CashFlowRE
Sign in Sign up
7 Teal Cir
B- Composite 65.56
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 +25.4/30.0
  • ARV discount +14.5/15.0
  • DSCR +8.4/10.0
  • 1% rule +5.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

7 Teal Cir · Bear, DE 19702
4 bd · 1.5 ba · 1,800 sqft · Townhouse public records · 40 Days on market
Built 1972 3,049 sqft lot Est $326k · 16% under $8/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 7 Teal Circle! Location is everything and this 4 bedroom, 1.5 full bathroom home is conveniently located close to I-95, Route 1, popular dining, shopping, and more! Upon entering you are greeted by the recently renovated unit featuring updated luxury vinyl plank flooring throughout, fresh paint, and recessed lighting. Entertain or relax in the spacious living room. Continue into the new kitchen which offers stainless steel appliances, custom backsplash, and plenty of quality cabinets and storage space. There are 4 sizable bedrooms, all with plenty of closet space, and an updated bathroom with modern fixtures. Don't miss your chance to own this wonderful property!

Key facts

  • $8 HOA
  • 2 parking spots
  • Built 1972

Property features AI

Finance

  • Other: Lease not considered
  • HOA & community: HOA fee of $100 annually

Exterior

  • Parking: Driveway parking for 2 vehicles; Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Frame and brick construction; Shingle roof; Crawl space foundation; Built and measured per assessor; Above-grade finished living space reported
  • Exterior features: Rear wood privacy fence; Lot dimensions approximately 30.00 x 100.30

Interior

  • Kitchen: Refrigerator; Oven (single); Range hood; Dishwasher
  • Bedrooms: 4 bedrooms on the first upper level; Master bedroom plus three additional bedrooms
  • Flooring: Luxury vinyl plank; Carpet
  • Bathrooms: 1 full bathroom (all upper levels)
  • Heating & cooling: 90% forced air heating; Natural gas heating and hot water; Central air conditioning (electric)
  • Interior features: 10 rooms total; Living room, Dining room, Family room; Very good property condition; No basement
  • Laundry & utility: Front-loading washer; Front-loading dryer

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 4-bed/1.5-bath townhouse listed at $275k.

Deal economics

  • At list price, monthly cash flow is $632 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $267k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.7% in Bear — 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 73/100 on livability (#8 in DE) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A-, cost of living A-; Watch: crime C-, schools D+, amenities F.
  • Christina School District (suburban): math 22% / reading 33% proficiency, ranked #18 of 26 in DE (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+2.2%/yr); 151 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,367 units permitted in New Castle County in 2024 (201 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($92k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • New Castle County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $15k (5%) 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→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.06%
Cap rate
9.05%
Cash-on-cash
9.84%
DSCR
1.44
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$325,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
34 Teal Cir 0.09mi 5/2.0 (+1) 1,800 (0%) 7mo $260,000 $144 83
74 Three Rivers Dr 0.20mi 3/1.5 (-1) 1,825 (+1%) 1mo $330,000 $181 83
14 Auckland 0.21mi 3/1.5 (-1) 1,825 (+1%) 3mo $315,000 $173 81
4 Winton Ln 0.26mi 3/1.5 (-1) 1,825 (+1%) 8mo $275,000 $151 74
423 Feather Dr 0.28mi 3/1.5 (-1) 1,800 (0%) 10mo $297,000 $165 73
110 Hawk Dr 0.19mi 3/2.0 (-1) 2,025 (+12%) 3mo $330,000 $163 61
409 Feather Dr 0.26mi 3/2.5 (-1) 1,650 (-8%) 6mo $250,000 $152 60
6 Auckland Dr 0.21mi 3/1.5 (-1) 1,620 (-10%) 10mo $300,000 $185 60
205 Finch Way 0.21mi 3/2.5 (-1) 1,650 (-8%) 11mo $344,765 $209 58
405 Feather Dr 0.26mi 3/3.0 (-1) 1,675 (-7%) 12mo $325,000 $194 55
218 Anita Ct 0.36mi 3/2.5 (-1) 2,025 (+12%) 2mo $415,000 $205 52
212 Anita Ct 0.35mi 3/2.5 (-1) 2,025 (+12%) 7mo $410,000 $202 48

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 · 2.19% rent growth · sell at horizon

5-year hold
IRR
-2.4%
Equity multiple
0.91×
Total profit
$-6,794
Equity at exit
$41,003
10-year hold
IRR
6.5%
Equity multiple
1.47×
Total profit
$35,971
Equity at exit
$23,777

Cash invested: $77,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
70 Landlord-Friendly
State Delaware
70 Landlord-Friendly · D+7
County
— inherits STATE
City
— inherits STATE
Court of Common Pleas hears L&T; moderate-paced. No state rent control.

