Duplex
715 W 8th St · Wilmington, DE
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $476 – $884
Heat risk 8/10 · Major
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +29.0/30.0
- DSCR +10.0/10.0
- 1% rule +6.9/10.0
- Livability +3.2/5.0
- Rent growth +2.9/5.0
- Schools +2.5/10.0
- Condition / age +2.5/5.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$279,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
Located in the heart of the city, this impressive duplex stands elegantly renovated and ready for its new owner. Here's a glimpse into the substantial upgrades and renovations: Contemporary kitchens fitted with new cabinets, countertops, stainless steel sinks, and state-of-the-art SS appliances. Stylish luxury plank vinyl flooring gracing every room. Brand-new interior doors enhancing each space. Modern light fixtures and receptacles to brighten up the ambiance. Newer paint job less than 2 years old bringing a renewed vibrancy. Efficient new baseboard heaters ensuring a cozy environment. A fortified concrete basement floor, enhanced with a vapor barrier and thorough waterproofing. A newly installed flat roof (as of April '22) for the 2nd level. New water heaters in basement (with new expansion tanks) -waterproofing in basement -new plumbing in both bathrooms -2 new windows in downstairs unit. -All appliances less than 2 years old new) stainless steel. - New Electric meter box and post. - new 6ft privacy fence and deck/ fire escape. (Concrete back patio) -All new locks on doors -Newer baseboard heating (less than 1 year) New Backyard concrete patio, a fresh front entry door is soon to grace the entrance. This property isn’t just a home; it's an opportunity, potential gross of $30,000 a year. Rarely do you find such a meticulously renovated, turn-key income-producing property in the city. City of Wilmington and section 8 approved units. The question is, with opportunity knocking so loudly, who's ready to open the door?
Key facts
- 1,307 sq ft lot
- Built 1881
- Listed 13 days
Property features AI
Finance
- Other: Assessor-reported finished above-grade area
- Financial info: Total actual rent reported: $30,000; Fee simple ownership
- HOA & community: Ground rent paid annually
Exterior
- Parking: On-street parking
- Utilities: Public water; Public sewer
- Home design: Interior townhouse/rowhouse; 2 stories; Not winterized
- Construction: Brick construction; Block foundation; Flat roof; Built according to assessor records
- Exterior features: Sidewalks; Street lights; Deck(s)
Interior
- Kitchen: Built-in microwave; Electric oven/range; Stainless steel appliances
- Bedrooms: One 1-bedroom unit; One 3-bedroom unit; Two vacant units
- Flooring: Luxury vinyl plank
- Heating & cooling: Electric baseboard heating
- Interior features: Ceiling fans
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $279k.
Deal economics
- At list price, monthly cash flow is $954 ($11k/yr) — positive. Per door: $477/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $279k).
- Cap rate 10.4% vs local median 5.8% in Wilmington — 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 (#52 in DE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D+, commute D, crime F.
- Christina School District (suburban): math 22% / reading 33% proficiency, ranked #18 of 26 in DE (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Stubbs Early Education Center (190 students, 0% FRL); The Bayard School (math 3% / reading 10%, grade F, #102 of 105 statewide, top 97%, 508 students, 0% FRL); Christiana High School (math 49% / reading 66%, grade C, #3 of 40 statewide, top 5%, 1,256 students, 0% FRL) — zoned schools average 0% FRL vs 50% district-wide (50 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising (+1.6%/yr); 76 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,367 units permitted in New Castle County in 2024 (201 in 5+ unit buildings).
