CashFlowRE
Sign in Sign up
141 N 9th St
C- Composite 53.33
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 +18.8/30.0
  • ARV discount +9.6/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.9/10.0
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$155,000

141 N 9th St · Darby, PA 19023
3 bd · 1.5 ba · 1,556 sqft · SingleFamily public records · 67 Days on market
Built 1920 2,178 sqft lot $100/sqft · at area comps Est $162k · at est.

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

Listing remarks MLS

Welcome to this spacious corner townhome in the desirable William Penn School District. Step inside through the inviting sunporch and enter into a generously sized living room featuring hardwood flooring and endless potential to design and personalize to your preference. The main level continues with hardwood floors throughout. A half bath is located on the main level in the dining room. The kitchen offers additional built-in table space. Upstairs, you’ll find three comfortably sized bedrooms. The primary and middle bedrooms are carpeted while the rear bedroom showcases hardwood flooring. Each room is equipped with ceiling fans. The full bathroom includes a tub and shower combination. This property offers an extra bonus side yard in addition to the rear yard space. Situated just one block from transportation routes to the 69th Street Transportation Center, this home offers both accessibility and incredible potential. Whether you're looking for your next investment opportunity or a place to call home, this property is ready for your vision with a little TLC. This property is in a qualifying location for Delaware County down payment assistance grants as well as PHFA-K Fit grants for eligible buyers. Income limits, credit score requirements, property eligibility, and program guidelines apply. Property is being sold in "as is" condition. Schedule your tour today and take the first step toward making this house your own!

Key facts

  • Hardwood flooring
  • Corner townhome
  • Sunporch

Tags

CORNER TOWNHOMESUNPORCHHARDWOOD FLOORINGBUILT-IN TABLE SPACECEILING FANSBONUS SIDE YARD

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/1.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $156 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#485 in PA, #4,468 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D+, employment D, schools F.
  • William Penn SD (suburban): math 11% / reading 28% proficiency, ranked #491 of 539 in PA (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+13.1%/yr); 98 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 45% of the median local income ($46k/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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $43k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y ago; this cycle's ask has dropped $11k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $155k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1920 — 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 $145,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 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 1920 — 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
1.11%
Cap rate
7.50%
Cash-on-cash
4.30%
DSCR
1.19
GRM
7.5

CMA / ARV

ARV (median comp)
$162,449
List price
$155,000
Delta
-4.59%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
311 N 9th St 0.15mi 4/2.0 (+1) 1,478 (-5%) 12mo $250,000 $169 68
1010 Summit St 0.13mi 4/2.0 (+1) 1,474 (-5%) 14mo $250,000 $170 67
1112 Serrill Ave 0.66mi 3/1.5 1,520 (-2%) 15mo $231,800 $153 53
1104 Serrill Ave 0.66mi 3/2.0 1,562 (+0%) 19mo $290,000 $186 51
9 N Front St 0.64mi 3/1.0 1,439 (-8%) 15mo $107,000 $74 44
142 Bartlett Ave 0.69mi 4/2.0 (+1) 1,762 (+13%) 11mo $165,000 $94 30

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.86×
Total profit
$-5,969
Equity at exit
$23,111
10-year hold
IRR
11.6%
Equity multiple
2.14×
Total profit
$49,548
Equity at exit
$13,402

Cash invested: $43,400 (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 19023

Rents YoY
13.1%
Active inventory
98
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,727 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$331 /mo · $3,973/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$156

Break-even live

Break-even rent $1,530
Max offer price $155,000
Occupancy floor 86%

Sensitivity live

Price -10% $243 -5% $200 +0% $156 +5% $112 +10% $68
Rent -10% $19 -5% $87 +0% $156 +5% $224 +10% $292
Rate -1.0pp $234 -0.5pp $195 base $156 +0.5pp $115 +1.0pp $75

