18 W 3rd St · Marcus Hook, PA
Flood risk 7/10 · Major
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.76%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 7/10 · Major
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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 +14.4/30.0
- ARV discount +8.3/15.0
- 1% rule +5.8/10.0
- DSCR +4.4/10.0
- Livability +3.4/5.0
- Rent growth +3.0/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$149,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 18 W 3rd St in Marcus Hook Borough- a cozy and inviting place to call home. The main level features a comfortable living space filled with natural light, flowing into a functional kitchen with ample cabinet space and access to a private, fenced-in backyard- perfect for relaxing or everyday use. The full bathroom is conveniently located on the main level. Upstairs offers two very spacious bedrooms with plenty of room for furniture and storage. Additional features include a basement for storage and updated mechanicals, including a furnace installed 2020 and a hot water heater installed in 2022 (manufactured 2021). Conveniently located near local shops, major routes, and public transportation. Well-suited for both homeowners and investors
Key facts
- Built 1940
- Listed 24 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath townhouse listed at $150k.
Deal economics
- At list price, monthly cash flow is $-24 ($-293/yr) — negative.
- To cash-flow at today's rent, offer at most $146k (2.9% below list).
- Meets the 1% rule at list price ($2k rent vs $150k).
- Recommended offer: $146k (2.9% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 68/100 on livability (#908 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools F, amenities F, commute 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: Rents rising (+1.8%/yr); 68 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 24 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts 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 $40k; list at $150k implies a 275% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 3.2% of price; flood insurance adds $56/mo; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk; 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.
Questions for the listing agent
- 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?
- Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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.
Investment metrics
- 1% rule
- 1.08% ✓
- Cap rate
- 6.54%
- Cash-on-cash
- 0.89%
- DSCR
- 1.04
- GRM
- 7.7
CMA / ARV
- ARV (median comp)
- $152,748
- List price
- $149,900
- Delta
- -1.86%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 18 W 3rd St | 0.00mi | 2/1.0 | 960 (0%) | 0mo | $125,000 | $130 | 100 |
| 1019 Washington Ave | 0.47mi | 3/1.0 (+1) | 962 (+0%) | 11mo | $135,000 | $140 | 63 |
| 1335 Green St | 0.70mi | 3/1.5 (+1) | 960 (0%) | 0mo | $185,000 | $193 | 60 |
| 1339 Green St | 0.71mi | 3/1.5 (+1) | 1,056 (+10%) | 4mo | $177,000 | $168 | 40 |
| 8 Cedar St | 0.61mi | 3/1.0 (+1) | 1,080 (+12%) | 12mo | $210,000 | $194 | 35 |
| 39 Spruce St | 0.61mi | 3/1.0 (+1) | 1,104 (+15%) | 10mo | $165,000 | $149 | 34 |
| 1122 Washington Ave | 0.56mi | 3/1.0 (+1) | 1,092 (+14%) | 15mo | $185,000 | $169 | 34 |
| 1120 Washington Ave | 0.56mi | 3/1.5 (+1) | 1,092 (+14%) | 15mo | $179,000 | $164 | 31 |
| 49 Spruce St | 0.63mi | 3/1.0 (+1) | 1,104 (+15%) | 14mo | $225,000 | $204 | 29 |
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 · 1.83% rent growth · sell at horizon
- IRR
- -19.0%
- Equity multiple
- 0.34×
- Total profit
- $-27,534
- Equity at exit
- $22,351
- IRR
- -14.5%
- Equity multiple
- 0.22×
- Total profit
- $-32,741
- Equity at exit
- $12,961
Cash invested: $41,972 (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
ZIP-level market 19061
- Rents YoY
- 1.8%
- Active inventory
- 68
- Price-to-rent
- 7.7×
Monthly cashflow live
- Estimated rent
- $1,612 high interval (Pro) →
- Mortgage (P&I)
- −$786
- Tax from tax record
- −$394 /mo · $4,728/yr
- Insurance
- −$62
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$339
- Net cashflow
- $-24
Break-even live
Sensitivity live
| Price | -10% $60 | -5% $18 | +0% $-24 | +5% $-67 | +10% $-109 |
|---|---|---|---|---|---|
| Rent | -10% $-152 | -5% $-88 | +0% $-24 | +5% $39 | +10% $103 |
| Rate | -1.0pp $51 | -0.5pp $14 | base $-24 | +0.5pp $-63 | +1.0pp $-103 |
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
- $37,475
- Closing costs
- $4,497
- 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 5 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 8 W 8th St Marcus Hook, PA | 3.0 | 1.0 | 1120 | $1,600 | $1.43 | 19d | 1 | 0.29mi |
| 151 Chadwick Ave Marcus Hook, PA | 3.0 | 1.5 | 1080 | $1,600 | $1.48 | 11d | 1 | 0.99mi |
| 117 Ervin Ave Marcus Hook, PA | 3.0 | 1.5 | 720 | $1,595 | $2.22 | 21d | 1 | 1.02mi |
| 119 E Laughead Ave Marcus Hook, PA | 3.0 | 1.5 | 1080 | $1,530 | $1.42 | 4d | 1 | 1.11mi |
| 237 Ridge Rd Claymont, DE | 2.0 | 1.0 | 950 | $1,700 | $1.79 | 22d | 1 | 1.48mi |
Listing history 7 events
-
2026-05-05status Pending 756-char remark
Show marketing remark (756 chars)
Welcome to 18 W 3rd St in Marcus Hook Borough- a cozy and inviting place to call home. The main level features a comfortable living space filled with natural light, flowing into a functional kitchen with ample cabinet space and access to a private, fenced-in backyard- perfect for relaxing or everyday use. The full bathroom is conveniently located on the main level. Upstairs offers two very spacious bedrooms with plenty of room for furniture and storage. Additional features include a basement for storage and updated mechanicals, including a furnace installed 2020 and a hot water heater installed in 2022 (manufactured 2021). Conveniently located near local shops, major routes, and public transportation. Well-suited for both homeowners and investors
