CashFlowRE
Sign in Sign up
337 Copley Rd
C- Composite 51.06
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • 1% rule +5.2/10.0
  • DSCR +4.5/10.0
  • Livability +3.9/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$159,900

337 Copley Rd · East Lansdowne, PA 19082
3 bd · 1.0 ba · 1,152 sqft · Townhouse public records · 70 Days on market
Built 1940 3,920 sqft lot Est $209k · 23% under

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

Listing remarks MLS

Large Lot - 18 X 210 Fenced In - Move In Condition Brick Row, Large Living Room, Dining Room, Modern Kitchen, 3 Bedrooms, Full Bath, One Car Garage, Finished Basement With Powder Room, Oe To Large Fenced Yard One Of The Largest Yards In The Area. New Roof New Heater Bay Window In Lr Modern Bath New Skylight One Car Garage Laundry Area New Kitchen Floor Don't Miss This One

Key facts

  • Garage
  • Built 1940
  • Listed 70 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 3-bed/1.0-bath townhouse listed at $160k.

Deal economics

  • At list price, monthly cash flow is $43 ($513/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $150k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#340 in PA, #2,990 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F.
  • Upper Darby SD (suburban): math 18% / reading 36% proficiency, ranked #453 of 539 in PA (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Bywood El Sch (math 5% / reading 21%, grade F, #1,358 of 1,518 statewide, top 90%, 667 students, 100% FRL); Beverly Hills Ms (math 6% / reading 25%, grade F, #469 of 512 statewide, top 92%, 1,523 students, 100% FRL); Upper Darby Shs (math 46% / reading 47%, grade D-, #176 of 437 statewide, top 40%, 4,191 students, 95% FRL) — zoned schools average 98% FRL vs 52% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 133 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 34% of the median local income ($57k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 27y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $59k; list at $160k implies a 171% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% 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 $150,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 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 D-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
1.02%
Cap rate
6.61%
Cash-on-cash
1.15%
DSCR
1.05
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$208,512
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7136 Pine St 0.04mi 3/— 1,152 (0%) 1mo $227,000 $197 97
7266 Spruce St 0.22mi 3/1.0 1,170 (+2%) 2mo $150,000 $128 86
309 Margate Rd 0.40mi 3/1.0 1,132 (-2%) 2mo $165,000 $146 77
236 Hampden Rd 0.16mi 4/1.0 (+1) 1,224 (+6%) 0mo $235,000 $192 77
225 Wingate Rd 0.31mi 4/2.0 (+1) 1,170 (+2%) 0mo $205,000 $175 74
305 Margate Rd 0.39mi 3/2.0 1,132 (-2%) 2mo $225,000 $199 74
7218 Radbourne Rd 0.41mi 3/2.0 1,170 (+2%) 2mo $224,000 $191 73
54 Springton Rd 0.30mi 3/1.0 1,040 (-10%) 0mo $180,000 $173 70
222 Barrington Rd 0.31mi 3/1.0 1,258 (+9%) 1mo $180,000 $143 70
7056 Aberdeen Rd 0.36mi 2/1.0 (-1) 1,068 (-7%) 2mo $150,000 $140 65
232 Le Carra Dr 0.43mi 3/1.5 1,278 (+11%) 0mo $231,000 $181 60
6866 Clover Ln 0.58mi 3/2.0 1,278 (+11%) 1mo $240,000 $188 50

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 · 1.62% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.43×
Total profit
$-25,304
Equity at exit
$23,842
10-year hold
IRR
-10.6%
Equity multiple
0.40×
Total profit
$-26,973
Equity at exit
$13,825

Cash invested: $44,772 (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 19082

Home prices YoY
-32.1%
Rents YoY
1.6%
Active inventory
133
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,626 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$336 /mo · $4,036/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$43

Break-even live

Break-even rent $1,571
Max offer price $159,900
Occupancy floor 92%

Sensitivity live

Price -10% $133 -5% $88 +0% $43 +5% $-2 +10% $-48
Rent -10% $-86 -5% $-21 +0% $43 +5% $107 +10% $171
Rate -1.0pp $123 -0.5pp $83 base $43 +0.5pp $1 +1.0pp $-41

