CashFlowRE
Sign in Sign up
13 Florence Ave
B Composite 71.23
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$69,900

13 Florence Ave · Collingdale, PA 19023
2 bd · 1.5 ba · 902 sqft · Townhouse public records · 154 Days on market
Built 1920 958 sqft lot $77/sqft · 62% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to add value! This 2-bedroom, 1-bath home offers 902 sq ft of living space and is ready for your vision. Vacant and in need of TLC, this property is ideal for investors or buyers looking to customize their next home. Solid layout with spacious rooms and plenty of potential. Bring your contractor and imagination—this is a chance to create something special.

Key facts

  • Built 1920
  • Listed 154 days

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 2-bed/1.5-bath townhouse listed at $70k.

Deal economics

  • At list price, monthly cash flow is $34 ($403/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 6.0% in Collingdale — 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 84/100 on livability (#105 in PA, #781 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, amenities D.
  • Southeast Delco SD (suburban): math 13% / reading 33% proficiency, ranked #478 of 539 in PA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+13.1%/yr); 99 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($46k/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 $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $20k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $70k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price; flood insurance adds $460/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
2.06%
Cap rate
14.77%
Cash-on-cash
30.29%
DSCR
2.35
GRM
4.0

CMA / ARV

ARV (median comp)
$182,058
List price
$69,900
Delta
-61.61%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17 Florence Ave 0.01mi 2/1.0 902 (0%) 7mo $50,000 $55 92
606 Colwyn 0.55mi 2/1.5 896 (-1%) 1mo $120,000 $134 72
611 Colwyn Ave 0.54mi 2/2.0 896 (-1%) 15mo $167,000 $186 59
630 Colwyn Ave 0.52mi 2/2.0 952 (+6%) 11mo $168,000 $176 56
421 Darby Ter 0.67mi 3/1.0 (+1) 968 (+7%) 5mo $66,000 $68 45
237 Roberta 0.30mi 3/1.0 (+1) 1,024 (+14%) 13mo $162,000 $158 45
422 Darby Ter 0.66mi 3/1.0 (+1) 1,006 (+12%) 0mo $185,000 $184 42
118 Juliana Ter 0.63mi 3/1.0 (+1) 1,020 (+13%) 2mo $145,000 $142 40
316 Wolfenden Ave 0.39mi 3/1.0 (+1) 1,037 (+15%) 13mo $219,900 $212 39
404 Darby Ter 0.69mi 3/1.0 (+1) 968 (+7%) 15mo $150,000 $155 36
622 Macdade Blvd 0.64mi 3/1.0 (+1) 1,024 (+14%) 9mo $116,500 $114 33
430 Darby Ter 0.65mi 3/1.0 (+1) 1,024 (+14%) 10mo $114,900 $112 31

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.94×
Total profit
$-1,165
Equity at exit
$10,422
10-year hold
IRR
16.4%
Equity multiple
2.94×
Total profit
$38,047
Equity at exit
$6,044

Cash invested: $19,572 (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 19023

Rents YoY
13.1%
Active inventory
99
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,441 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$249 /mo · $2,985/yr
Insurance
$29
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$34

