CashFlowRE
Sign in Sign up
1666 Ward St
D- Composite 39.4
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 +14.5/30.0
  • ARV discount +5.2/15.0
  • DSCR +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +3.1/10.0
  • Rent growth +3.0/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

1666 Ward St · Linwood, PA 19061
3 bd · 1.0 ba · 1,391 sqft · Townhouse public records · 29 Days on market
Built 1940 5,227 sqft lot $162/sqft · 5% above area Est $214k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charm and character abound in this Marcus Hook twin nestled on Ward Street in the desirable Linwood section of the Chichester School District. Lovingly maintained by the same family since the early 1970s, this home reflects decades of pride in ownership and impeccable care throughout. Spacious yet warm and manageable, it offers the perfect blend of comfort, functionality, and timeless appeal. The first floor features a generously sized living room, formal dining room, eat-in kitchen, and both front and rear enclosed porch areas—perfect for relaxing, entertaining, or creating additional flex space. Upstairs, you’ll find three generously sized bedrooms and a full bath, while the w

Key facts

  • Enclosed porch areas
  • Bonus storage shed
  • Walk up third floor

Tags

PRIVACY FENCED BACKYARDBONUS STORAGE SHEDENCLOSED PORCH AREASWALK UP THIRD FLOOR

Property features AI

Exterior

  • Parking: Alley access; On-street parking
  • Utilities: Public water; Public sewer; Municipal trash collection
  • Home design: Semi-detached property; Fee simple ownership
  • Construction: Vinyl and aluminum siding; Architectural shingle roof; Other type foundation; Built according to assessor records
  • Exterior features: Lot approximately 35 x 147; Shed on property; No tidal water; Pets allowed with no restrictions

Interior

  • Kitchen: Built-in range; Stove; Refrigerator
  • Bedrooms: Three bedrooms on the first upper level
  • Flooring: Fully carpeted
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating (oil-fired); Window air conditioning units; Electric cooling; Circuit breaker electrical service
  • Interior features: Carpeted surfaces; Combination dining and living area; Separate dining area; Traditional floor plan; Eat-in kitchen; Unfinished basement
  • Laundry & utility: Washer; Dryer; Main-floor laundry; 60+ gallon hot water tank

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 $225k.

Deal economics

  • At list price, monthly cash flow is $50 ($601/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $183k (18.6% below list).
  • Recommended offer: $183k (18.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#234 in PA, #2,020 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: commute D+, amenities 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.
  • Zoned schools: Chichester Ms (math 8% / reading 38%, grade F, #426 of 512 statewide, top 83%, 952 students, 100% FRL); Chichester Shs (math 47% / reading 15%, grade F, #340 of 437 statewide, top 78%, 996 students, 90% FRL) — zoned schools average 95% FRL vs 52% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.8%/yr); 68 active listings in the ZIP; 11 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $183,242 (18.6% below list)

Questions for the listing agent

  1. Built in 1940 — 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. 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?
  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
0.81%
Cap rate
6.56%
Cash-on-cash
0.95%
DSCR
1.04
GRM
10.2

CMA / ARV

ARV (median comp)
$214,152
List price
$225,000
Delta
5.07%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1637 Huddell 0.04mi 3/1.5 1,386 (-0%) 6mo $250,000 $180 90
160 W Ridge Rd 0.36mi 3/1.5 1,374 (-1%) 3mo $217,000 $158 77
1927 Pleasantview Ave 0.21mi 3/1.0 1,306 (-6%) 7mo $200,000 $153 74
1425 Hewes 0.35mi 3/1.5 1,316 (-5%) 4mo $220,000 $167 70
303 Johnson Ave 0.14mi 3/1.5 1,245 (-10%) 8mo $249,000 $200 67
1570 Market St 0.08mi 3/2.0 1,558 (+12%) 8mo $160,000 $103 66
1471 Tallylynn Ave 0.51mi 3/1.5 1,340 (-4%) 4mo $250,000 $187 65
1421 Bradley St 0.44mi 3/1.5 1,448 (+4%) 8mo $279,900 $193 64
630 Taylor Ave 0.22mi 2/1.0 (-1) 1,200 (-14%) 0mo $235,500 $196 62
1118 Green St 0.58mi 2/1.0 (-1) 1,302 (-6%) 2mo $100,000 $77 56
1024 Washington Ave 0.63mi 3/1.0 1,238 (-11%) 9mo $190,000 $153 45
1128 Green St 0.56mi 3/1.0 1,188 (-15%) 9mo $159,900 $135 42