- At $3,333/mo this rent would consume 76% of the median local household income ($53k/yr) (locally 919% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- New Castle County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- At projected returns (-3.0% appreciation + 1.6% rent growth), your $78k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
- 11 sale attempts since 31y ago; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Watch-outs: built in 1881 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% 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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1881 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.19% ✓
- Cap rate
- 10.40%
- Cash-on-cash
- 14.66%
- DSCR
- 1.65
- GRM
- 7.0
CMA / ARV
- ARV (on-the-fly)
- $211,750
- Comps found
- 6
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 811 W 4th St | 0.24mi | 3/— (-1) | 1,725 (-1%) | 0mo | $168,500 | $98 | 81 |
| 715 8th St | 0.00mi | 4/4.0 | 1,750 (0%) | 14mo | $259,900 | $149 | 81 |
| 1302 Elm St | 0.67mi | 4/— | 1,800 (+3%) | 2mo | $210,000 | $117 | 62 |
| 405 W 7th St | 0.22mi | 3/2.0 (-1) | 1,925 (+10%) | 17mo | $180,000 | $94 | 54 |
| 1210 N King St | 0.59mi | 5/— (+1) | 1,930 (+10%) | 1mo | $233,000 | $121 | 49 |
| 1230 Linden St | 0.69mi | 3/— (-1) | 1,825 (+4%) | 16mo | $240,000 | $132 | 42 |
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 · 1.59% rent growth · sell at horizon
- IRR
- 3.6%
- Equity multiple
- 1.14×
- Total profit
- $10,816
- Equity at exit
- $41,600
- IRR
- 11.9%
- Equity multiple
- 1.88×
- Total profit
- $68,679
- Equity at exit
- $24,123
Cash invested: $78,120 (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
ZIP-level market 19801
- Rents YoY
- 1.6%
- Active inventory
- 76
- Price-to-rent
- 14.0×
Monthly cashflow live
- Estimated rent
- $3,333 high interval (Pro) →
- Mortgage (P&I)
- −$1,463
- Tax from tax record
- −$99 /mo · $1,191/yr
- Insurance
- −$116
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$700
- Net cashflow
- $954
Break-even live
Sensitivity live
| Price | -10% $1,112 | -5% $1,033 | +0% $954 | +5% $876 | +10% $797 |
|---|---|---|---|---|---|
| Rent | -10% $691 | -5% $823 | +0% $954 | +5% $1,086 | +10% $1,218 |
| Rate | -1.0pp $1,095 | -0.5pp $1,025 | base $954 | +0.5pp $882 | +1.0pp $809 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $3,334 |
| #1 | 2 | 1 | $1,667 |
| #2 | 2 | 1 | $1,667 |
| Total (2 units) | $3,333 | ||
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
- $69,750
- Closing costs
- $8,370
- 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 26 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1010 Trenton Pl Wilmington, DE | 3.0 | 1.5 | 1475 | $2,350 | $1.59 | 19d | 1 | 0.21mi |
| 801 N Orange St Wilmington, DE | 3.0 | 1.0–3.0 | 1118 | $3,991 | $3.57 | 1d | 115 | 0.31mi |
| 521 N Franklin St Wilmington, DE | 3.0 | 2.0 | 1500 | $1,795 | $1.20 | 1d | 1 | 0.40mi |
| 1029 Lancaster Ave Wilmington, DE | 4.0 | 1.5 | 1375 | $1,900 | $1.38 | 26d | 1 | 0.46mi |
| 107 W 13th St Wilmington, DE | 3.0 | 1.5 | 1325 | $1,895 | $1.43 | 46d | 1 | 0.50mi |
| 1217 N King St Wilmington, DE | 3.0 | 1.5 | 1300 | $2,145 | $1.65 | 21d | 1 | 0.57mi |
