CashFlowRE
Sign in Sign up
11 Helluva Hill Ln
D Composite 42.64
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 +7.3/30.0
  • Schools +5.9/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$475,000

11 Helluva Hill Ln · Chester Heights, PA 19342
3 bd · 2.5 ba · 2,112 sqft · SingleFamily public records · 166 Days on market
Built 1848 9,148 sqft lot $225/sqft · 32% below area Est $708k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 11 Helluva Hill Lane – A Helluva Home in the Heart of Glen Mills! Tucked away in one of the most desirable neighborhoods in the award-winning West Chester Area School District, this beautifully renovated 3-bedroom, 2.5-bath home pairs modern elegance with the best of Glen Mills living. From the moment you arrive, you’ll feel the warmth and style of this home’s open-concept design. The chef’s kitchen features a generous 92 square feet of gleaming granite countertops, contemporary cabinetry, and stainless-steel appliances—perfect for culinary adventures or casual gatherings. Sun-filled living and dining spaces flow effortlessly to two versatile main-level rooms ideal for a home office and a lush greenroom to grow fresh herbs and spices year-round. Upstairs, the serene primary suite offers a spa-like ensuite and abundant closet space, while two additional bedrooms share an exquisitely updated full bath. A chic powder room completes the main level. Step outside to a brand-new deck wrapping three-quarters of the home’s rear—ideal for summer barbecues, morning coffee, or simply soaking in the peaceful, private setting. A lot across the road is also included, giving you even more space and possibilities. Life in Glen Mills Here, you’re minutes from local treasures like Red Brick Winery, known for its inviting tasting room and lively events, and the rustic charm of Grace Winery, where rolling vineyards and historic buildings set the scene for unforgettable afternoons. Golf enthusiasts will relish the nearby Golf Course at Glen Mills, a stunning public course offering both beauty and challenge. Just down the road, Concord Country Club, Concordville Town Centre, and Brinton Lake Shopping Center offer endless options for dining, shopping, and entertainment—from upscale steakhouses to cozy cafés and movie nights. Outdoor lovers will appreciate nearby trails, historic sites like the Newlin Grist Mill, and seasonal events that bring the community together. With quick access to Route 1, Route 202, and I-95, you can be in Wilmington, West Chester, or Philadelphia in no time—making commuting and day trips a breeze. Don’t miss your chance to own a beautifully renovated home in a vibrant, welcoming community. Schedule your private tour of 11 Helluva Hill Lane today and experience the true charm of Glen Mills living!

Key facts

  • Open-concept design
  • Brand-new deck
  • Spa-like ensuite

Tags

CHEF'S KITCHENOPEN-CONCEPT DESIGNBRAND-NEW DECKSPA-LIKE ENSUITEABUNDANT CLOSET SPACEVERSATILE MAIN-LEVEL ROOMS

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/2.5-bath single-family listed at $475k.

Deal economics

  • At list price, monthly cash flow is $-625 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $385k (19.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $336k (29.2% below list).
  • Recommended offer: $336k (29.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 2.6% in Chester Heights — 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 67/100 on livability (#994 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools C-, amenities F, commute 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.
  • Market conditions: Rents rising fast (+10.2%/yr); 93 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($133k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($418k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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 $180k; list at $475k implies a 163% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1848 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $336,470 (29.2% 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. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1848 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.71%
Cap rate
4.72%
Cash-on-cash
-5.63%
DSCR
0.75
GRM
11.8

CMA / ARV

ARV (median comp)
$707,814
List price
$475,000
Delta
-32.89%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15 Paul Ln 0.37mi 4/2.5 (+1) 2,245 (+6%) 11mo $740,000 $330 58
5 Paul Ln 0.39mi 4/2.0 (+1) 2,130 (+1%) 22mo $615,000 $289 55

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-20.5%
Equity multiple
0.26×
Total profit
$-98,913
Equity at exit
$70,824
10-year hold
IRR
-5.4%
Equity multiple
0.58×
Total profit
$-56,211
Equity at exit
$41,069