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

5-year hold
IRR
-16.0%
Equity multiple
0.44×
Total profit
$-35,471
Equity at exit
$33,548
10-year hold
IRR
-9.7%
Equity multiple
0.43×
Total profit
$-35,606
Equity at exit
$19,454

Cash invested: $63,000 (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 19061

Rents YoY
1.8%
Active inventory
68
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,832 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$124 /mo · $1,486/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$50

Break-even live

Break-even rent $1,769
Max offer price $225,000
Occupancy floor 92%

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
$56,250
Closing costs
$6,750
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
119 E Laughead Ave Marcus Hook, PA 3.0 1.5 1080 $1,530 $1.42 3d 1 0.19mi
130 Harvey Ave Unit 1 Linwood, PA 3.0 1.0 1173 $1,750 $1.49 10d 1 0.26mi
151 Chadwick Ave Marcus Hook, PA 3.0 1.5 1080 $1,600 $1.48 10d 1 0.29mi
1015 McClenahan Ter Marcus Hook, PA 3.0 2.5 1456 $2,400 $1.65 10d 1 0.69mi
15 Marshall Ave Marcus Hook, PA 3.0 1.0 1204 $1,600 $1.33 24d 1 0.75mi
8 W 8th St Marcus Hook, PA 3.0 1.0 1120 $1,600 $1.43 18d 1 0.84mi
7 W 6th St Marcus Hook, PA 3.0 1.0 1287 $1,815 $1.41 15d 1 0.97mi
36 Andrews Ct Media, PA 3.0 2.5 1632 $2,600 $1.59 43d 1 1.02mi
237 Ridge Rd Claymont, DE 2.0 1.0 950 $1,700 $1.79 22d 1 1.31mi
3312 W 13th St Chester, PA 2.0 1.0 936 $1,499 $1.60 21d 1 1.36mi
49 Story Rd Upper Chichester, PA 3.0 1.5 1742 $2,450 $1.41 43d 1 1.41mi

Listing history 13 events

  1. 2026-06-18
    days on market $225,000 Active 29 DOM
  2. 2026-06-17
    days on market $225,000 Active 28 DOM
  3. 2026-06-16
    days on market $225,000 Active 27 DOM
  4. 2026-06-15
    days on market $225,000 Active 26 DOM
  5. 2026-06-13
    days on market $225,000 Active 24 DOM
  6. 2026-06-13
    statusdays on market $225,000 Active 23 DOM
  7. 2026-06-04
    statusdays on market $225,000 Active Under Contract 21 DOM
  8. 2026-06-03
    days on market $225,000 Active 20 DOM
  9. 2026-06-02
    days on market $225,000 Active 19 DOM
  10. 2026-06-01
    days on market $225,000 Active 18 DOM
  11. 2026-05-31
    days on market $225,000 Active 17 DOM
  12. 2026-05-18
    historical Active Under Contract 1462-char remark
  13. 2026-05-12
    listed $225,000 Active 1462-char remark

ⓘ 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
$1,486 · $124/mo
Projected year-2 tax
$2,521 · $210/mo
Expected delta
+$1,034/yr (+$86/mo · 69.6%)

ⓘ 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 ≥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
$21,989
− Mortgage interest
−$12,603
− Property taxes
−$1,486
− Insurance
−$1,125
− Repairs & maintenance
−$1,759
− Management
−$1,759
− Depreciation
−$6,545
Taxable loss
−$3,289
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$789
After-tax cash flow
$1,391/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 — Linwood

Score
79/100
State rank
#234
US rank
#2020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Linwood, PA
County
Delaware County · 399,863 people
City population
20,135
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
19,896
Household income
$82,005
Rent vs Own
36.5% rent · 63.5% 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

Price history

5 events — show timeline
  • 2026-06-10 Relisted BRIGHT MLS
  • 2026-06-04 Contingent BRIGHT MLS
  • 2026-05-20 Relisted BRIGHT MLS
  • 2026-05-18 Contingent BRIGHT MLS
  • 2026-05-12 Listed $225,000 BRIGHT MLS

Property tax history

-3.9%/yr

Latest (2026): $1,486 · -67.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…