ZIP-level market 19702

Rents YoY
2.2%
Active inventory
151
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,912 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$105 /mo · $1,254/yr
Insurance
$115
HOA
$8
Vacancy / Maint / Mgmt
$612
Net cashflow
$632

Break-even live

Break-even rent $2,113
Max offer price $275,000
Occupancy floor 73%

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
$68,750
Closing costs
$8,250
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1 Kennedy Cir Bear, DE 1.0–3.0 1.0–3.0 1582 $3,315 $2.09 1d 39 0.86mi
182 Darling St Newark, DE 3.0 2.5 1345 $2,450 $1.82 43d 1 0.93mi
49 Willow Pl Newark, DE 3.0–4.0 2.0–3.5 1844 $3,495 $1.90 1d 1 1.20mi
50 Turnberry Ct Bear, DE 1.0–3.0 1.0–3.0 1598 $3,400 $2.13 1d 194 1.22mi
2139 Valence Pl Newark, DE 2.0–3.0 2.0 1183 $2,505 $2.12 15d 6 1.24mi
1951 Bellac Way Bear, DE 4.0 3.5 2250 $3,100 $1.38 43d 1 1.33mi
35 Honeysuckle Dr Newark, DE 3.0 1.5 1250 $2,400 $1.92 17d 1 1.44mi
13 Honeysuckle Dr Newark, DE 3.0 2.0 1300 $2,300 $1.77 43d 1 1.45mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 14 events

  1. 2026-05-01
    status Pending
  2. 2026-04-23
    historical Active Under Contract
  3. 2026-04-17
    price $275,000
  4. 2026-03-15
    listed $290,000 Active
  5. 2026-03-11
    historical $290,000
  6. 2024-06-10
    soldstatus $250,000
  7. 2024-06-06
    soldstatus $250,000 Closed 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7 Teal Circle! Location is everything and this 4 bedroom, 1.5 full bathroom home is conveniently located close to I-95, Route 1, popular dining, shopping, and more! Upon entering you are greeted by the recently renovated unit featuring updated luxury vinyl plank flooring throughout, fresh paint, and recessed lighting. Entertain or relax in the spacious living room. Continue into the new kitchen which offers stainless steel appliances, custom backsplash, and plenty of quality cabinets and storage space. There are 4 sizable bedrooms, all with plenty of closet space, and an updated bathroom with modern fixtures. Don't miss your chance to own this wonderful property!

  8. 2024-03-25
    status Pending 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7 Teal Circle! Location is everything and this 4 bedroom, 1.5 full bathroom home is conveniently located close to I-95, Route 1, popular dining, shopping, and more! Upon entering you are greeted by the recently renovated unit featuring updated luxury vinyl plank flooring throughout, fresh paint, and recessed lighting. Entertain or relax in the spacious living room. Continue into the new kitchen which offers stainless steel appliances, custom backsplash, and plenty of quality cabinets and storage space. There are 4 sizable bedrooms, all with plenty of closet space, and an updated bathroom with modern fixtures. Don't miss your chance to own this wonderful property!

  9. 2024-03-25
    price $249,500 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7 Teal Circle! Location is everything and this 4 bedroom, 1.5 full bathroom home is conveniently located close to I-95, Route 1, popular dining, shopping, and more! Upon entering you are greeted by the recently renovated unit featuring updated luxury vinyl plank flooring throughout, fresh paint, and recessed lighting. Entertain or relax in the spacious living room. Continue into the new kitchen which offers stainless steel appliances, custom backsplash, and plenty of quality cabinets and storage space. There are 4 sizable bedrooms, all with plenty of closet space, and an updated bathroom with modern fixtures. Don't miss your chance to own this wonderful property!

  10. 2024-03-24
    listed $230,000 Active 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7 Teal Circle! Location is everything and this 4 bedroom, 1.5 full bathroom home is conveniently located close to I-95, Route 1, popular dining, shopping, and more! Upon entering you are greeted by the recently renovated unit featuring updated luxury vinyl plank flooring throughout, fresh paint, and recessed lighting. Entertain or relax in the spacious living room. Continue into the new kitchen which offers stainless steel appliances, custom backsplash, and plenty of quality cabinets and storage space. There are 4 sizable bedrooms, all with plenty of closet space, and an updated bathroom with modern fixtures. Don't miss your chance to own this wonderful property!