| 307 N Rodney St Wilmington, DE | 3.0 | 1.5 | 1425 | $2,000 | $1.40 | 46d | 1 | 0.60mi |
| 1624 W 9th St Wilmington, DE | 3.0 | 2.5 | 1780 | $2,500 | $1.40 | 21d | 1 | 0.69mi |
| 1110 Maple St Wilmington, DE | 3.0 | 1.0 | 1525 | $1,600 | $1.05 | 46d | 1 | 0.70mi |
| 618 N Scott St Wilmington, DE | 3.0 | 1.5 | 1400 | $1,850 | $1.32 | 46d | 1 | 0.76mi |
| 21 Stroud St Unit 1 Wilmington, DE | 3.0 | 1.5 | 1875 | $1,900 | $1.01 | 46d | 1 | 0.90mi |
| 1913 W 2nd St Unit 1913 Wilmington, DE | 5.0 | 1.5 | 1675 | $2,050 | $1.22 | 46d | 1 | 0.93mi |
| 1525 Beech St Wilmington, DE | 3.0 | 2.5 | 1850 | $2,400 | $1.30 | 7d | 1 | 0.93mi |
| 1802 Maple St Wilmington, DE | 3.0 | 1.5 | 1250 | $2,500 | $2.00 | 26d | 1 | 1.02mi |
| 7 6th Ave Wilmington, DE | 3.0 | 2.0 | 1325 | $1,800 | $1.36 | 46d | 1 | 1.05mi |
| 125 W 23rd St Wilmington, DE | 4.0 | 2.0 | 1672 | $1,995 | $1.19 | 46d | 1 | 1.07mi |
| 2401 N West St Wilmington, DE | 4.0 | 1.0 | 1650 | $1,900 | $1.15 | 17d | 1 | 1.12mi |
| 1508 Maryland Ave Wilmington, DE | 3.0 | 1.5 | 1450 | $1,850 | $1.28 | 0d | 1 | 1.16mi |
| 2518 N Tatnall St Wilmington, DE | 4.0 | 1.5 | 1575 | $1,995 | $1.27 | 46d | 1 | 1.21mi |
| 1601 E Latimer Pl Wilmington, DE | 4.0 | 1.0 | 1450 | $2,195 | $1.51 | 21d | 1 | 1.23mi |
| 1122 Coyne Pl Wilmington, DE | 3.0 | 1.0 | 1350 | $1,950 | $1.44 | 46d | 1 | 1.26mi |
| 517 W 26th St Unit NA Wilmington, DE | 3.0 | 1.5 | 1344 | $1,900 | $1.41 | 26d | 1 | 1.28mi |
| 1601 Bonwood Rd Wilmington, DE | 3.0 | 1.5 | 1500 | $1,850 | $1.23 | 26d | 1 | 1.43mi |
| 1936 Lakeview Rd Wilmington, DE | 3.0 | 1.0 | 1350 | $1,850 | $1.37 | 17d | 1 | 1.46mi |
| 2923 N Washington St Wilmington, DE | 3.0 | 1.0 | 1225 | $1,600 | $1.31 | 0d | 1 | 1.46mi |
| 3003 N Washington St Wilmington, DE | 3.0 | 1.0 | 1250 | $1,950 | $1.56 | 46d | 1 | 1.49mi |
Listing history 11 events
-
2026-06-22days on market $279,000 Active 14 DOM
-
2026-06-21days on market $279,000 Active 13 DOM
-
2026-06-18days on market $279,000 Active 10 DOM
-
2026-06-17days on market $279,000 Active 9 DOM
-
2026-06-16days on market $279,000 Active 8 DOM
-
2026-06-15days on market $279,000 Active 7 DOM
-
2026-06-13days on market $279,000 Active 5 DOM
-
2026-06-13days on market $279,000 Active 4 DOM
-
2026-06-09status $279,000 Active 1 DOM
-
2026-06-08remarks 699-char remark
-
2026-06-08$279,000 Coming Soon 1 DOM
ⓘ 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
- $1,191 · $99/mo
- Projected year-2 tax
- $1,404 · $117/mo
- Expected delta
- +$214/yr (+$18/mo · 18.0%)
ⓘ 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 8/10 Severe 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 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
- $39,996
- − Mortgage interest
- −$15,628
- − Property taxes
- −$1,191
- − Insurance
- −$1,395
- − Repairs & maintenance
- −$3,200
- − Management
- −$3,200
- − Depreciation
- −$8,116
- Taxable income
- $7,266
- Est. tax owed @ 24.0%
- −$1,744
- After-tax cash flow
- $9,710/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
- Christina School District
- NCES district ID
- 1000200
- Math proficiency
- 22% ▼ -12.00%
- Reading proficiency
- 33% ▼ -5.00%
- Median HH income
