CashFlowRE
Sign in Sign up
236 W Washington Ave
C- Composite 54.82
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 +17.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.5/10.0
  • DSCR +5.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$174,900

236 W Washington Ave · Clifton Heights, PA 19018
3 bd · 1.0 ba · 1,152 sqft · Townhouse public records · 36 Days on market
Built 1948 1,742 sqft lot $152/sqft · 21% below area Est $222k · 21% under

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

Listing remarks MLS

Opportunity Knocks! Tons of potential in this 3-bedroom brick townhouse located in desirable Clifton Heights Borough within the Upper Darby School District. Conveniently walk to schools, shopping, and public transportation. The main level offers an open-flow layout with a living room, dining area, and kitchen. Upstairs features three bedrooms and a full hall bath. The basement provides laundry and additional storage space. Complete with a one-car attached garage and off-street parking. Property needs updating but offers great value and opportunity to make it your own!

Key facts

  • Open-flow layout
  • Brick townhouse
  • Off-street parking

Tags

BRICK TOWNHOUSEOPEN-FLOW LAYOUTLAUNDRY AND ADDITIONAL STORAGEONE-CAR ATTACHED GARAGEOFF-STREET PARKING

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 $175k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 4.3% in Clifton Heights — 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 79/100 on livability (#229 in PA, #1,998 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D-.
  • 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.
  • Market conditions: Rents rising (+1.6%/yr); 79 active listings in the ZIP; 37 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).

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 36 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $76k; list at $175k implies a 129% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — 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 $169,653 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.05%
Cap rate
7.16%
Cash-on-cash
3.10%
DSCR
1.14
GRM
8.0

CMA / ARV

ARV (median comp)
$221,500
List price
$174,900
Delta
-21.04%
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
259 Cambridge Rd 0.08mi 3/2.0 1,152 (0%) 2mo $210,000 $182 91
150 W Berkley Ave 0.19mi 3/1.5 1,152 (0%) 1mo $265,000 $230 88
139 W Madison Ave 0.21mi 3/2.0 1,152 (0%) 1mo $225,000 $195 85
45 S Sycamore Ave 0.16mi 3/1.0 1,260 (+9%) 2mo $225,000 $179 75
429 Seven Oaks Dr 0.50mi 3/1.5 1,152 (0%) 1mo $290,000 $252 74
30 S Diamond St 0.36mi 2/1.0 (-1) 1,120 (-3%) 2mo $219,900 $196 72
225 N Bishop 0.63mi 3/1.0 1,152 (0%) 1mo $258,000 $224 70
336 Westpark Ln 0.69mi 3/1.5 1,152 (0%) 1mo $269,900 $234 65
329 N Oak Ave 0.66mi 3/1.0 1,224 (+6%) 2mo $210,000 $172 58
230 N Diamond St 0.46mi 3/2.0 1,280 (+11%) 1mo $200,000 $156 55
5125 Palmer Mill Rd 0.70mi 3/1.5 1,224 (+6%) 2mo $299,000 $244 53
3947 Mary St 0.75mi 2/1.0 (-1) 1,236 (+7%) 0mo $225,000 $182 48

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 · 1.65% rent growth · sell at horizon

5-year hold
IRR
-13.0%
Equity multiple
0.54×
Total profit
$-22,628
Equity at exit
$26,078
10-year hold
IRR
-6.3%
Equity multiple
0.62×
Total profit
$-18,714
Equity at exit
$15,122

Cash invested: $48,972 (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 19018

Rents YoY
1.6%
Active inventory
79
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,828 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$327 /mo · $3,926/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$384
Net cashflow
$127

Break-even live

Break-even rent $1,667
Max offer price $174,900
Occupancy floor 88%

Sensitivity live

Price -10% $226 -5% $176 +0% $127 +5% $77 +10% $28
Rent -10% $-18 -5% $54 +0% $127 +5% $199 +10% $271
Rate -1.0pp $215 -0.5pp $171 base $127 +0.5pp $81 +1.0pp $35

