓘ 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
$22,975
− Mortgage interest
−$12,878
− Property taxes
−$2,010
− Insurance
−$1,150
− Repairs & maintenance
−$1,838
− Management
−$1,838
− Depreciation
−$6,688
Taxable loss
−$3,426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$822
After-tax cash flow
$1,346/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
Chichester SD
NCES district ID
4205910
Math proficiency
19% ▼ -12.00%
Reading proficiency
41% ▼ -17.00%
Median HH income
$57,612
Composite
26.84/100
National rank
#7110
State rank
#438 of 539 in PA

Livability — Linwood

Score
79/100
State rank
#234
US rank
#2020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Delaware County · 399,863 people
City population
20,135
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
21,427
Household income
$96,781
Rent vs Own
11.5% rent · 88.5% own
Severe rent burden
276.0

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 (86%)
Race & ethnicity
White 86% Black 9% Two or more races 2% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 9% Italian 2% Iranian 1%
Foreign-born
4% · South Korea, Canada
Languages at home
95% English-only · Russian/Polish/Slavic 1% Other Indo-European 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
▼ -260.34%
Current HPI
262.8409
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

+1848.3% since first listed
16 events — show timeline
  • 2026-05-19 Listed $229,900 BRIGHT MLS
  • 2013-01-08 Sold (Public Records) $33,180 Public Records
  • 2012-12-28 Sold (MLS) $42,000 BRIGHT MLS
  • 2012-12-28 Sold (MLS) $42,000 TREND
  • 2012-12-03 Pending TREND
  • 2012-12-03 Listing Removed BRIGHT MLS
  • 2012-11-28 Price Changed $47,900 TREND
  • 2012-10-30 Price Changed $54,900 TREND
  • 2012-10-04 Relisted TREND
  • 2012-09-18 Pending TREND
  • 2012-08-15 Listed $60,000 TREND
  • 2012-08-15 Listed $47,900 BRIGHT MLS
  • 2012-02-27 Listing Removed BRIGHT MLS
  • 2011-10-24 Listed $64,900 BRIGHT MLS
  • 2010-11-24 Sold (Public Records) $1,481 Public Records
  • 1981-01-22 Sold (Public Records) $11,800 Public Records

Property tax history

-4.4%/yr

Latest (2026): $2,010 · -59.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…