CashFlowRE
Sign in Sign up
1709 Valley Dr #1709
D- Composite 39.72
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 +10.5/30.0
  • ARV discount +7.5/15.0
  • Schools +5.9/10.0
  • 1% rule +4.1/10.0
  • Rent growth +3.7/5.0
  • DSCR +3.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

1709 Valley Dr #1709 · Cheyney University, PA 19382
2 bd · 1.0 ba · 900 sqft · Condo public records · 6 Days on market
Built 1984 $292/mo HOA · 15% of rent ↓ 17% since listing

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

Listing remarks MLS

2Nd Floor Gv Flat, Neutral Colors, Fireplace, Parquet Floors, Custom Bathroom, Wall Washer & Dryer, Pool & Tennis Included, Nice, Warm & Comfortable, Why Pay Rent????

Key facts

  • Brick accent wall
  • Galley-style kitchen
  • Private balcony

Tags

LUXURY VINYL PLANK FLOORINGGALLEY-STYLE KITCHENDEDICATED DINING AREABRICK ACCENT WALLPRIVATE BALCONYIN-UNIT LAUNDRY AREA

Property features AI

Finance

  • Other: Ground rent paid annually
  • HOA & community: Monthly condo fee of $292; Condo fee covers sewer, trash and snow removal; Community amenities include clubhouse, swimming pool, tennis courts and playgrounds; Pets allowed (cats and dogs)

Exterior

  • Parking: Parking lot; Guest parking available throughout the community
  • Utilities: Public water; Public sewer; Electric service for heating, cooling and hot water
  • Home design: Garden-style building (1–4 floors); Unit/flat; Entry level: 1; Municipality: East Goshen Township
  • Construction: Brick construction; Above-grade and below-grade structures noted
  • Exterior features: Condominium ownership; Not in a federal flood zone; No basement; Finished above-grade area (900)

Interior

  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Heat pump(s) heating; Central air conditioning; Electric heating and cooling; Electric hot water
  • Interior features: Not furnished; Lower-level unit (entry floor 1)
  • Laundry & utility: Washer/dryer hookup in unit

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 condo listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-106 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $191k (8.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (8.8% below list).
  • Recommended offer: $191k (8.9% below list) — sets the bar for cash-flow.
  • Cap rate 5.7% vs local median 1.8% in Cheyney University — 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 49/100 on livability (#1,706 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment F.
  • West Chester Area SD (suburban): math 56% / reading 74% proficiency, ranked #34 of 539 in PA (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Zoned schools: Glen Acres El Sch (math 62% / reading 72%, grade B+, #202 of 1,518 statewide, top 15%, 485 students, 24% FRL); J R Fugett Ms (math 40% / reading 75%, grade B, #61 of 512 statewide, top 13%, 908 students, 23% FRL); West Chester East Hs (math 86%, 1,251 students, 20% FRL).
  • Market conditions: Rents rising fast (+4.8%/yr); 215 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,513 units permitted in Chester County in 2024 (354 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($132k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 32y 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 $56k; list at $210k implies a 272% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,173 (8.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.91%
Cap rate
5.69%
Cash-on-cash
-2.16%
DSCR
0.90
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.79% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.37×
Total profit
$-37,122
Equity at exit
$31,297
10-year hold
IRR
-6.2%
Equity multiple
0.57×
Total profit
$-25,539
Equity at exit
$18,148

Cash invested: $58,772 (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 19382

Rents YoY
4.8%
Active inventory
215
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$139 /mo · $1,665/yr
Insurance
$87
HOA
$292
Vacancy / Maint / Mgmt
$402
Net cashflow
$-106

Break-even live

Break-even rent $2,049
Max offer price $191,173
Occupancy floor

Sensitivity live

Price -10% $13 -5% $-47 +0% $-106 +5% $-165 +10% $-225
Rent -10% $-257 -5% $-182 +0% $-106 +5% $-30 +10% $45
Rate -1.0pp $0 -0.5pp $-53 base $-106 +0.5pp $-160 +1.0pp $-216

