CashFlowRE
Sign in Sign up
205 N Arch St
B Composite 72.14
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.0/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

205 N Arch St · Seaford, DE 19973
5 bd · 1.0 ba · 840 sqft · SingleFamily public records · 14 Days on market
Built 1913 2,178 sqft lot $178/sqft · 59% above area Est $269k · 44% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Alert! Spacious 5-bedroom, 2-bath home located on Arch Street in Seaford, within town limits and connected to town water and sewer. This fixer-upper offers excellent potential for a flip project, primary residence, or income-producing rental for the right buyer. Property is being sold As-Is and sale is subject to final court approval. Debris is currently in the process of removal. Bring your vision and make an offer!!!

Key facts

  • 2,178 sq ft lot
  • 4 parking spots
  • Built 1913

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 5-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $517 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 10.4% vs local median 4.0% in Seaford — 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 64/100 on livability (#54 in DE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment D, crime F.
  • Seaford School District (suburban): math 25% / reading 40% proficiency, ranked #15 of 26 in DE (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 216 active listings in the ZIP; 4,354 units permitted in Sussex County in 2024 (344 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sussex County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 17y ago 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.
  • Current owner paid $45k; list at $150k implies a 233% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; major wind risk, 71% 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 $149,900

Questions for the listing agent

  1. Built in 1913 — 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. 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?
  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
1.20%
Cap rate
10.43%
Cash-on-cash
14.79%
DSCR
1.66
GRM
6.9

CMA / ARV

ARV (median comp)
$269,479
List price
$149,900
Delta
-44.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.3%
Equity multiple
1.20×
Total profit
$8,602
Equity at exit
$22,351
10-year hold
IRR
14.7%
Equity multiple
2.18×
Total profit
$49,702
Equity at exit
$12,961

Cash invested: $41,972 (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 19973

Home prices YoY
-17.8%
Active inventory
216
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,805 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$60 /mo · $722/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$517

Break-even live

Break-even rent $1,150
Max offer price $149,900
Occupancy floor 66%

Sensitivity live

Price -10% $602 -5% $560 +0% $517 +5% $475 +10% $432
Rent -10% $375 -5% $446 +0% $517 +5% $589 +10% $660
Rate -1.0pp $593 -0.5pp $555 base $517 +0.5pp $478 +1.0pp $439

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
$37,475
Closing costs
$4,497
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.

Listing history 8 events

  1. 2026-05-07
    status Pending 431-char remark
    Show marketing remark (431 chars)

    Investor Alert! Spacious 5-bedroom, 2-bath home located on Arch Street in Seaford, within town limits and connected to town water and sewer. This fixer-upper offers excellent potential for a flip project, primary residence, or income-producing rental for the right buyer. Property is being sold As-Is and sale is subject to final court approval. Debris is currently in the process of removal. Bring your vision and make an offer!!!

  2. 2026-04-30
    status Active 431-char remark
    Show marketing remark (431 chars)

    Investor Alert! Spacious 5-bedroom, 2-bath home located on Arch Street in Seaford, within town limits and connected to town water and sewer. This fixer-upper offers excellent potential for a flip project, primary residence, or income-producing rental for the right buyer. Property is being sold As-Is and sale is subject to final court approval. Debris is currently in the process of removal. Bring your vision and make an offer!!!

  3. 2026-02-13
    status Pending 431-char remark
    Show marketing remark (431 chars)

    Investor Alert! Spacious 5-bedroom, 2-bath home located on Arch Street in Seaford, within town limits and connected to town water and sewer. This fixer-upper offers excellent potential for a flip project, primary residence, or income-producing rental for the right buyer. Property is being sold As-Is and sale is subject to final court approval. Debris is currently in the process of removal. Bring your vision and make an offer!!!

  4. 2026-02-06
    listed $149,900 Active 431-char remark
    Show marketing remark (431 chars)

    Investor Alert! Spacious 5-bedroom, 2-bath home located on Arch Street in Seaford, within town limits and connected to town water and sewer. This fixer-upper offers excellent potential for a flip project, primary residence, or income-producing rental for the right buyer. Property is being sold As-Is and sale is subject to final court approval. Debris is currently in the process of removal. Bring your vision and make an offer!!!

  5. 2009-11-09
    soldstatus $45,000
  6. 2009-11-06
    soldstatus $45,000 241-char remark
    Show marketing remark (241 chars)

    There is a lot of potential here. This large 2 story home is in the process of renovation and being sold as-is. Exterior is nearly complete with updated siding and windows, the interior is gutted. Permits are required by the City of Seaford.

  7. 2009-10-19
    historical 241-char remark
    Show marketing remark (241 chars)

    There is a lot of potential here. This large 2 story home is in the process of renovation and being sold as-is. Exterior is nearly complete with updated siding and windows, the interior is gutted. Permits are required by the City of Seaford.

  8. 2009-06-23
    listed $59,900 241-char remark
    Show marketing remark (241 chars)

    There is a lot of potential here. This large 2 story home is in the process of renovation and being sold as-is. Exterior is nearly complete with updated siding and windows, the interior is gutted. Permits are required by the City of Seaford.

ⓘ 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
$722 · $60/mo
Projected year-2 tax
$796 · $66/mo
Expected delta
+$74/yr (+$6/mo · 10.2%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 47% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 71% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 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
$21,660
− Mortgage interest
−$8,397
− Property taxes
−$722
− Insurance
−$750
− Repairs & maintenance
−$1,733
− Management
−$1,733
− Depreciation
−$4,361
Taxable income
$3,965
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$952
After-tax cash flow
$5,255/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
Seaford School District
NCES district ID
1001530
Math proficiency
25% ▼ -18.00%
Reading proficiency
40% ▼ -12.00%
Median HH income
$48,427
Composite
28.07/100
National rank
#6835
State rank
#15 of 26 in DE

Livability — Seaford

Score
64/100
State rank
#54
US rank
#14448

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seaford, DE
Population (ZIP)
25,786

Population outlook (Sussex County) Hauer SSP2

Today (2025)
248,853 people
By 2030
264,464 · +6.3%
By 2040
290,980 · +16.9%
By 2050
311,259 · +25.1%
By 2075
352,488 · +41.6%
By 2100
367,406 · +47.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 58% Black 20% Two or more races 13% Hispanic / Latino 11%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1% Dominican 2%
Common ancestry
Hispanic 4% Romanian 3% Italian 2%
Foreign-born
9% · Canada, Vietnam
Languages at home
85% English-only · Spanish 8% French/Haitian/Cajun 5% Vietnamese 1%

Political lean MEDSL · Sussex

2024 margin
R (+11.0) · D 43.9% · R 54.9% · Other 1.2%
2008→2024 swing
-2.4pp toward R · 2008: -8.6pp · 2024: -11.0pp
All cycles
2024: R+11.0 2020: R+11.2 2016: R+22.0 2012: R+13.0 2008: R+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.40%
Current HPI
288.5652
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+150.3% since first listed
8 events — show timeline
  • 2026-05-07 Pending BRIGHT MLS
  • 2026-04-30 Relisted BRIGHT MLS
  • 2026-02-13 Pending BRIGHT MLS
  • 2026-02-06 Listed $149,900 BRIGHT MLS
  • 2009-11-09 Sold (Public Records) $45,000 Public Records
  • 2009-11-06 Sold (MLS) $45,000 BRIGHT MLS
  • 2009-10-19 Listing Removed BRIGHT MLS
  • 2009-06-23 Listed $59,900 BRIGHT MLS

Property tax history

+5.7%/yr

Latest (2025): $722 · +43.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…