Break-even live

Break-even rent $1,399
Max offer price $69,900
Occupancy floor 93%

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
$17,475
Closing costs
$2,097
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
957 Springfield Rd Unit 1 Darby, PA 2.0 1.0 600 $1,400 $2.33 18d 1 0.04mi
909 Springfield Rd Unit B Darby, PA 1.0 1.0 700 $1,000 $1.43 44d 1 0.13mi
1300 Main St Unit Basement Darby, PA 2.0 1.0 800 $1,450 $1.81 11d 1 0.36mi
1300 Main St Unit Basement Darby, PA 2.0 1.0 1000 $1,450 $1.45 24d 1 0.36mi
700 Pine St Unit 2F Darby, PA 2.0 1.0 1100 $1,250 $1.14 18d 1 0.50mi
601 Poplar St Sharon Hill, PA 1.0–2.0 1.0 787 $1,599 $2.03 15d 5 0.57mi
37 Concord Rd Darby, PA 3.0 1.0 1120 $1,795 $1.60 44d 1 0.58mi
112 Juliana Ter Darby, PA 3.0 1.0 1020 $2,350 $2.30 44d 1 0.64mi
112 Juliana Ter Darby, PA 3.0 1.0 1020 $2,450 $2.40 24d 1 0.64mi
1607 Patricia Dr Lansdowne, PA 1.0 1.0 757 $925 $1.22 44d 1 0.71mi
772 E Providence Rd Aldan, PA 1.0 1.0 725 $1,497 $2.06 44d 1 0.76mi
504 S Lansdowne Ave Lansdowne, PA 2.0 1.0 815 $1,555 $1.91 1d 4 0.89mi
109 Main St Unit A Darby, PA 1.0 3.0 800 $1,100 $1.38 18d 1 0.89mi
109 Main St Unit B Darby, PA 1.0 1.0 800 $1,100 $1.38 20d 1 0.89mi
109 Main St Unit B Darby, PA 1.0 1.0 800 $1,100 $1.38 18d 1 0.89mi
109 Main St Unit A Darby, PA 1.0 3.0 800 $1,100 $1.38 20d 1 0.89mi
1001 Clifton Ave Unit 2R Collingdale, PA 1.0 1.0 600 $1,000 $1.67 24d 1 0.91mi
416 E Providence Rd Unit B, 2ND FLOOR Aldan, PA 1.0 1.0 710 $1,300 $1.83 24d 1 0.92mi
412 E Providence Rd Unit B, 2ND FLOOR Aldan, PA 1.0 1.0 700 $1,300 $1.86 24d 1 0.92mi
300 N Front St Darby, PA 2.0 1.0 850 $1,395 $1.64 44d 1 0.95mi
1037 Laurel Rd Sharon Hill, PA 2.0 1.0 655 $1,195 $1.82 44d 1 1.18mi
810 Rundale Ave Lansdowne, PA 2.0 1.0 868 $1,500 $1.73 24d 1 1.20mi
1012 Burnside Rd Sharon Hill, PA 2.0 1.0 655 $1,295 $1.98 44d 1 1.25mi
304 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 44d 1 1.28mi
306 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 4d 1 1.28mi
132 Folcroft Ave Folcroft, PA 2.0 1.0 725 $1,679 $2.32 2d 3 1.29mi
137 W Maryland Ave Unit 2nd Flr Aldan, PA 2.0 1.0 800 $1,400 $1.75 5d 1 1.32mi
1201 Bartram Ave Darby, PA 2.0 1.0 700 $1,350 $1.93 11d 1 1.32mi
32 S Wycombe Ave Unit 1BR Lansdowne, PA 1.0 1.0 650 $1,200 $1.85 44d 1 1.33mi
1503 Elmwood Ave Folcroft, PA 3.0 1.0 850 $1,799 $2.12 44d 1 1.34mi
1503 Elmwood Ave Folcroft, PA 3.0 1.0 1025 $1,699 $1.66 24d 1 1.34mi
1505 Elmwood Ave Unit 5 Folcroft, PA 2.0 1.0 850 $1,499 $1.76 24d 1 1.34mi
35 Elberon Ave Unit 2 Lansdowne, PA 2.0 1.0 900 $1,695 $1.88 24d 1 1.35mi
1512 Elmwood Ave Folcroft, PA 2.0 1.0 850 $1,499 $1.76 24d 1 1.35mi
55 Sayers Ave Unit A LEASE Lansdowne, PA 1.0 1.0 800 $1,200 $1.50 18d 1 1.35mi
1513 Elmwood Ave Unit 4 Folcroft, PA 3.0 1.0 1025 $1,699 $1.66 24d 1 1.36mi
1513 Elmwood Ave Unit 5 Folcroft, PA 3.0 1.0 850 $1,799 $2.12 44d 1 1.36mi
1511 Elmwood Ave Folcroft, PA 1.0–3.0 1.0 725 $1,399 $1.93 24d 3 1.36mi
608 Yeadon Ave Unit 1st Floor Yeadon, PA 2.0 1.0 1000 $1,400 $1.40 18d 1 1.37mi
608 Yeadon Ave Unit 2nd Floor Yeadon, PA 2.0 1.0 1000 $1,400 $1.40 13d 1 1.37mi

