4 bd · 1.0 ba ·
1,568 sqft ·
Built 1910
· SingleFamily
· Active
· 1 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,249/mo
Mortgage (P&I)
−$1,704
Tax + insurance
−$517
HOA
−$0
Vac / Maint / Mgmt
−$682
Net cashflow
$346/mo
Annual
$4,151/yr
Cap rate
7.57%
Cash-on-cash
4.56%
DSCR
1.20
1% rule
1.00%
Cash to close
$91,000
Investor read
This is a 4-bed/1.0-bath single-family listed at $325k.
At list price, monthly cash flow is $346 ($4k/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 $325k (0.0% below list).
Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $325k (0.0% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
Location reads 80/100 on livability (#202 in PA, #1,781 nationally) — a professional / high-income tenant draw. Strengths: housing A+, crime A-, amenities A-; Watch: commute D+.
Kennett Consolidated SD (suburban): math 39% / reading 58% proficiency, ranked #135 of 539 in PA (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.8%/yr); 162 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).
Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 7.6% vs local median 2.6% in Kennett Square — 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.
This rent runs 32% of the median local income ($124k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-C9WMZ5B6MMFT2E
· Data 2 days agocashflowre.app · 2026-05-29