Cash invested: $133,000 (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 19342

Home prices YoY
-26.7%
Rents YoY
10.2%
Active inventory
93
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$3,365 medium interval (Pro) →
Mortgage (P&I)
$2,491
Tax est. 1.5%
$594 /mo · $7,125/yr
Insurance
$198
HOA
$0
Vacancy / Maint / Mgmt
$707
Net cashflow
$-625

Break-even live

Break-even rent $4,155
Max offer price $384,633
Occupancy floor

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
$118,750
Closing costs
$14,250
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
60 Paul Cir Glen Mills, PA 4.0 2.5 2262 $3,850 $1.70 18d 1 1.01mi
512 Coventry Ln Glen Mills, PA 1.0–3.0 1.0–2.0 1149 $3,429 $2.98 1d 9 1.43mi

Listing history 36 events

  1. 2026-06-18
    days on market $475,000 Active 166 DOM
  2. 2026-06-17
    days on market $475,000 Active 165 DOM
  3. 2026-06-16
    days on market $475,000 Active 164 DOM
  4. 2026-06-15
    days on market $475,000 Active 163 DOM
  5. 2026-06-13
    days on market $475,000 Active 161 DOM
  6. 2026-06-09
    days on market $475,000 Active 157 DOM
  7. 2026-06-08
    days on market $475,000 Active 156 DOM
  8. 2026-06-07
    days on market $475,000 Active 155 DOM
  9. 2026-06-04
    days on market $475,000 Active 152 DOM
  10. 2026-06-03
    days on market $475,000 Active 151 DOM
  11. 2026-06-02
    days on market $475,000 Active 150 DOM
  12. 2026-06-01
    days on market $475,000 Active 149 DOM
  13. 2026-05-31
    days on market $475,000 Active 148 DOM
  14. 2026-04-20
    price $475,000 2422-char remark
    Show marketing remark (2422 chars)

    Welcome to 11 Helluva Hill Lane – A Helluva Home in the Heart of Glen Mills! Tucked away in one of the most desirable neighborhoods in the award-winning West Chester Area School District, this beautifully renovated 3-bedroom, 2.5-bath home pairs modern elegance with the best of Glen Mills living. From the moment you arrive, you’ll feel the warmth and style of this home’s open-concept design. The chef’s kitchen features a generous 92 square feet of gleaming granite countertops, contemporary cabinetry, and stainless-steel appliances—perfect for culinary adventures or casual gatherings. Sun-filled living and dining spaces flow effortlessly to two versatile main-level rooms ideal for a home office and a lush greenroom to grow fresh herbs and spices year-round. Upstairs, the serene primary suite offers a spa-like ensuite and abundant closet space, while two additional bedrooms share an exquisitely updated full bath. A chic powder room completes the main level. Step outside to a brand-new deck wrapping three-quarters of the home’s rear—ideal for summer barbecues, morning coffee, or simply soaking in the peaceful, private setting. A lot across the road is also included, giving you even more space and possibilities. Life in Glen Mills Here, you’re minutes from local treasures like Red Brick Winery, known for its inviting tasting room and lively events, and the rustic charm of Grace Winery, where rolling vineyards and historic buildings set the scene for unforgettable afternoons. Golf enthusiasts will relish the nearby Golf Course at Glen Mills, a stunning public course offering both beauty and challenge. Just down the road, Concord Country Club, Concordville Town Centre, and Brinton Lake Shopping Center offer endless options for dining, shopping, and entertainment—from upscale steakhouses to cozy cafés and movie nights. Outdoor lovers will appreciate nearby trails, historic sites like the Newlin Grist Mill, and seasonal events that bring the community together. With quick access to Route 1, Route 202, and I-95, you can be in Wilmington, West Chester, or Philadelphia in no time—making commuting and day trips a breeze. Don’t miss your chance to own a beautifully renovated home in a vibrant, welcoming community. Schedule your private tour of 11 Helluva Hill Lane today and experience the true charm of Glen Mills living!