  11. 2024-03-22
    historical $230,000 682-char remark
    Show marketing remark (682 chars)

    Welcome to 7 Teal Circle! Location is everything and this 4 bedroom, 1.5 full bathroom home is conveniently located close to I-95, Route 1, popular dining, shopping, and more! Upon entering you are greeted by the recently renovated unit featuring updated luxury vinyl plank flooring throughout, fresh paint, and recessed lighting. Entertain or relax in the spacious living room. Continue into the new kitchen which offers stainless steel appliances, custom backsplash, and plenty of quality cabinets and storage space. There are 4 sizable bedrooms, all with plenty of closet space, and an updated bathroom with modern fixtures. Don't miss your chance to own this wonderful property!

  12. 2023-12-07
    soldstatus $98,500
  13. 1994-10-31
    soldstatus $99,900
  14. 1989-02-01
    soldstatus $32,500

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

Tax reassessment forecast DE · Partial reset (capped growth)

Current annual tax
$1,254 · $105/mo
Projected year-2 tax
$1,425 · $119/mo
Expected delta
+$170/yr (+$14/mo · 13.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°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 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
$34,948
− Mortgage interest
−$15,404
− Property taxes
−$1,254
− Insurance
−$1,375
− Repairs & maintenance
−$2,796
− Management
−$2,796
− HOA
−$96
− Depreciation
−$8,000
Taxable income
$3,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$774
After-tax cash flow
$6,804/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
Christina School District
NCES district ID
1000200
Math proficiency
22% ▼ -12.00%
Reading proficiency
33% ▼ -5.00%
Median HH income
$58,838
Composite
24.93/100
National rank
#7567
State rank
#18 of 26 in DE

Livability — Bear

Score
73/100
State rank
#8
US rank
#5158

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bear, DE
County
New Castle County · 483,412 people
City population
42,984
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
55,683
Household income
$92,446
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1421.0

Population outlook (New Castle County) Hauer SSP2

Today (2025)
594,686 people
By 2030
609,164 · +2.4%
By 2040
632,154 · +6.3%
By 2050
649,068 · +9.1%
By 2075
687,771 · +15.7%
By 2100
694,961 · +16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 38% Black 31% Hispanic / Latino 14% Asian 12% Two or more races 8%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3%
Common ancestry
Romanian 3% Lithuanian 1% Slovak 1%
Foreign-born
22% · Canada, China, South Korea
Languages at home
73% English-only · Spanish 11% Other Indo-European 5% Other Asian/Pacific 3%

Political lean MEDSL · New Castle

2024 margin
Solid D (+32.6) · D 65.5% · R 32.9% · Other 1.6%
2008→2024 swing
-8.1pp toward R · 2008: 40.6pp · 2024: 32.6pp
All cycles
2024: D+32.6 2020: D+37.1 2016: D+29.6 2012: D+34.1 2008: D+40.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -241.79%
Current HPI
248.8414
Rent YoY
▲ 2.19%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
F500 in state
0

Price history

+746.2% since first listed
14 events — show timeline
  • 2026-05-01 Pending BRIGHT MLS
  • 2026-04-23 Contingent BRIGHT MLS
  • 2026-04-17 Price Changed $275,000 BRIGHT MLS
  • 2026-03-15 Listed $290,000 BRIGHT MLS
  • 2026-03-11 Coming Soon $290,000 BRIGHT MLS
  • 2024-06-10 Sold (Public Records) $250,000 Public Records
  • 2024-06-06 Sold (MLS) $250,000 BRIGHT MLS
  • 2024-03-25 Pending BRIGHT MLS
  • 2024-03-25 Price Changed $249,500 BRIGHT MLS
  • 2024-03-24 Listed $230,000 BRIGHT MLS
  • 2024-03-22 Coming Soon $230,000 BRIGHT MLS
  • 2023-12-07 Sold (Public Records) $98,500 Public Records
  • 1994-10-31 Sold (Public Records) $99,900 Public Records
  • 1989-02-01 Sold (Public Records) $32,500 Public Records

Property tax history

+3.5%/yr

Latest (2024): $1,254 · -5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…