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
$39,975
Closing costs
$4,797
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
430 Glendale Rd Upper Darby, PA 3.0 1.0 1090 $1,650 $1.51 23d 1 0.11mi
411 Timberlake Rd Upper Darby, PA 2.0 1.0 864 $1,400 $1.62 22d 1 0.19mi
444 Timberlake Rd Upper Darby, PA 2.0 1.0 864 $1,400 $1.62 7d 1 0.20mi
31 Lamport Rd Upper Darby, PA 3.0 1.0 1244 $1,800 $1.45 7d 1 0.30mi
259 Heather Rd Upper Darby, PA 2.0 1.0 1120 $1,395 $1.25 0d 1 0.34mi
671 Long Ln Unit B Upper Darby Township, PA 2.0 1.5 850 $1,300 $1.53 26d 1 0.35mi
7216 Clinton Rd Upper Darby, PA 3.0 1.0 1170 $1,815 $1.55 3d 1 0.38mi
217 Sansom St Upper Darby, PA 2.0 1.0 1342 $1,000 $0.75 26d 1 0.38mi
7050 Clinton Rd Upper Darby, PA 2.0 1.0 977 $1,550 $1.59 45d 1 0.40mi
130 Garrett Rd Upper Darby, PA 2.0 1.0 675 $999 $1.48 7d 2 0.41mi
7026 Clinton Rd Upper Darby, PA 2.0 1.5 902 $1,650 $1.83 45d 1 0.42mi
702 Copley Rd Upper Darby, PA 3.0 1.0 1044 $1,750 $1.68 26d 1 0.43mi
6965 Clinton Rd Upper Darby, PA 2.0 1.0 986 $1,675 $1.70 45d 1 0.44mi
6927 Guilford Rd Upper Darby, PA 2.0 1.0 1182 $1,495 $1.26 4d 1 0.45mi
292 N Wycombe Ave Lansdowne, PA 2.0 1.0 1162 $1,600 $1.38 45d 1 0.46mi
7139 Greenwood Ave Upper Darby, PA 3.0 1.0 1064 $1,600 $1.50 26d 1 0.50mi
7111 Greenwood Ave Upper Darby, PA 3.0 1.5 1064 $1,800 $1.69 45d 1 0.51mi
293 Wabash Ave Lansdowne, PA 3.0 1.0 1377 $1,900 $1.38 20d 1 0.53mi
624 Briarcliff Rd Unit MAIN UNIT Upper Darby Township, PA 3.0 1.0 1307 $1,700 $1.30 26d 1 0.55mi
624 Briarcliff Rd Upper Darby, PA 3.0 1.0 1307 $1,700 $1.30 45d 1 0.55mi
177 Wellington Rd Upper Darby, PA 3.0 2.0 1236 $2,000 $1.62 26d 1 0.55mi
6839 Radbourne Rd Upper Darby, PA 3.0 1.5 1242 $1,750 $1.41 26d 1 0.57mi
7100 W Chester Pike Upper Darby Township, PA 1.0–2.0 1.0 770 $1,315 $1.71 26d 5 0.59mi
7116 Seaford Rd Upper Darby, PA 2.0 1.0 996 $1,600 $1.61 45d 1 0.60mi
7147 Radbourne Rd Upper Darby, PA 3.0 1.0 1096 $1,850 $1.69 14d 1 0.62mi
55 N Keystone Ave Upper Darby, PA 3.0 1.0 1258 $1,700 $1.35 45d 1 0.66mi
124 Lexington Ave Unit 2 Lansdowne, PA 2.0 1.0 1000 $1,500 $1.50 4d 1 0.71mi
83 S State Rd Unit B502 Upper Darby Township, PA 2.0 1.0 800 $1,289 $1.61 3d 1 0.80mi
44 Sunshine Rd Upper Darby, PA 4.0 1.0 1481 $1,795 $1.21 23d 1 0.82mi
51 N State Rd Upper Darby, PA 3.0 1.0 1244 $1,595 $1.28 45d 1 0.83mi
89 S State Rd Upper Darby, PA 2.0 1.0 865 $1,404 $1.62 0d 2 0.85mi
139 S State Rd Apt B2 Upper Darby Township, PA 2.0 1.0 800 $1,300 $1.62 6d 1 0.95mi
5 W Plumstead Ave Unit 1 Lansdowne, PA 2.0 1.0 1100 $1,550 $1.41 26d 1 0.96mi
10 Oakley Rd Upper Darby, PA 3.0 1.0 1476 $1,895 $1.28 26d 1 1.00mi
233 S State Rd Unit 2ND Upper Darby Township, PA 3.0 2.0 950 $2,000 $2.11 45d 1 1.05mi
7801 Westview Ave Upper Darby, PA 3.0 1.0 1152 $2,100 $1.82 0d 1 1.20mi
35 Elberon Ave Unit 2 Lansdowne, PA 2.0 1.0 900 $1,695 $1.88 26d 1 1.24mi
113 Saint Laurence Rd Upper Darby, PA 2.0 1.0 1360 $1,350 $0.99 18d 1 1.26mi
619 Baily Rd Lansdowne, PA 3.0 1.0 1288 $1,850 $1.44 20d 1 1.30mi
608 Yeadon Ave Unit 2nd Floor Yeadon, PA 2.0 1.0 1000 $1,400 $1.40 14d 1 1.33mi