Listing history 41 events

  1. 2026-06-18
    days on market $69,900 Active 154 DOM
  2. 2026-06-17
    days on market $69,900 Active 153 DOM
  3. 2026-06-16
    days on market $69,900 Active 152 DOM
  4. 2026-06-15
    days on market $69,900 Active 151 DOM
  5. 2026-06-13
    days on market $69,900 Active 149 DOM
  6. 2026-06-13
    days on market $69,900 Active 148 DOM
  7. 2026-06-09
    days on market $69,900 Active 145 DOM
  8. 2026-06-08
    days on market $69,900 Active 144 DOM
  9. 2026-06-07
    days on market $69,900 Active 143 DOM
  10. 2026-06-04
    days on market $69,900 Active 140 DOM
  11. 2026-06-03
    days on market $69,900 Active 139 DOM
  12. 2026-06-02
    days on market $69,900 Active 138 DOM
  13. 2026-06-01
    days on market $69,900 Active 137 DOM
  14. 2026-05-31
    days on market $69,900 Active 136 DOM
  15. 2026-02-18
    price $69,900 382-char remark
    Show marketing remark (382 chars)

    Great opportunity to add value! This 2-bedroom, 1-bath home offers 902 sq ft of living space and is ready for your vision. Vacant and in need of TLC, this property is ideal for investors or buyers looking to customize their next home. Solid layout with spacious rooms and plenty of potential. Bring your contractor and imagination—this is a chance to create something special.

  16. 2026-02-10
    price $74,900 382-char remark
    Show marketing remark (382 chars)

    Great opportunity to add value! This 2-bedroom, 1-bath home offers 902 sq ft of living space and is ready for your vision. Vacant and in need of TLC, this property is ideal for investors or buyers looking to customize their next home. Solid layout with spacious rooms and plenty of potential. Bring your contractor and imagination—this is a chance to create something special.

  17. 2026-01-25
    price $79,900 382-char remark
    Show marketing remark (382 chars)

    Great opportunity to add value! This 2-bedroom, 1-bath home offers 902 sq ft of living space and is ready for your vision. Vacant and in need of TLC, this property is ideal for investors or buyers looking to customize their next home. Solid layout with spacious rooms and plenty of potential. Bring your contractor and imagination—this is a chance to create something special.

  18. 2026-01-20
    price $84,900 382-char remark
    Show marketing remark (382 chars)

    Great opportunity to add value! This 2-bedroom, 1-bath home offers 902 sq ft of living space and is ready for your vision. Vacant and in need of TLC, this property is ideal for investors or buyers looking to customize their next home. Solid layout with spacious rooms and plenty of potential. Bring your contractor and imagination—this is a chance to create something special.

  19. 2026-01-15
    listed $89,900 Active 382-char remark
    Show marketing remark (382 chars)

    Great opportunity to add value! This 2-bedroom, 1-bath home offers 902 sq ft of living space and is ready for your vision. Vacant and in need of TLC, this property is ideal for investors or buyers looking to customize their next home. Solid layout with spacious rooms and plenty of potential. Bring your contractor and imagination—this is a chance to create something special.

