CashFlowRE
Sign in Sign up
23 Birch St
B Composite 74.55
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$145,000

23 Birch St · South Coatesville, PA 19320
3 bd · 1.0 ba · 826 sqft · Townhouse public records · 3 Days on market
Built 1910 2,494 sqft lot Est $182k · 20% under

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

Listing remarks MLS

Hud Owned. Refer To Case #441-486274. All Bids & Property Availability Through Internet Www. Firstpreston. Com. Use New Hud Key Avail At All 10 Century 21 Advantage Gold Offices-$3 With Re Id. Insured With $4785 Escrow 203B/Cash/Conv. Use Hud #9548 Sales Contract & Addendum Available At L/B Office At N/C. All Noncash Buyers Must Have Preapproval Prior To Making Bid. Sold "As Is". Buyer Pays All Transfer Tax.

Key facts

  • Eat-in-kitchen
  • White cabinets
  • Vinyl floors

Tags

EAT-IN-KITCHENFORMICA COUNTER TOPSWHITE CABINETSVINYL FLOORSSKYLIGHTSPACIOUS LIVING ROOM

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Oil hot water
  • Home design: Semi-detached home; Good condition; Built year per assessor
  • Construction: Brick construction; Permanent foundation; Above grade and below grade structures
  • Exterior features: Rear yard

Interior

  • Kitchen: Electric range/oven; Refrigerator
  • Bedrooms: Two bedrooms on the first upper level
  • Flooring: Laminate flooring; Luxury vinyl tile
  • Bathrooms: One full bathroom on upper level; One half bathroom on main level
  • Heating & cooling: Forced air heating; Oil fuel for heating and hot water; Electric cooling
  • Interior features: Dining area; Traditional floor plan; Eat-in kitchen; Skylights
  • Laundry & utility: Laundry in basement

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 townhouse listed at $145k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 10.8% vs local median 3.0% in South Coatesville — 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 (#995 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, schools D-, amenities F.
  • Coatesville Area SD (suburban): math 18% / reading 31% proficiency, ranked #457 of 539 in PA (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.8%/yr); 250 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,513 units permitted in Chester County in 2024 (354 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $41k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 26y 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 $19k; list at $145k implies a 663% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% 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 $145,000

Questions for the listing agent

  1. Built in 1910 — 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 D-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. 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
1.27%
Cap rate
10.80%
Cash-on-cash
16.11%
DSCR
1.72
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$181,720
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
71 Wood St 0.07mi 3/1.0 868 (+5%) 12mo $191,000 $220 79

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
9.0%
Equity multiple
1.36×
Total profit
$14,610
Equity at exit
$21,620
10-year hold
IRR
19.6%
Equity multiple
2.77×
Total profit
$71,885
Equity at exit
$12,537

Cash invested: $40,600 (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 19320

Rents YoY
4.8%
Active inventory
250
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,838 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$86 /mo · $1,033/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$545

Break-even live

Break-even rent $1,148
Max offer price $145,000
Occupancy floor 65%

Sensitivity live

Price -10% $627 -5% $586 +0% $545 +5% $504 +10% $463
Rent -10% $400 -5% $472 +0% $545 +5% $618 +10% $690
Rate -1.0pp $618 -0.5pp $582 base $545 +0.5pp $507 +1.0pp $469

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
$36,250
Closing costs
$4,350
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
18 N Brandywine Ave Coatesville, PA 2.0 1.0 1064 $1,900 $1.79 44d 1 0.92mi
322 Charles St Coatesville, PA 3.0 1.0 1064 $1,700 $1.60 25d 1 1.25mi
44 S Brandywine Ave Coatesville, PA 2.0 1.0 1000 $1,900 $1.90 2d 1 1.34mi
749 Oak St Coatesville, PA 3.0 1.0 924 $1,800 $1.95 3d 1 1.39mi
23 N 2nd Ave Coatesville, PA 3.0 1.0 1125 $1,685 $1.50 25d 1 1.40mi
524 Lincoln Hwy E Apt 3F Coatesville, PA 2.0 1.0 800 $1,300 $1.62 25d 1 1.41mi
118 N 2nd Ave Apt 9 Coatesville, PA 2.0 2.0 807 $1,595 $1.98 44d 1 1.43mi
533 Lincoln Hwy E Coatesville, PA 2.0 1.0 560 $1,595 $2.85 44d 1 1.45mi
533 Lincoln Hwy E Coatesville, PA 2.0 1.0 854 $1,595 $1.87 22d 1 1.45mi
1064 Wayne Ave Coatesville, PA 2.0–3.0 1.0–1.5 1180 $1,900 $1.61 2d 5 1.46mi

Listing history 4 events

  1. 2026-06-18
    days on market $145,000 Active 3 DOM
  2. 2026-06-17
    days on market $145,000 Active 2 DOM
  3. 2026-06-16
    remarks 699-char remark
  4. 2026-06-16
    listed $145,000 Active 1 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
$1,033 · $86/mo
Projected year-2 tax
$1,662 · $138/mo
Expected delta
+$629/yr (+$52/mo · 60.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$22,053
− Mortgage interest
−$8,122
− Property taxes
−$1,033
− Insurance
−$725
− Repairs & maintenance
−$1,764
− Management
−$1,764
− Depreciation
−$4,218
Taxable income
$4,427
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,062
After-tax cash flow
$5,477/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
Coatesville Area SD
NCES district ID
4206240
Math proficiency
18% ▼ -9.00%
Reading proficiency
31% ▼ -9.00%
Median HH income
$66,753
Composite
23.19/100
National rank
#7944
State rank
#457 of 539 in PA

Livability — South Coatesville

Score
67/100
State rank
#995
US rank
#10974

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Coatesville, PA
County
Chester County · 432,350 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
55,941
Household income
$90,601
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
1480.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 17% Hispanic / Latino 14% Two or more races 11%
Hispanic origin (detail)
Mexican 5% Puerto Rican 5%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 2%
Foreign-born
6% · Canada
Languages at home
87% English-only · Spanish 10% German/W. Germanic 1% Russian/Polish/Slavic 0%

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
▼ -195.38%
Current HPI
274.045
Rent YoY
▲ 4.82%
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

+427.3% since first listed
9 events — show timeline
  • 2026-06-15 Listed $145,000 BRIGHT MLS
  • 2007-11-19 Listing Removed BRIGHT MLS
  • 2007-08-13 Listed $74,900 BRIGHT MLS
  • 2001-03-01 Sold (MLS) $19,000 BRIGHT MLS
  • 2001-01-18 Listing Removed BRIGHT MLS
  • 2000-11-09 Listed $19,000 BRIGHT MLS
  • 1994-05-05 Sold (Public Records) $56,000 Public Records
  • 1990-05-01 Sold (Public Records) $27,500 Public Records
  • 1986-11-01 Sold (Public Records) $27,500 Public Records

Property tax history

-1.8%/yr

Latest (2026): $1,033 · +26.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…