CashFlowRE
Sign in Sign up
147 Third Ave
C+ Composite 64.27
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Schools +4.3/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Appreciation +0.0/10.0

$139,900

147 Third Ave · Village Green-Green Ridge, PA 19063
3 bd · 2.0 ba · 1,008 sqft · SingleFamily public records · 176 Days on market
Built 2006 $139/sqft · 12% above area Est $125k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom homes are hard to come by! This lovely, corner-lot in Village Green boasts a 19-year young, 3 bedroom, 2 full bath, 24'x42' (1008 sq ft) home and even has a charming covered concrete patio (the length of the home) for great outside relaxation. The front door leads you to a nice, open floor plan which hosts a spacious living room with lighted ceiling fan, light oak kitchen with plenty of cabinets and counterspace (including a dishwasher and refrigerator) and ceramic tile backsplash as well as a breakfast nook. A laundry area includes the washer and dryer with cabinets overhead, and there is also another exterior access from laundry area. Primary bedroom has its own light and bright full bath with a walk-in shower and at the other side of the home (for extra privacy) are 2 more bedrooms (one currently used as a music room) and another full hall bath! New roof installed and 2 skylites in 2025 and new HVAC installed in 2023! Even a nice, new fenced dog park a short distance away (on the corner of Anderson and 6th Ave). A ring camera and another exterior camera are currently also on the premises. Close to so many great stores and restaurants as well as easy access to I-95, Route 1 and more. Come see! This spacious 3 bedroom home will not disappoint! (Manufactured home loans are acceptable but homes not eligible for a mortgage since it is a lot lease and you do not own the land).

Key facts

  • Open floor plan
  • Corner-lot
  • Lighted ceiling fan

Tags

CORNER-LOTCOVERED CONCRETE PATIOOPEN FLOOR PLANLIGHTED CEILING FANLIGHT OAK KITCHENCERAMIC TILE BACKSPLASH

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/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $806 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.2% vs local median 4.7% in Village Green-Green Ridge — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Penn-Delco SD (suburban): math 37% / reading 59% proficiency, ranked #174 of 539 in PA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.9%/yr); 126 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 176 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.47%
Cap rate
13.21%
Cash-on-cash
24.70%
DSCR
2.10
GRM
5.7

CMA / ARV

ARV (median comp)
$125,415
List price
$139,900
Delta
11.55%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
147 Third Ave 0.00mi 3/2.0 1,008 (0%) 0mo $130,000 $129 100
216 Park Dr 0.07mi 2/2.0 (-1) 1,008 (0%) 4mo $130,000 $129 88
51 Lake Dr 0.12mi 2/2.0 (-1) 1,008 (0%) 2mo $145,000 $144 87
170 Fourth Ave 0.02mi 3/2.0 960 (-5%) 20mo $115,000 $120 74
184 Fifth Ave 0.07mi 2/1.0 (-1) 896 (-11%) 1mo $93,000 $104 68
69 First Ave 0.06mi 2/1.0 (-1) 880 (-13%) 0mo $110,000 $125 67
255 Seventh Ave 0.13mi 2/1.0 (-1) 912 (-10%) 10mo $83,000 $91 61
103 Tuscany Rd 0.33mi 3/1.0 888 (-12%) 1mo $325,000 $366 60
102 Tuscany Rd 0.35mi 3/1.0 1,138 (+13%) 1mo $330,000 $290 57
196 Lake Dr 0.11mi 2/1.0 (-1) 896 (-11%) 14mo $89,000 $99 56
107 Tuscany Rd 0.33mi 3/2.0 888 (-12%) 12mo $365,000 $411 54
200 Tuscany Rd 0.39mi 4/2.0 (+1) 864 (-14%) 21mo $385,000 $446 36

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 · 1.91% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
1.67×
Total profit
$26,391
Equity at exit
$20,860
10-year hold
IRR
24.7%
Equity multiple
3.04×
Total profit
$79,909
Equity at exit
$12,096

Cash invested: $39,172 (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 19063

Rents YoY
1.9%
Active inventory
126
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$2,053 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$24 /mo · $285/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$806

Break-even live

Break-even rent $1,032
Max offer price $139,900
Occupancy floor 56%

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
$34,975
Closing costs
$4,197
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3701 Concord Rd Aston, PA 2.0 1.0 850 $1,497 $1.76 5d 1 0.23mi
29 Thomas Rd Aston Township, PA 2.0 1.0 1100 $1,985 $1.80 43d 1 0.30mi
713 Lamp Post Ln Unit A Aston Township, PA 3.0 1.0 1000 $2,500 $2.50 43d 1 0.70mi
4040 Concord Rd Aston Township, PA 3.0 1.0 1200 $2,200 $1.83 1d 1 0.72mi
45 Neeld Ln Aston, PA 3.0 2.0 1303 $2,900 $2.23 2d 1 1.02mi
3150 Concord Rd Unit B Aston Township, PA 2.0 1.0 850 $1,550 $1.82 10d 1 1.03mi
47 Eusden Dr Aston, PA 2.0 1.5 1280 $2,400 $1.88 3d 1 1.07mi
785 Cherry Tree Rd Aston, PA 1.0–2.0 1.0 700 $1,300 $1.86 43d 1 1.22mi
25 Abel Pl Media, PA 2.0 1.5 1331 $3,200 $2.40 2d 1 1.31mi
700 Cherry Tree Rd Unit 00 I- 4 Aston Township, PA 2.0 1.0 957 $1,580 $1.65 24d 1 1.34mi
700 Cherry Tree Rd Apt H6 Aston Township, PA 2.0 1.0 960 $1,445 $1.51 20d 1 1.34mi

Listing history 5 events

  1. 2026-05-06
    historical Active Under Contract 1407-char remark
    Show marketing remark (1407 chars)