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
$43,725
Closing costs
$5,247
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 S Oak Ave Unit B6 Clifton Heights, PA 2.0 2.0 1000 $1,500 $1.50 25d 1 0.03mi
225 W Washington Ave Clifton Heights, PA 3.0 1.5 1152 $1,950 $1.69 45d 1 0.06mi
216 W Washington Ave Clifton Heights, PA 3.0 1.5 1152 $1,875 $1.63 5d 1 0.06mi
216 Borough Rd Unit A Primos, PA 2.0 2.0 800 $1,500 $1.88 25d 1 0.13mi
319 S Church St Clifton Heights, PA 3.0 1.0 1152 $1,900 $1.65 45d 1 0.21mi
304 Christopher Pl Unit 1st Floor Primos, PA 2.0 1.0 875 $1,400 $1.60 4d 1 0.24mi
60 W Broadway Ave Clifton Heights, PA 3.0 1.0 1160 $2,200 $1.90 45d 1 0.27mi
151 S Bishop Ave Clifton Heights, PA 1.0–2.0 1.0–2.0 875 $1,989 $2.27 2d 3 0.32mi
426 S Springfield Rd Clifton Heights, PA 1.0–2.0 1.0 775 $1,599 $2.06 25d 1 0.34mi
5238 Fairhaven Rd Clifton Heights, PA 3.0 1.0 1152 $2,000 $1.74 45d 1 0.43mi
271 W Wyncliffe Ave Clifton Heights, PA 3.0 1.0 1152 $2,250 $1.95 45d 1 0.47mi
96 E Berkley Ave Clifton Heights, PA 2.0 1.5 1352 $1,850 $1.37 19d 1 0.51mi
1 Jefferson St Unit 413D Clifton Heights, PA 3.0 1.0 800 $1,529 $1.91 45d 1 0.53mi
312 E Baltimore Ave Clifton Heights, PA 1.0–2.0 1.0 812 $1,649 $2.03 3d 3 0.62mi
329 N Oak Ave Clifton Heights, PA 3.0 1.0 1152 $2,300 $2.00 45d 1 0.66mi
413 E Baltimore Ave Clifton Heights, PA 3.0 1.0 1152 $1,595 $1.38 25d 1 0.70mi
5099 Palmers Mill Rd #2 Clifton Heights, PA 2.0 1.0 720 $1,550 $2.15 25d 1 0.72mi
68 Blanchard Rd Drexel Hill, PA 3.0 2.0 1088 $1,950 $1.79 16d 1 0.74mi
3941 James St Drexel Hill, PA 2.0 1.0 800 $1,400 $1.75 19d 1 0.76mi
100 S Oak Ave Glenolden, PA 1.0–2.0 1.0–2.0 830 $1,500 $1.81 0d 3 0.77mi
926 Green Ln Secane, PA 2.0 1.0 862 $2,185 $2.53 45d 1 0.78mi
137 W Maryland Ave Unit 2nd Flr Aldan, PA 2.0 1.0 800 $1,400 $1.75 6d 1 0.81mi
902 Maple Ave Glenolden, PA 3.0 1.0 1152 $1,745 $1.51 45d 1 0.90mi
304 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 45d 1 0.93mi
306 Pine St Glenolden, PA 3.0 2.0 1120 $2,400 $2.14 5d 1 0.93mi
925 Maple Ave Glenolden, PA 3.0 2.0 1152 $2,800 $2.43 23d 1 0.95mi
1201 Bartram Ave Darby, PA 2.0 1.0 700 $1,350 $1.93 12d 1 1.00mi
943 South Ave Clifton Heights, PA 1.0–2.0 1.0 662 $2,000 $3.02 4d 10 1.12mi
4407 Rosemont Ave Drexel Hill, PA 2.0 1.0 900 $1,800 $2.00 45d 1 1.15mi
4407 Rosemont Ave Unit 1 Drexel Hill, PA 2.0 1.0 900 $1,800 $2.00 25d 1 1.15mi
201 Westbridge Rd Glenolden, PA 3.0 1.5 1224 $2,350 $1.92 25d 1 1.16mi
3423 Verner St Drexel Hill, PA 3.0 1.0 1152 $2,100 $1.82 25d 1 1.29mi
640 South Ave Secane, PA 1.0–2.0 1.0–1.5 742 $1,600 $2.16 14d 5 1.32mi
4424 Bloomfield Ave Unit A Drexel Hill, PA 2.0 1.0 900 $1,550 $1.72 6d 1 1.34mi
1074 N Academy Ave Glenolden, PA 3.0 1.0 1152 $1,850 $1.61 6d 1 1.35mi
101 W Baltimore Ave Unit B04 Lansdowne, PA 2.0 1.0 925 $1,469 $1.59 25d 1 1.48mi
101 W Baltimore Ave Unit H4 Lansdowne, PA 2.0 1.0 925 $1,449 $1.57 23d 1 1.48mi

