CashFlowRE
Sign in Sign up
1114 Clover Ln 🏷️ Likely Rental
B+ Composite 76.18
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$74,900

1114 Clover Ln · Chester, PA 19013
2 bd · 1.0 ba · 936 sqft · Townhouse public records · 69 Days on market
Built 1940 2,178 sqft lot Est $97k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

Key facts

  • Hardwood tile
  • Hot water heater
  • Front yard

Tags

REAR OFF STREET PARKINGFRONT YARDHARDWOOD TILENEWER HVACHOT WATER HEATER

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $74,900 price doesn't fit this home's estimated sale value (~$97,344) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath townhouse listed at $75k.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 7.5% in Chester — 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 (#540 in PA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment F.
  • Chester-Upland SD (suburban): math 4% / reading 17% proficiency, ranked #533 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.9%/yr); 138 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($41k/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 $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $75k implies a 240% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; 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 $70,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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.
  9. 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.
  10. 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
1.70%
Cap rate
12.27%
Cash-on-cash
21.34%
DSCR
1.95
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$97,344
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1107 Meadow Ln 0.11mi 2/1.0 936 (0%) 2mo $35,000 $37 94
1137 Pine Ln 0.02mi 2/1.0 936 (0%) 14mo $110,000 $118 88
3312 W 13th St 0.18mi 2/1.0 936 (0%) 22mo $40,000 $43 73
1205 Pine Ln 0.08mi 2/1.0 840 (-10%) 10mo $57,000 $68 71
1200 Pine Ln 0.08mi 3/1.0 (+1) 1,013 (+8%) 10mo $189,148 $187 69
3308 W 13th St 0.18mi 3/1.0 (+1) 1,008 (+8%) 22mo $105,000 $104 55
3502 W 4th St 0.46mi 3/1.0 (+1) 888 (-5%) 13mo $150,000 $169 54
1216 Keystone Rd 0.13mi 3/1.5 (+1) 1,072 (+14%) 13mo $155,000 $145 52
2502 W 7th St 0.50mi 1/1.0 (-1) 840 (-10%) 18mo $75,000 $89 39

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 · 6.88% rent growth · sell at horizon

5-year hold
IRR
18.8%
Equity multiple
1.80×
Total profit
$16,878
Equity at exit
$11,168
10-year hold
IRR
30.0%
Equity multiple
4.27×
Total profit
$68,656
Equity at exit
$6,476

Cash invested: $20,972 (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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 19013

Rents YoY
6.9%
Active inventory
138
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,276 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$211 /mo · $2,535/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$373

Break-even live

Break-even rent $804
Max offer price $74,900
Occupancy floor 66%

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
$18,725
Closing costs
$2,247
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1107-1115 Keystone Rd Chester, PA 2.0 1.0 700 $1,250 $1.79 44d 1 0.05mi
1006 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 24d 1 0.09mi
908 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 44d 1 0.09mi
906 Keystone Rd Chester, PA 2.0 1.0 800 $1,200 $1.50 22d 1 0.09mi
906 Keystone Rd Unit 1 Chester, PA 2.0 1.0 800 $1,200 $1.50 24d 1 0.09mi
3312 W 13th St Chester, PA 2.0 1.0 936 $1,499 $1.60 22d 1 0.21mi
425 Highland Ave Apt A Chester, PA 2.0 1.5 990 $1,000 $1.01 20d 1 0.44mi
1127 Ward St Chester, PA 2.0 1.0 800 $1,250 $1.56 8d 1 0.51mi
151 Chadwick Ave Marcus Hook, PA 3.0 1.5 1080 $1,600 $1.48 11d 1 1.16mi
117 Ervin Ave Marcus Hook, PA 3.0 1.5 720 $1,595 $2.22 20d 1 1.23mi
119 E Laughead Ave Marcus Hook, PA 3.0 1.5 1080 $1,530 $1.42 4d 1 1.23mi
8 W 8th St Marcus Hook, PA 3.0 1.0 1120 $1,600 $1.43 18d 1 1.48mi