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
$38,750
Closing costs
$4,650
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
924 Maple Ter Darby, PA 3.0 1.5 1190 $2,000 $1.68 6d 1 0.07mi
935 Maple Ter Darby, PA 3.0 1.0 1266 $1,585 $1.25 12d 1 0.08mi
935 Maple Ter Darby, PA 3.0 1.0 1266 $1,585 $1.25 6d 1 0.08mi
106 N 6th St Darby, PA 2.0 1.0 1200 $1,550 $1.29 44d 1 0.23mi
69 S 7th St Darby, PA 3.0 2.0 1446 $1,700 $1.18 44d 1 0.27mi
94 S 6th St Darby, PA 3.0 1.5 1666 $2,000 $1.20 25d 1 0.33mi
209 Hamilton Ave Darby, PA 4.0 1.0 1400 $1,595 $1.14 16d 1 0.35mi
700 Pine St Unit 2F Darby, PA 2.0 1.0 1100 $1,250 $1.14 19d 1 0.51mi
37 Concord Rd Darby, PA 3.0 1.0 1120 $1,795 $1.60 44d 1 0.55mi
2 Winthrop Rd Darby, PA 3.0 1.5 1224 $1,900 $1.55 23d 1 0.57mi
304 S 3rd St Darby, PA 3.0 1.0 1602 $1,695 $1.06 44d 1 0.60mi
304 S 3rd St Darby, PA 3.0 1.0 1602 $1,595 $1.00 21d 1 0.60mi
412 S 2nd St Darby, PA 3.0 1.0 1190 $1,100 $0.92 6d 1 0.73mi
417 S 2nd St Darby, PA 3.0 1.0 1190 $1,020 $0.86 6d 1 0.76mi
534 S 4th St Darby, PA 3.0 1.0 1500 $1,695 $1.13 0d 1 0.83mi
526 Macdade Blvd Darby, PA 2.0 1.0 2148 $1,250 $0.58 17d 1 0.99mi
526 Macdade Blvd Darby, PA 2.0 1.0 2148 $1,250 $0.58 44d 1 0.99mi
826 Guenther Ave Lansdowne, PA 2.0 1.0–2.0 800 $1,699 $2.12 25d 1 1.02mi
118 Felton Ave Darby, PA 3.0 1.0 1152 $1,750 $1.52 23d 1 1.02mi
619 Baily Rd Lansdowne, PA 3.0 1.0 1288 $1,850 $1.44 19d 1 1.03mi
1200 Angora Dr Lansdowne, PA 3.0 1.0 1530 $2,300 $1.50 6d 1 1.31mi

Listing history 24 events

  1. 2026-06-21
    days on market $155,000 Active 67 DOM
  2. 2026-06-18
    days on market $155,000 Active 64 DOM
  3. 2026-06-17
    days on market $155,000 Active 63 DOM
  4. 2026-06-16
    days on market $155,000 Active 62 DOM
  5. 2026-06-15
    days on market $155,000 Active 61 DOM
  6. 2026-06-13
    days on market $155,000 Active 59 DOM
  7. 2026-06-13
    days on market $155,000 Active 58 DOM
  8. 2026-06-09
    days on market $155,000 Active 55 DOM
  9. 2026-06-08
    days on market $155,000 Active 54 DOM
  10. 2026-06-07
    days on market $155,000 Active 53 DOM
  11. 2026-06-04
    pricedays on market $155,000 Active 50 DOM
  12. 2026-06-03
    days on market $165,900 Active 49 DOM
  13. 2026-06-02
    days on market $165,900 Active 48 DOM
  14. 2026-06-01
    days on market $165,900 Active 47 DOM
  15. 2026-05-31
    days on market $165,900 Active 46 DOM
  16. 2026-04-16
    listed $165,900 Active 1457-char remark
    Show marketing remark (1457 chars)

    Welcome to this spacious corner townhome in the desirable William Penn School District. Step inside through the inviting sunporch and enter into a generously sized living room featuring hardwood flooring and endless potential to design and personalize to your preference. The main level continues with hardwood floors throughout. A half bath is located on the main level in the dining room. The kitchen offers additional built-in table space. Upstairs, you’ll find three comfortably sized bedrooms. The primary and middle bedrooms are carpeted while the rear bedroom showcases hardwood flooring. Each room is equipped with ceiling fans. The full bathroom includes a tub and shower combination. This property offers an extra bonus side yard in addition to the rear yard space. Situated just one block from transportation routes to the 69th Street Transportation Center, this home offers both accessibility and incredible potential. Whether you're looking for your next investment opportunity or a place to call home, this property is ready for your vision with a little TLC. This property is in a qualifying location for Delaware County down payment assistance grants as well as PHFA-K Fit grants for eligible buyers. Income limits, credit score requirements, property eligibility, and program guidelines apply. Property is being sold in "as is" condition. Schedule your tour today and take the first step toward making this house your own!