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
$52,475
Closing costs
$6,297
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1906 Valley Dr Unit 1906 West Chester, PA 2.0 1.0 900 $1,699 $1.89 26d 1 0.01mi
1906 Valley Dr Unit 1979 West Chester, PA 2.0 1.0 900 $1,799 $2.00 20d 1 0.01mi
2319 Pond View Dr West Chester, PA 2.0 1.0 945 $1,899 $2.01 26d 1 0.03mi
2402 Pond View Dr Unit 2402 West Chester, PA 2.0 1.0 945 $1,795 $1.90 16d 1 0.06mi
803 Valley Dr West Chester, PA 2.0 1.5 1066 $1,995 $1.87 21d 1 0.12mi
2916 Eagle Rd Unit 2916 West Chester, PA 2.0 1.0 945 $1,675 $1.77 16d 1 0.13mi
3218 Valley Dr West Chester, PA 2.0 1.0 945 $1,795 $1.90 45d 1 0.22mi
1308 W Chester Pike West Chester, PA 1.0–2.0 1.0 698 $1,895 $2.71 14d 10 0.38mi
1323 W Chester Pike West Chester, PA 1.0–2.0 1.0–2.0 885 $2,440 $2.76 0d 1 0.38mi
2 Waterview Rd West Chester, PA 2.0 1.0–1.5 575 $1,990 $3.46 0d 14 0.55mi
547 Summit House Unit 547 West Chester, PA 3.0 1.5 1100 $2,350 $2.14 16d 1 0.85mi
1149 Kingsway Rd West Chester, PA 1.0–2.0 1.0 830 $1,980 $2.39 0d 9 1.23mi
1515 Manley Rd West Chester, PA 1.0–2.0 1.0–2.0 1102 $2,509 $2.28 21d 9 1.26mi
1100 W Chester Pike West Chester, PA 1.0–3.0 1.0–2.0 892 $2,000 $2.24 11d 1 1.31mi
1500 Windermere Rd West Chester, PA 1.0–2.0 1.0–2.0 931 $2,330 $2.50 0d 10 1.40mi

HOA detail condo

Monthly dues
$292 · $3,504/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 5 events

  1. 2026-06-13
    statusdays on market $209,900 Pending 6 DOM
  2. 2026-06-09
    days on market $209,900 Active 4 DOM
  3. 2026-06-08
    days on market $209,900 Active 3 DOM
  4. 2026-06-07
    remarks 699-char remark
  5. 2026-06-07
    listed $209,900 Active 2 DOM

ⓘ 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
$1,665 · $139/mo
Projected year-2 tax
$2,491 · $208/mo
Expected delta
+$826/yr (+$69/mo · 49.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 14 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 · 5 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
$22,981
− Mortgage interest
−$11,758
− Property taxes
−$1,665
− Insurance
−$1,050
− Repairs & maintenance
−$1,838
− Management
−$1,838
− HOA
−$3,504
− Depreciation
−$6,106
Taxable loss
−$4,778
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,147
After-tax cash flow
$-125/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
West Chester Area SD
NCES district ID
4225290
Math proficiency
56% ▼ -8.00%
Reading proficiency
74% ▼ -6.00%
Median HH income
$87,125
Composite
58.7/100
National rank
#980
State rank
#34 of 539 in PA

Livability — Cheyney University

Score
49/100
State rank
#1706
US rank
#25761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Chester County · 432,350 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
54,127
Household income
$132,091
Rent vs Own
29.1% rent · 70.9% own
Severe rent burden
1770.0

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 (82%)
Race & ethnicity
White 82% Black 6% Asian 5% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
8% · Canada, China
Languages at home
92% English-only · Spanish 2% Other Indo-European 2% Chinese 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
▼ -251.24%
Current HPI
294.9284
Rent YoY
▲ 4.79%
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

-16.7% since first listed
16 events — show timeline
  • 2026-06-05 Listed $209,900 BRIGHT MLS
  • 2018-05-01 Listing Removed BRIGHT MLS
  • 2018-02-05 Listed $140,900 BRIGHT MLS
  • 2000-08-21 Sold (Public Records) $56,500 Public Records
  • 2000-07-27 Sold (MLS) $56,500 BRIGHT MLS
  • 2000-05-25 Listing Removed BRIGHT MLS
  • 2000-03-18 Listed $56,500 BRIGHT MLS
  • 1999-08-28 Listing Removed BRIGHT MLS
  • 1999-02-28 Listed $56,500 BRIGHT MLS
  • 1994-09-02 Sold (Public Records) $46,500 Public Records
  • 1994-08-31 Sold (MLS) $46,500 BRIGHT MLS
  • 1994-08-07 Listing Removed BRIGHT MLS
  • 1994-01-21 Listed $46,500 BRIGHT MLS
  • 1986-05-01 Sold (Public Records) $46,500 Public Records
  • 1980-03-01 Sold (Public Records) $34,490 Public Records
  • 1979-07-01 Sold (Public Records) $252,000 Public Records

Property tax history

+1.7%/yr

Latest (2026): $1,665 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…