- $58,838
- Composite
- 24.93/100
- National rank
- #7567
- State rank
- #18 of 26 in DE
Livability — Wilmington
- Score
- 64/100
- State rank
- #52
- US rank
- #14251
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Wilmington, DE
- County
- New Castle County · 483,412 people
- City population
- 173,480
- Metro
- Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
- Population (ZIP)
- 16,327
- Household income
- $52,810
- Rent vs Own
- Severe rent burden
- 919.0
Population outlook (New Castle County) Hauer SSP2
- Today (2025)
- 594,686 people
- By 2030
- 609,164 · +2.4%
- By 2040
- 632,154 · +6.3%
- By 2050
- 649,068 · +9.1%
- By 2075
- 687,771 · +15.7%
- By 2100
- 694,961 · +16.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (67%)
- Race & ethnicity
- Black 67% White 15% Hispanic / Latino 9% Two or more races 7% Asian 4%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 4%
- Common ancestry
- Romanian 1% Slovak 1% Italian 1%
- Foreign-born
- 9% · Canada, China, Vietnam
- Languages at home
- 87% English-only · Spanish 7% Other Indo-European 2% Chinese 1%
Political lean MEDSL · New Castle
- 2024 margin
- Solid D (+32.6) · D 65.5% · R 32.9% · Other 1.6%
- 2008→2024 swing
- -8.1pp toward R · 2008: 40.6pp · 2024: 32.6pp
- All cycles
- 2024: D+32.6 2020: D+37.1 2016: D+29.6 2012: D+34.1 2008: D+40.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -112.65%
- Current HPI
- 151.1288
- Rent YoY
- ▲ 1.59%
- Metro
- Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
- State GDP YoY
- —
- F500 in state
- 0
Price history
+1168.2% since first listed34 events — show timeline
- 2026-06-07 Coming Soon $279,000 BRIGHT MLS
- 2025-05-14 Sold (Public Records) $259,900 Public Records
- 2025-05-01 Sold (MLS) $259,900 BRIGHT MLS
- 2025-04-18 Contingent — BRIGHT MLS
- 2025-04-17 Listed $259,900 BRIGHT MLS
- 2025-04-15 Coming Soon $259,900 BRIGHT MLS
- 2023-05-09 Sold (MLS) $212,770 BRIGHT MLS
- 2023-04-17 Contingent — BRIGHT MLS
- 2023-04-07 Relisted — BRIGHT MLS
- 2023-04-04 Pending — BRIGHT MLS
- 2023-03-24 Relisted — BRIGHT MLS
- 2023-03-23 Listing Removed — BRIGHT MLS
- 2023-02-22 Price Changed $210,000 BRIGHT MLS
- 2023-01-19 Listed $219,000 BRIGHT MLS
- 2023-01-19 Coming Soon $219,000 BRIGHT MLS
- 2023-01-19 Listed $219,000 BRIGHT MLS
- 2023-01-10 Coming Soon $219,000 BRIGHT MLS
- 2022-03-03 Sold (Public Records) $106,400 Public Records
- 2022-02-21 Sold (MLS) $133,000 BRIGHT MLS
- 2021-12-29 Pending — BRIGHT MLS
- 2021-12-19 Listed $140,000 BRIGHT MLS
- 2010-06-24 Listing Removed — BRIGHT MLS
- 2010-02-01 Listed $123,500 BRIGHT MLS
- 2008-07-29 Listing Removed — BRIGHT MLS
- 2008-04-29 Listed $105,000 BRIGHT MLS
- 2002-08-12 Listing Removed — BRIGHT MLS
- 2002-08-12 Listed $79,900 BRIGHT MLS
- 1997-02-28 Sold (MLS) $57,793 BRIGHT MLS
- 1997-02-17 Listing Removed — BRIGHT MLS
- 1996-03-20 Listed $57,793 BRIGHT MLS
- 1995-07-18 Listing Removed — BRIGHT MLS
- 1995-07-18 Listed $60,000 BRIGHT MLS
- 1988-08-01 Sold (Public Records) $76,000 Public Records
- 1985-12-01 Sold (Public Records) $22,000 Public Records
Property tax history
+3.9%/yrLatest (2024): $1,191 · +2.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…