Listing history 16 events

  1. 2026-04-20
    status Pending
  2. 2026-04-13
    price $74,900
  3. 2026-02-10
    listed $79,900 Active
  4. 2018-04-23
    soldstatus $22,000 Closed 574-char remark
    Show marketing remark (576 chars)

    This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

  5. 2018-04-23
    soldstatus $22,000 Sold 576-char remark
    Show marketing remark (576 chars)

    This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

  6. 2018-04-04
    status Pending 574-char remark
    Show marketing remark (576 chars)

    This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

  7. 2018-04-04
    status Under Contract 576-char remark
    Show marketing remark (576 chars)

    This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

  8. 2018-01-22
    listed $22,000 Active 574-char remark
    Show marketing remark (576 chars)

    This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

  9. 2018-01-22
    listed $22,000 Active 576-char remark
    Show marketing remark (576 chars)

    This property is being rented for 700.00 monthly. Tenant pays heat, electric and water. Nice home that has an extra room on side of living room that could be used for an office or a playroom. Turnkey operation. The purchaser of this property should check out the city and county taxes for accuracy. Also there are two other properties listed along with this one that could be bought as a package. The tax Id is 49-02-02113-00 and49-11-00078-00. The purchaser of this property is expected to pay for the Use and Occupancy fees and inspections. Property is being sold as is.

  10. 2011-01-18
    soldstatus $10,000
  11. 2011-01-18
    soldstatus $10,000
  12. 2011-01-07
    historical
  13. 2010-12-07
    listed $12,000
  14. 2010-12-07
    listed $12,000
  15. 2007-05-17
    soldstatus $26,000
  16. 1993-04-23
    soldstatus $18,000

ⓘ 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
$2,535 · $211/mo
Projected year-2 tax
$2,535 · $211/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 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
$15,313
− Mortgage interest
−$4,196
− Property taxes
−$2,535
− Insurance
−$374
− Repairs & maintenance
−$1,225
− Management
−$1,225
− Depreciation
−$2,179
Taxable income
$3,579
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$859
After-tax cash flow
$3,615/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
Chester-Upland SD
NCES district ID
4205860
Math proficiency
4% ▼ -3.00%
Reading proficiency
17% ▼ -6.00%
Median HH income
$29,790
Composite
8.05/100
National rank
#9918
State rank
#533 of 539 in PA

Livability — Chester

Score
73/100
State rank
#540
US rank
#5053

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, PA
County
Delaware County · 399,863 people
City population
35,064
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
35,064
Household income
$41,261
Rent vs Own
61.0% rent · 39.0% own
Severe rent burden
2668.0

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 (71%)
Race & ethnicity
Black 71% White 14% Hispanic / Latino 9% Two or more races 4%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -149.69%
Current HPI
219.5173
Rent YoY
▲ 6.88%
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

+316.1% since first listed
16 events — show timeline
  • 2026-04-20 Pending BRIGHT MLS
  • 2026-04-13 Price Changed $74,900 BRIGHT MLS
  • 2026-02-10 Listed $79,900 BRIGHT MLS
  • 2018-04-23 Sold (MLS) $22,000 TREND
  • 2018-04-23 Sold (MLS) $22,000 BRIGHT MLS
  • 2018-04-04 Pending BRIGHT MLS
  • 2018-04-04 Pending TREND
  • 2018-01-22 Listed $22,000 TREND
  • 2018-01-22 Listed $22,000 BRIGHT MLS
  • 2011-01-18 Sold (MLS) $10,000 TREND
  • 2011-01-18 Sold (MLS) $10,000 BRIGHT MLS
  • 2011-01-07 Listing Removed BRIGHT MLS
  • 2010-12-07 Listed $12,000 TREND
  • 2010-12-07 Listed $12,000 BRIGHT MLS
  • 2007-05-17 Sold (Public Records) $26,000 Public Records
  • 1993-04-23 Sold (Public Records) $18,000 Public Records

Property tax history

+23.0%/yr

Latest (2026): $2,535 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…