-
2026-04-27status Active 756-char remark
Show marketing remark (756 chars)
Welcome to 18 W 3rd St in Marcus Hook Borough- a cozy and inviting place to call home. The main level features a comfortable living space filled with natural light, flowing into a functional kitchen with ample cabinet space and access to a private, fenced-in backyard- perfect for relaxing or everyday use. The full bathroom is conveniently located on the main level. Upstairs offers two very spacious bedrooms with plenty of room for furniture and storage. Additional features include a basement for storage and updated mechanicals, including a furnace installed 2020 and a hot water heater installed in 2022 (manufactured 2021). Conveniently located near local shops, major routes, and public transportation. Well-suited for both homeowners and investors
-
2026-04-23status Pending 756-char remark
Show marketing remark (756 chars)
Welcome to 18 W 3rd St in Marcus Hook Borough- a cozy and inviting place to call home. The main level features a comfortable living space filled with natural light, flowing into a functional kitchen with ample cabinet space and access to a private, fenced-in backyard- perfect for relaxing or everyday use. The full bathroom is conveniently located on the main level. Upstairs offers two very spacious bedrooms with plenty of room for furniture and storage. Additional features include a basement for storage and updated mechanicals, including a furnace installed 2020 and a hot water heater installed in 2022 (manufactured 2021). Conveniently located near local shops, major routes, and public transportation. Well-suited for both homeowners and investors
-
2026-04-06$149,900 Active 756-char remark
Show marketing remark (756 chars)
Welcome to 18 W 3rd St in Marcus Hook Borough- a cozy and inviting place to call home. The main level features a comfortable living space filled with natural light, flowing into a functional kitchen with ample cabinet space and access to a private, fenced-in backyard- perfect for relaxing or everyday use. The full bathroom is conveniently located on the main level. Upstairs offers two very spacious bedrooms with plenty of room for furniture and storage. Additional features include a basement for storage and updated mechanicals, including a furnace installed 2020 and a hot water heater installed in 2022 (manufactured 2021). Conveniently located near local shops, major routes, and public transportation. Well-suited for both homeowners and investors
-
2026-04-02historical $149,900 756-char remark
Show marketing remark (756 chars)
Welcome to 18 W 3rd St in Marcus Hook Borough- a cozy and inviting place to call home. The main level features a comfortable living space filled with natural light, flowing into a functional kitchen with ample cabinet space and access to a private, fenced-in backyard- perfect for relaxing or everyday use. The full bathroom is conveniently located on the main level. Upstairs offers two very spacious bedrooms with plenty of room for furniture and storage. Additional features include a basement for storage and updated mechanicals, including a furnace installed 2020 and a hot water heater installed in 2022 (manufactured 2021). Conveniently located near local shops, major routes, and public transportation. Well-suited for both homeowners and investors
-
2001-04-17soldstatus $40,000
-
1997-11-17soldstatus $33,000
ⓘ 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
- $4,728 · $394/mo
- Projected year-2 tax
- $4,728 · $394/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 7/10 Severe FEMA zone X (shaded) · 76% 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
- $19,348
- − Mortgage interest
- −$8,397
- − Property taxes
- −$4,728
- − Insurance
- −$1,416
- − Repairs & maintenance
- −$1,548
- − Management
- −$1,548
- − Depreciation
- −$4,361
- Taxable loss
- −$2,649
- Est. tax savings @ 24.0%
- +$636
- After-tax cash flow
- $343/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 — Marcus Hook
- Score
- 68/100
- State rank
- #908
- US rank
- #9795
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Marcus Hook, PA
- County
- Delaware County · 399,863 people
- City population
- 19,896
- Metro
- Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
- Population (ZIP)
- 19,896
- Household income
- $82,005
- Rent vs Own
- Severe rent burden
- 612.0
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 (74%)
- Race & ethnicity
- White 74% Black 11% Hispanic / Latino 5% Two or more races 5% Asian 4%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 2%
- Common ancestry
- Romanian 5% Subsaharan African 3% Polish 2%
- Foreign-born
- 8% · Canada, China, South Korea
- Languages at home
- 90% English-only · Spanish 3% Chinese 3% Other Indo-European 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
- ▼ -187.71%
- Current HPI
- 265.507
- Rent YoY
- ▲ 1.83%
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+354.2% since first listed7 events — show timeline
- 2026-05-05 Pending — BRIGHT MLS
- 2026-04-27 Relisted — BRIGHT MLS
- 2026-04-23 Pending — BRIGHT MLS
- 2026-04-06 Listed $149,900 BRIGHT MLS
- 2026-04-02 Coming Soon $149,900 BRIGHT MLS
- 2001-04-17 Sold (Public Records) $40,000 Public Records
- 1997-11-17 Sold (Public Records) $33,000 Public Records
Property tax history
+6.0%/yrLatest (2026): $4,728 · +39.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…