Listing history 15 events

  1. 2026-05-09
    price $174,900 574-char remark
    Show marketing remark (574 chars)

    Opportunity Knocks! Tons of potential in this 3-bedroom brick townhouse located in desirable Clifton Heights Borough within the Upper Darby School District. Conveniently walk to schools, shopping, and public transportation. The main level offers an open-flow layout with a living room, dining area, and kitchen. Upstairs features three bedrooms and a full hall bath. The basement provides laundry and additional storage space. Complete with a one-car attached garage and off-street parking. Property needs updating but offers great value and opportunity to make it your own!

  2. 2026-04-22
    listed $184,900 Active 574-char remark
    Show marketing remark (574 chars)

    Opportunity Knocks! Tons of potential in this 3-bedroom brick townhouse located in desirable Clifton Heights Borough within the Upper Darby School District. Conveniently walk to schools, shopping, and public transportation. The main level offers an open-flow layout with a living room, dining area, and kitchen. Upstairs features three bedrooms and a full hall bath. The basement provides laundry and additional storage space. Complete with a one-car attached garage and off-street parking. Property needs updating but offers great value and opportunity to make it your own!

  3. 2012-08-24
    soldstatus $76,500
  4. 2012-08-14
    soldstatus $76,500 Sold 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  5. 2012-08-14
    soldstatus $76,500
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  6. 2012-07-21
    status Under Contract 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  7. 2012-07-20
    soldstatus $76,500 Sold 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  8. 2012-06-23
    status Under Contract 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  9. 2012-06-23
    historical 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  10. 2012-06-22
    soldstatus $76,500 Sold 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  11. 2012-05-14
    status Under Contract 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  12. 2012-04-09
    historical
  13. 2011-04-06
    listed $79,900 Active 234-char remark
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  14. 2011-04-06
    listed $79,900
    Show marketing remark (234 chars)

    Opportunity Knocks!!! Well maintained 3 BR Brick Townhouse priced well below market. This home is priced to sell quickly. Walk to schools, shopping and transportation. Needs updating. Seller will do no repairs. AS-IS. Easy to show.

  15. 1983-03-08
    soldstatus $40,000

ⓘ 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
$3,926 · $327/mo
Projected year-2 tax
$3,926 · $327/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
$21,934
− Mortgage interest
−$9,797
− Property taxes
−$3,926
− Insurance
−$874
− Repairs & maintenance
−$1,755
− Management
−$1,755
− Depreciation
−$5,088
Taxable loss
−$1,262
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$303
After-tax cash flow
$1,823/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 — Clifton Heights

Score
79/100
State rank
#229
US rank
#1998

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clifton Heights, PA
County
Delaware County · 399,863 people
City population
23,505
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
23,505
Household income
$73,522
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
770.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 27% Asian 8% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Italian 3% Romanian 3% Lithuanian 1%
Foreign-born
14% · Canada, China, Vietnam
Languages at home
83% English-only · Other Indo-European 5% Spanish 3% Other Asian/Pacific 2%

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
▼ -188.00%
Current HPI
291.1353
Rent YoY
▲ 1.65%
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

+337.2% since first listed
15 events — show timeline
  • 2026-05-09 Price Changed $174,900 BRIGHT MLS
  • 2026-04-22 Listed $184,900 BRIGHT MLS
  • 2012-08-24 Sold (Public Records) $76,500 Public Records
  • 2012-08-14 Sold (MLS) $76,500 BRIGHT MLS
  • 2012-08-14 Sold (MLS) $76,500 TREND
  • 2012-07-21 Pending TREND
  • 2012-07-20 Sold (MLS) $76,500 TREND
  • 2012-06-23 Pending TREND
  • 2012-06-23 Delisted TREND
  • 2012-06-22 Sold (MLS) $76,500 TREND
  • 2012-05-14 Pending TREND
  • 2012-04-09 Listing Removed BRIGHT MLS
  • 2011-04-06 Listed $79,900 BRIGHT MLS
  • 2011-04-06 Listed $79,900 TREND
  • 1983-03-08 Sold (Public Records) $40,000 Public Records

Property tax history

+1.8%/yr

Latest (2026): $3,926 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…