CashFlowRE
Sign in Sign up
1102 Parker St
C- Composite 50.32
Why this score? — see what drove the C- 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 +24.0/30.0
  • DSCR +7.7/10.0
  • 1% rule +7.5/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$135,000

1102 Parker St · Chester, PA 19013
3 bd · 1.0 ba · 1,270 sqft · SingleFamily public records · 224 Days on market
Built 1928 1,742 sqft lot $106/sqft · 41% above area Est $96k · 41% over ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity in Chester. 1102 Parker Street offers rental potential or a fantastic chance for a first-time buyer looking to build equity. This property features a functional layout, 3 spacious bedrooms, and an extra room off the kitchen that can be used as a pantry or breakfast nook. There is access off the kitchen to the backyard. Conveniently located near Widener University and public transit.

Key facts

  • Rental potential
  • Access to backyard
  • Extra room

Tags

INVESTMENT OPPORTUNITYRENTAL POTENTIALFUNCTIONAL LAYOUTEXTRA ROOMACCESS TO BACKYARD

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 single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $263 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.

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; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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).
  • At $1,683/mo this rent would consume 49% of the median local household income ($41k/yr) (locally 2668% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1928 — 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 $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 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 1928 — 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
1.25%
Cap rate
8.63%
Cash-on-cash
8.36%
DSCR
1.37
GRM
6.7

CMA / ARV

ARV (median comp)
$95,508
List price
$135,000
Delta
41.35%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
339 Lamokin St 0.68mi 3/1.0 1,264 (-0%) 9mo $25,000 $20 60
1128 Concord Ave 0.26mi 3/1.0 1,150 (-9%) 22mo $130,000 $113 53
1005 W 3rd St 0.65mi 4/1.5 (+1) 1,312 (+3%) 12mo $207,000 $158 47
301 W 22nd St 0.66mi 3/1.0 1,224 (-4%) 22mo $127,500 $104 45
410 10th St 0.73mi 4/1.5 (+1) 1,381 (+9%) 12mo $293,300 $212 34
1001 Woodside Ave 0.69mi 2/1.0 (-1) 1,136 (-11%) 21mo $200,000 $176 28

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
1.2%
Equity multiple
1.05×
Total profit
$1,830
Equity at exit
$20,129
10-year hold
IRR
14.7%
Equity multiple
2.43×
Total profit
$53,968
Equity at exit
$11,672

Cash invested: $37,800 (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
6.7×

Monthly cashflow live

Estimated rent
$1,683 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$302 /mo · $3,622/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$263

Break-even live

Break-even rent $1,349
Max offer price $135,000
Occupancy floor 79%

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
$33,750
Closing costs
$4,050
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 43d 1 0.56mi
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 43d 1 0.61mi
925 W 3rd St Chester, PA 4.0 1.0 1500 $1,700 $1.13 18d 1 0.65mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 24d 1 0.81mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 7d 1 0.81mi
206 W Parkway Ave Chester, PA 2.0 1.0 1666 $1,450 $0.87 24d 1 0.81mi
1016 Potter St Chester, PA 4.0 1.5 1536 $1,750 $1.14 24d 1 0.87mi
1012 Potter St Chester, PA 4.0 1.0 1536 $1,650 $1.07 43d 1 0.87mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 43d 1 0.93mi
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 5d 1 0.96mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 7d 1 0.98mi
608 E 9th St Unit 2 Chester, PA 2.0 1.0 1776 $1,400 $0.79 43d 1 1.01mi
610 E 9th St Apt 2 Claymont, DE 3.0 1.0 1760 $1,300 $0.74 43d 1 1.01mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 43d 1 1.04mi
2104 N Williams Cir Chester, PA 4.0 1.5 1540 $1,895 $1.23 43d 1 1.11mi
1224 Elson Rd Brookhaven, PA 3.0 2.0 1200 $1,900 $1.58 17d 1 1.11mi
1315 Harshaw Rd Brookhaven, PA 3.0 2.5 1260 $2,395 $1.90 1d 1 1.13mi
2106 W 4th St Unit 2 Chester, PA 2.0 1.0 1736 $1,100 $0.63 43d 1 1.20mi
726 E 18th St Chester, PA 3.0 1.5 1584 $2,200 $1.39 14d 1 1.21mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 4d 13 1.21mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 2d 1 1.24mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 1d 10 1.26mi
2015 Hyatt St Chester, PA 3.0 1.0 988 $1,950 $1.97 10d 1 1.30mi
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 14d 1 1.31mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 18d 1 1.33mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 24d 1 1.35mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–2.0 775 $1,695 $2.19 5d 4 1.41mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 24d 2 1.41mi
51 Park Valley Ln Brookhaven, PA 2.0 1.5 990 $1,795 $1.81 18d 1 1.48mi

Listing history 18 events

  1. 2026-06-18
    days on market $135,000 Active 224 DOM
  2. 2026-06-17
    days on market $135,000 Active 223 DOM
  3. 2026-06-16
    days on market $135,000 Active 222 DOM
  4. 2026-06-15
    days on market $135,000 Active 221 DOM
  5. 2026-06-13
    days on market $135,000 Active 219 DOM
  6. 2026-06-13
    days on market $135,000 Active 218 DOM
  7. 2026-06-09
    days on market $135,000 Active 215 DOM
  8. 2026-06-08
    days on market $135,000 Active 214 DOM
  9. 2026-06-07
    days on market $135,000 Active 213 DOM
  10. 2026-06-04
    days on market $135,000 Active 210 DOM
  11. 2026-06-03
    days on market $135,000 Active 209 DOM
  12. 2026-06-02
    days on market $135,000 Active 208 DOM
  13. 2026-06-01
    days on market $135,000 Active 207 DOM
  14. 2026-05-31
    days on market $135,000 Active 206 DOM
  15. 2025-11-06
    listed $135,000 Active 414-char remark
    Show marketing remark (414 chars)

    Great investment opportunity in Chester. 1102 Parker Street offers rental potential or a fantastic chance for a first-time buyer looking to build equity. This property features a functional layout, 3 spacious bedrooms, and an extra room off the kitchen that can be used as a pantry or breakfast nook. There is access off the kitchen to the backyard. Conveniently located near Widener University and public transit.

  16. 2025-10-17
    historical
  17. 2025-02-19
    price $135,000
  18. 2024-12-04
    listed $142,500 Active

ⓘ 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
$3,622 · $302/mo
Projected year-2 tax
$3,622 · $302/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 ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$20,193
− Mortgage interest
−$7,562
− Property taxes
−$3,622
− Insurance
−$675
− Repairs & maintenance
−$1,615
− Management
−$1,615
− Depreciation
−$3,927
Taxable income
$1,176
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$282
After-tax cash flow
$2,878/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

-5.3% since first listed
4 events — show timeline
  • 2025-11-06 Listed $135,000 BRIGHT MLS
  • 2025-10-17 Listing Removed BRIGHT MLS
  • 2025-02-19 Price Changed $135,000 BRIGHT MLS
  • 2024-12-04 Listed $142,500 BRIGHT MLS

Property tax history

+25.9%/yr

Latest (2026): $3,622 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…