  20. 2025-12-30
    historical
  21. 2025-12-23
    price $85,000
  22. 2025-12-10
    listed $90,000 Active
  23. 2020-04-13
    historical
  24. 2020-01-28
    price $25,000
  25. 2019-12-03
    price $27,500
  26. 2019-11-20
    price $28,500
  27. 2019-11-16
    price $28,999
  28. 2019-11-01
    price $29,999
  29. 2019-10-25
    price $34,999
  30. 2019-10-23
    price $39,999
  31. 2019-10-14
    listed $42,000 Active
  32. 2019-09-03
    historical
  33. 2019-03-08
    historical Active Under Contract
  34. 2018-10-17
    listed $35,000 Active
  35. 2012-01-18
    historical
  36. 2011-10-24
    soldstatus $39,920
  37. 2011-01-19
    listed $56,200
  38. 2009-12-05
    historical
  39. 2009-01-23
    listed $54,900
  40. 1989-02-09
    soldstatus $12,000
  41. 1983-11-01
    soldstatus $20,000

ⓘ 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
$2,985 · $249/mo
Projected year-2 tax
$2,985 · $249/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 9/10 Extreme FEMA zone AE · 99% 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 · 6 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
$17,294
− Mortgage interest
−$3,915
− Property taxes
−$2,985
− Insurance
−$5,874
− Repairs & maintenance
−$1,384
− Management
−$1,384
− Depreciation
−$2,033
Taxable loss
−$282
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$68
After-tax cash flow
$471/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
Southeast Delco SD
NCES district ID
4222400
Math proficiency
13% ▼ -8.00%
Reading proficiency
33% ▼ -9.00%
Median HH income
$49,309
Composite
20.25/100
National rank
#8623
State rank
#478 of 539 in PA

Livability — Collingdale

Score
84/100
State rank
#105
US rank
#781

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Collingdale, PA
County
Delaware County · 399,863 people
City population
22,247
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
22,247
Household income
$46,463
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
1468.0

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 Black (76%)
Race & ethnicity
Black 76% White 15% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Swiss 5% Hispanic 1% Romanian 1%
Foreign-born
18% · Canada
Languages at home
84% English-only · French/Haitian/Cajun 4% Spanish 3% Other Asian/Pacific 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
▼ -190.50%
Current HPI
277.7034
Rent YoY
▲ 13.10%
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

+249.5% since first listed
27 events — show timeline
  • 2026-02-18 Price Changed $69,900 BRIGHT MLS
  • 2026-02-10 Price Changed $74,900 BRIGHT MLS
  • 2026-01-25 Price Changed $79,900 BRIGHT MLS
  • 2026-01-20 Price Changed $84,900 BRIGHT MLS
  • 2026-01-15 Listed $89,900 BRIGHT MLS
  • 2025-12-30 Listing Removed BRIGHT MLS
  • 2025-12-23 Price Changed $85,000 BRIGHT MLS
  • 2025-12-10 Listed $90,000 BRIGHT MLS
  • 2020-04-13 Listing Removed BRIGHT MLS
  • 2020-01-28 Price Changed $25,000 BRIGHT MLS
  • 2019-12-03 Price Changed $27,500 BRIGHT MLS
  • 2019-11-20 Price Changed $28,500 BRIGHT MLS
  • 2019-11-16 Price Changed $28,999 BRIGHT MLS
  • 2019-11-01 Price Changed $29,999 BRIGHT MLS
  • 2019-10-25 Price Changed $34,999 BRIGHT MLS
  • 2019-10-23 Price Changed $39,999 BRIGHT MLS
  • 2019-10-14 Listed $42,000 BRIGHT MLS
  • 2019-09-03 Listing Removed BRIGHT MLS
  • 2019-03-08 Contingent BRIGHT MLS
  • 2018-10-17 Listed $35,000 BRIGHT MLS
  • 2012-01-18 Listing Removed BRIGHT MLS
  • 2011-10-24 Sold (Public Records) $39,920 Public Records
  • 2011-01-19 Listed $56,200 BRIGHT MLS
  • 2009-12-05 Listing Removed BRIGHT MLS
  • 2009-01-23 Listed $54,900 BRIGHT MLS
  • 1989-02-09 Sold (Public Records) $12,000 Public Records
  • 1983-11-01 Sold (Public Records) $20,000 Public Records

Property tax history

+4.2%/yr

Latest (2026): $2,985 · -5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…