    3 bedroom homes are hard to come by! This lovely, corner-lot in Village Green boasts a 19-year young, 3 bedroom, 2 full bath, 24'x42' (1008 sq ft) home and even has a charming covered concrete patio (the length of the home) for great outside relaxation. The front door leads you to a nice, open floor plan which hosts a spacious living room with lighted ceiling fan, light oak kitchen with plenty of cabinets and counterspace (including a dishwasher and refrigerator) and ceramic tile backsplash as well as a breakfast nook. A laundry area includes the washer and dryer with cabinets overhead, and there is also another exterior access from laundry area. Primary bedroom has its own light and bright full bath with a walk-in shower and at the other side of the home (for extra privacy) are 2 more bedrooms (one currently used as a music room) and another full hall bath! New roof installed and 2 skylites in 2025 and new HVAC installed in 2023! Even a nice, new fenced dog park a short distance away (on the corner of Anderson and 6th Ave). A ring camera and another exterior camera are currently also on the premises. Close to so many great stores and restaurants as well as easy access to I-95, Route 1 and more. Come see! This spacious 3 bedroom home will not disappoint! (Manufactured home loans are acceptable but homes not eligible for a mortgage since it is a lot lease and you do not own the land).

  2. 2026-03-11
    price $139,900 1407-char remark
    Show marketing remark (1407 chars)

    3 bedroom homes are hard to come by! This lovely, corner-lot in Village Green boasts a 19-year young, 3 bedroom, 2 full bath, 24'x42' (1008 sq ft) home and even has a charming covered concrete patio (the length of the home) for great outside relaxation. The front door leads you to a nice, open floor plan which hosts a spacious living room with lighted ceiling fan, light oak kitchen with plenty of cabinets and counterspace (including a dishwasher and refrigerator) and ceramic tile backsplash as well as a breakfast nook. A laundry area includes the washer and dryer with cabinets overhead, and there is also another exterior access from laundry area. Primary bedroom has its own light and bright full bath with a walk-in shower and at the other side of the home (for extra privacy) are 2 more bedrooms (one currently used as a music room) and another full hall bath! New roof installed and 2 skylites in 2025 and new HVAC installed in 2023! Even a nice, new fenced dog park a short distance away (on the corner of Anderson and 6th Ave). A ring camera and another exterior camera are currently also on the premises. Close to so many great stores and restaurants as well as easy access to I-95, Route 1 and more. Come see! This spacious 3 bedroom home will not disappoint! (Manufactured home loans are acceptable but homes not eligible for a mortgage since it is a lot lease and you do not own the land).

  3. 2025-11-11
    listed $149,900 Active 1407-char remark
    Show marketing remark (1407 chars)

    3 bedroom homes are hard to come by! This lovely, corner-lot in Village Green boasts a 19-year young, 3 bedroom, 2 full bath, 24'x42' (1008 sq ft) home and even has a charming covered concrete patio (the length of the home) for great outside relaxation. The front door leads you to a nice, open floor plan which hosts a spacious living room with lighted ceiling fan, light oak kitchen with plenty of cabinets and counterspace (including a dishwasher and refrigerator) and ceramic tile backsplash as well as a breakfast nook. A laundry area includes the washer and dryer with cabinets overhead, and there is also another exterior access from laundry area. Primary bedroom has its own light and bright full bath with a walk-in shower and at the other side of the home (for extra privacy) are 2 more bedrooms (one currently used as a music room) and another full hall bath! New roof installed and 2 skylites in 2025 and new HVAC installed in 2023! Even a nice, new fenced dog park a short distance away (on the corner of Anderson and 6th Ave). A ring camera and another exterior camera are currently also on the premises. Close to so many great stores and restaurants as well as easy access to I-95, Route 1 and more. Come see! This spacious 3 bedroom home will not disappoint! (Manufactured home loans are acceptable but homes not eligible for a mortgage since it is a lot lease and you do not own the land).

  4. 2016-10-09
    historical
  5. 2016-04-09
    listed $69,900

ⓘ 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
$285 · $24/mo
Projected year-2 tax
$1,248 · $104/mo
Expected delta
+$963/yr (+$80/mo · 338.2%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 16 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 · 4 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
$24,637
− Mortgage interest
−$7,837
− Property taxes
−$285
− Insurance
−$700
− Repairs & maintenance
−$1,971
− Management
−$1,971
− Depreciation
−$4,070
Taxable income
$7,804
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,873
After-tax cash flow
$7,802/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
Penn-Delco SD
NCES district ID
4218580
Math proficiency
37% ▼ -18.00%
Reading proficiency
59% ▼ -13.00%
Median HH income
$71,673
Composite
43.11/100
National rank
#3083
State rank
#174 of 539 in PA

Livability — Village Green-Green Ridge

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Village Green-Green Ridge, PA
County
Delaware County · 399,863 people
City population
21,242
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
38,172
Household income
$127,368
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
1358.0

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 (81%)
Race & ethnicity
White 81% Asian 8% Black 4% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 5% Slovak 3% Lithuanian 2%
Foreign-born
9% · China, Canada, Vietnam
Languages at home
89% English-only · Other Asian/Pacific 2% Chinese 2% Spanish 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
▼ -310.16%
Current HPI
304.78
Rent YoY
▲ 1.91%
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

+100.1% since first listed
5 events — show timeline
  • 2026-05-06 Contingent BRIGHT MLS
  • 2026-03-11 Price Changed $139,900 BRIGHT MLS
  • 2025-11-11 Listed $149,900 BRIGHT MLS
  • 2016-10-09 Listing Removed BRIGHT MLS
  • 2016-04-09 Listed $69,900 BRIGHT MLS

Property tax history

-5.8%/yr

Latest (2026): $285 · -76.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…