Listing history 12 events

  1. 2026-04-09
    status Pending
  2. 2026-03-25
    price $159,900
  3. 2026-01-31
    status Active
  4. 2025-09-30
    historical
  5. 2025-09-28
    listed $169,900 Active
  6. 2001-03-27
    soldstatus $59,000
  7. 2001-03-22
    soldstatus $59,000 374-char remark
    Show marketing remark (374 chars)

    Large Lot - 18 X 210 Fenced In - Move In Condition Brick Row, Large Living Room, Dining Room, Modern Kitchen, 3 Bedrooms, Full Bath, One Car Garage, Finished Basement With Powder Room, Oe To Large Fenced Yard One Of The Largest Yards In The Area. New Roof New Heater Bay Window In Lr Modern Bath New Skylight One Car Garage Laundry Area New Kitchen Floor Don't Miss This One

  8. 2000-10-17
    historical 374-char remark
    Show marketing remark (374 chars)

    Large Lot - 18 X 210 Fenced In - Move In Condition Brick Row, Large Living Room, Dining Room, Modern Kitchen, 3 Bedrooms, Full Bath, One Car Garage, Finished Basement With Powder Room, Oe To Large Fenced Yard One Of The Largest Yards In The Area. New Roof New Heater Bay Window In Lr Modern Bath New Skylight One Car Garage Laundry Area New Kitchen Floor Don't Miss This One

  9. 1999-10-14
    listed $59,000 374-char remark
    Show marketing remark (374 chars)

    Large Lot - 18 X 210 Fenced In - Move In Condition Brick Row, Large Living Room, Dining Room, Modern Kitchen, 3 Bedrooms, Full Bath, One Car Garage, Finished Basement With Powder Room, Oe To Large Fenced Yard One Of The Largest Yards In The Area. New Roof New Heater Bay Window In Lr Modern Bath New Skylight One Car Garage Laundry Area New Kitchen Floor Don't Miss This One

  10. 1999-06-30
    historical
  11. 1999-03-28
    listed $64,900
  12. 1991-08-28
    soldstatus $74,000

ⓘ 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
$4,036 · $336/mo
Projected year-2 tax
$4,036 · $336/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 6/10 Major 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
$19,508
− Mortgage interest
−$8,957
− Property taxes
−$4,036
− Insurance
−$800
− Repairs & maintenance
−$1,561
− Management
−$1,561
− Depreciation
−$4,652
Taxable loss
−$2,057
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$494
After-tax cash flow
$1,007/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
Upper Darby SD
NCES district ID
4224320
Math proficiency
18% ▼ -8.00%
Reading proficiency
36% ▼ -10.00%
Median HH income
$50,341
Composite
23.68/100
National rank
#7837
State rank
#453 of 539 in PA

Livability — East Lansdowne

Score
77/100
State rank
#340
US rank
#2990

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Delaware County · 399,863 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
41,541
Household income
$57,108
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
2416.0

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
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Black 44% White 21% Asian 17% Hispanic / Latino 13% Two or more races 5%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Hispanic 2% Swiss 2% Romanian 1%
Foreign-born
34% · Canada, Vietnam, South Korea
Languages at home
62% English-only · Spanish 11% Other Indo-European 10% French/Haitian/Cajun 5%

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
▼ -161.05%
Current HPI
341.2957
Rent YoY
▲ 1.62%
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

+116.1% since first listed
12 events — show timeline
  • 2026-04-09 Pending BRIGHT MLS
  • 2026-03-25 Price Changed $159,900 BRIGHT MLS
  • 2026-01-31 Relisted BRIGHT MLS
  • 2025-09-30 Listing Removed BRIGHT MLS
  • 2025-09-28 Listed $169,900 BRIGHT MLS
  • 2001-03-27 Sold (Public Records) $59,000 Public Records
  • 2001-03-22 Sold (MLS) $59,000 BRIGHT MLS
  • 2000-10-17 Listing Removed BRIGHT MLS
  • 1999-10-14 Listed $59,000 BRIGHT MLS
  • 1999-06-30 Listing Removed BRIGHT MLS
  • 1999-03-28 Listed $64,900 BRIGHT MLS
  • 1991-08-28 Sold (Public Records) $74,000 Public Records

Property tax history

+1.9%/yr

Latest (2026): $4,036 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…