  17. 2009-03-11
    soldstatus $65,000
  18. 2009-02-23
    soldstatus $65,000 606-char remark
    Show marketing remark (606 chars)

    Put this on your MUST SEE LIST! Super large end of row feels more like a single or twin & is so spacious throughout. Brand new wall to wall carpeting, fresh paint, enclosed 3 season front porch perfect for tv room, enclosed rear porch perfect as laundry/mud room, living rm, dining rm, true eat-in kitchen w/ new floor & so many cabinets, fenced back, side & front yards!! WOW!! Upstairs are three nicely sized bedrooms and one updated hall bath. House is sunny and bright with newer windows throughout and new hot water heater. New range has been ordered will be installed prior to settlement.

  19. 2009-02-23
    soldstatus $65,000
    Show marketing remark (606 chars)

    Put this on your MUST SEE LIST! Super large end of row feels more like a single or twin & is so spacious throughout. Brand new wall to wall carpeting, fresh paint, enclosed 3 season front porch perfect for tv room, enclosed rear porch perfect as laundry/mud room, living rm, dining rm, true eat-in kitchen w/ new floor & so many cabinets, fenced back, side & front yards!! WOW!! Upstairs are three nicely sized bedrooms and one updated hall bath. House is sunny and bright with newer windows throughout and new hot water heater. New range has been ordered will be installed prior to settlement.

  20. 2009-01-11
    historical
  21. 2008-06-02
    listed $64,900 606-char remark
    Show marketing remark (606 chars)

    Put this on your MUST SEE LIST! Super large end of row feels more like a single or twin & is so spacious throughout. Brand new wall to wall carpeting, fresh paint, enclosed 3 season front porch perfect for tv room, enclosed rear porch perfect as laundry/mud room, living rm, dining rm, true eat-in kitchen w/ new floor & so many cabinets, fenced back, side & front yards!! WOW!! Upstairs are three nicely sized bedrooms and one updated hall bath. House is sunny and bright with newer windows throughout and new hot water heater. New range has been ordered will be installed prior to settlement.

  22. 2008-06-02
    listed $64,900
    Show marketing remark (606 chars)

    Put this on your MUST SEE LIST! Super large end of row feels more like a single or twin & is so spacious throughout. Brand new wall to wall carpeting, fresh paint, enclosed 3 season front porch perfect for tv room, enclosed rear porch perfect as laundry/mud room, living rm, dining rm, true eat-in kitchen w/ new floor & so many cabinets, fenced back, side & front yards!! WOW!! Upstairs are three nicely sized bedrooms and one updated hall bath. House is sunny and bright with newer windows throughout and new hot water heater. New range has been ordered will be installed prior to settlement.

  23. 2002-03-31
    historical
  24. 2001-10-29
    listed $64,900

ⓘ 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
$3,973 · $331/mo
Projected year-2 tax
$3,973 · $331/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 ≥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
$20,721
− Mortgage interest
−$8,682
− Property taxes
−$3,973
− Insurance
−$775
− Repairs & maintenance
−$1,658
− Management
−$1,658
− Depreciation
−$4,509
Taxable loss
−$534
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$128
After-tax cash flow
$1,996/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
William Penn SD
NCES district ID
4226390
Math proficiency
11% ▼ -3.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$48,543
Composite
17.29/100
National rank
#9086
State rank
#491 of 539 in PA

Livability — Darby

Score
74/100
State rank
#485
US rank
#4468

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Darby, PA
County
Delaware County · 399,863 people
City population
22,247
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
22,247
Household income
$46,463
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
1468.0

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 (76%)
Race & ethnicity
Black 76% White 15% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Swiss 5% Hispanic 1% Romanian 1%
Foreign-born
18% · Canada
Languages at home
84% English-only · French/Haitian/Cajun 4% Spanish 3% Other Asian/Pacific 1%

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
▼ -190.50%
Current HPI
277.7034
Rent YoY
▲ 13.10%
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

+155.6% since first listed
9 events — show timeline
  • 2026-04-16 Listed $165,900 BRIGHT MLS
  • 2009-03-11 Sold (Public Records) $65,000 Public Records
  • 2009-02-23 Sold (MLS) $65,000 BRIGHT MLS
  • 2009-02-23 Sold (MLS) $65,000 TREND
  • 2009-01-11 Listing Removed BRIGHT MLS
  • 2008-06-02 Listed $64,900 BRIGHT MLS
  • 2008-06-02 Listed $64,900 TREND
  • 2002-03-31 Listing Removed BRIGHT MLS
  • 2001-10-29 Listed $64,900 BRIGHT MLS

Property tax history

+2.0%/yr

Latest (2026): $3,973 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…