CashFlowRE
Sign in Sign up
715 W 8th St Duplex
C Composite 57.03
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

715 W 8th St · Wilmington, DE 19801
4 bd · 2.0 ba · 1,750 sqft · MultiFamily public records · 14 Days on market
Built 1881 1,307 sqft lot Est $212k · 32% over

🖨 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

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 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.
Recommended offer $279,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1881 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
3.6%
Equity multiple
1.14×
Total profit
$10,816
Equity at exit
$41,600
10-year hold
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
Court of Common Pleas hears L&T; moderate-paced. No state rent control.

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
Vacancy / Maint / Mgmt
$700
Net cashflow
$954

Break-even live

Break-even rent $2,125
Max offer price $279,000
Occupancy floor 66%

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)

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-22
    days on market $279,000 Active 14 DOM
  2. 2026-06-21
    days on market $279,000 Active 13 DOM
  3. 2026-06-18
    days on market $279,000 Active 10 DOM
  4. 2026-06-17
    days on market $279,000 Active 9 DOM
  5. 2026-06-16
    days on market $279,000 Active 8 DOM
  6. 2026-06-15
    days on market $279,000 Active 7 DOM
  7. 2026-06-13
    days on market $279,000 Active 5 DOM
  8. 2026-06-13
    days on market $279,000 Active 4 DOM
  9. 2026-06-09
    status $279,000 Active 1 DOM
  10. 2026-06-08
    remarks 699-char remark
  11. 2026-06-08
    listed $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
combined federal + state — saved on this device
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

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

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
69.4% rent · 30.6% 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 listed
34 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%/yr

Latest (2024): $1,191 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…