  15. 2026-03-24
    price $485,000 2422-char remark
    Show marketing remark (2422 chars)

    Welcome to 11 Helluva Hill Lane – A Helluva Home in the Heart of Glen Mills! Tucked away in one of the most desirable neighborhoods in the award-winning West Chester Area School District, this beautifully renovated 3-bedroom, 2.5-bath home pairs modern elegance with the best of Glen Mills living. From the moment you arrive, you’ll feel the warmth and style of this home’s open-concept design. The chef’s kitchen features a generous 92 square feet of gleaming granite countertops, contemporary cabinetry, and stainless-steel appliances—perfect for culinary adventures or casual gatherings. Sun-filled living and dining spaces flow effortlessly to two versatile main-level rooms ideal for a home office and a lush greenroom to grow fresh herbs and spices year-round. Upstairs, the serene primary suite offers a spa-like ensuite and abundant closet space, while two additional bedrooms share an exquisitely updated full bath. A chic powder room completes the main level. Step outside to a brand-new deck wrapping three-quarters of the home’s rear—ideal for summer barbecues, morning coffee, or simply soaking in the peaceful, private setting. A lot across the road is also included, giving you even more space and possibilities. Life in Glen Mills Here, you’re minutes from local treasures like Red Brick Winery, known for its inviting tasting room and lively events, and the rustic charm of Grace Winery, where rolling vineyards and historic buildings set the scene for unforgettable afternoons. Golf enthusiasts will relish the nearby Golf Course at Glen Mills, a stunning public course offering both beauty and challenge. Just down the road, Concord Country Club, Concordville Town Centre, and Brinton Lake Shopping Center offer endless options for dining, shopping, and entertainment—from upscale steakhouses to cozy cafés and movie nights. Outdoor lovers will appreciate nearby trails, historic sites like the Newlin Grist Mill, and seasonal events that bring the community together. With quick access to Route 1, Route 202, and I-95, you can be in Wilmington, West Chester, or Philadelphia in no time—making commuting and day trips a breeze. Don’t miss your chance to own a beautifully renovated home in a vibrant, welcoming community. Schedule your private tour of 11 Helluva Hill Lane today and experience the true charm of Glen Mills living!

  16. 2026-01-03
    listed $499,900 Active 2422-char remark
    Show marketing remark (2422 chars)

    Welcome to 11 Helluva Hill Lane – A Helluva Home in the Heart of Glen Mills! Tucked away in one of the most desirable neighborhoods in the award-winning West Chester Area School District, this beautifully renovated 3-bedroom, 2.5-bath home pairs modern elegance with the best of Glen Mills living. From the moment you arrive, you’ll feel the warmth and style of this home’s open-concept design. The chef’s kitchen features a generous 92 square feet of gleaming granite countertops, contemporary cabinetry, and stainless-steel appliances—perfect for culinary adventures or casual gatherings. Sun-filled living and dining spaces flow effortlessly to two versatile main-level rooms ideal for a home office and a lush greenroom to grow fresh herbs and spices year-round. Upstairs, the serene primary suite offers a spa-like ensuite and abundant closet space, while two additional bedrooms share an exquisitely updated full bath. A chic powder room completes the main level. Step outside to a brand-new deck wrapping three-quarters of the home’s rear—ideal for summer barbecues, morning coffee, or simply soaking in the peaceful, private setting. A lot across the road is also included, giving you even more space and possibilities. Life in Glen Mills Here, you’re minutes from local treasures like Red Brick Winery, known for its inviting tasting room and lively events, and the rustic charm of Grace Winery, where rolling vineyards and historic buildings set the scene for unforgettable afternoons. Golf enthusiasts will relish the nearby Golf Course at Glen Mills, a stunning public course offering both beauty and challenge. Just down the road, Concord Country Club, Concordville Town Centre, and Brinton Lake Shopping Center offer endless options for dining, shopping, and entertainment—from upscale steakhouses to cozy cafés and movie nights. Outdoor lovers will appreciate nearby trails, historic sites like the Newlin Grist Mill, and seasonal events that bring the community together. With quick access to Route 1, Route 202, and I-95, you can be in Wilmington, West Chester, or Philadelphia in no time—making commuting and day trips a breeze. Don’t miss your chance to own a beautifully renovated home in a vibrant, welcoming community. Schedule your private tour of 11 Helluva Hill Lane today and experience the true charm of Glen Mills living!

  17. 2025-12-31
    historical
  18. 2025-10-07
    price $499,900
  19. 2025-10-01
    listed $514,900 Active
  20. 2025-09-30
    historical
  21. 2025-09-17
    price $514,900
  22. 2025-08-12
    price $524,900
  23. 2025-07-26
    price $540,000
  24. 2025-07-02
    status Active
  25. 2025-06-21
    status Pending
  26. 2025-06-05
    price $550,000
  27. 2025-04-27
    listed $575,000 Active
  28. 2025-04-25
    historical
  29. 2024-07-16
    soldstatus $180,500
  30. 2024-07-11
    soldstatus $180,500 Closed
  31. 2024-07-08
    status Pending
  32. 2024-06-14
    historical Active Under Contract
  33. 2024-05-19
    price $180,500
  34. 2024-04-18
    listed $190,000 Active
  35. 2019-04-06
    historical
  36. 2018-04-07
    listed $275,000 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$40,376
− Mortgage interest
−$26,607
− Property taxes
−$7,125
− Insurance
−$2,375
− Repairs & maintenance
−$3,230
− Management
−$3,230
− Depreciation
−$13,818
Taxable loss
−$16,009
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,842
After-tax cash flow
$-3,652/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 — Chester Heights

Score
67/100
State rank
#994
US rank
#10966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Delaware County · 399,863 people
City population
297
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
20,770
Household income
$132,688
Rent vs Own
29.1% rent · 70.9% own
Severe rent burden
979.0

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 (79%)
Race & ethnicity
White 79% Asian 8% Black 6% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 4% Italian 4% Slovak 2%
Foreign-born
9% · China, Canada, South Korea
Languages at home
88% English-only · Spanish 4% Other Indo-European 3% Other Asian/Pacific 2%

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
▼ -109.50%
Current HPI
300.3586
Rent YoY
▲ 10.25%
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

+72.7% since first listed
23 events — show timeline
  • 2026-04-20 Price Changed $475,000 BRIGHT MLS
  • 2026-03-24 Price Changed $485,000 BRIGHT MLS
  • 2026-01-03 Listed $499,900 BRIGHT MLS
  • 2025-12-31 Listing Removed BRIGHT MLS
  • 2025-10-07 Price Changed $499,900 BRIGHT MLS
  • 2025-10-01 Listed $514,900 BRIGHT MLS
  • 2025-09-30 Listing Removed BRIGHT MLS
  • 2025-09-17 Price Changed $514,900 BRIGHT MLS
  • 2025-08-12 Price Changed $524,900 BRIGHT MLS
  • 2025-07-26 Price Changed $540,000 BRIGHT MLS
  • 2025-07-02 Relisted BRIGHT MLS
  • 2025-06-21 Pending BRIGHT MLS
  • 2025-06-05 Price Changed $550,000 BRIGHT MLS
  • 2025-04-27 Listed $575,000 BRIGHT MLS
  • 2025-04-25 Coming Soon BRIGHT MLS
  • 2024-07-16 Sold (Public Records) $180,500 Public Records
  • 2024-07-11 Sold (MLS) $180,500 BRIGHT MLS
  • 2024-07-08 Pending BRIGHT MLS
  • 2024-06-14 Contingent BRIGHT MLS
  • 2024-05-19 Price Changed $180,500 BRIGHT MLS
  • 2024-04-18 Listed $190,000 BRIGHT MLS
  • 2019-04-06 Listing Removed BRIGHT MLS
  • 2018-04-07 Listed $275,000 BRIGHT MLS

Property tax history

+20.2%/yr

Latest (2026): $26,537 · +822.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…