CashFlowRE
Sign in Sign up
213 Union Ave
B- Composite 66.25
Why this score? — see what drove the B- 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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.7/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$150,000

213 Union Ave · Coatesville, PA 19320
3 bd · 1.5 ba · 1,152 sqft · Townhouse public records · 21 Days on market
Built 1914 3,049 sqft lot $130/sqft · 9% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment in Town of Coatesville, this 3 bedroom, 1 bathroom home is now available. This is a FannieMae HomePath property and is being sold as-is. Contracts including contingencies will NOT be renegotiated once accepted. The property is approved for HomePath Renovation financing and can be purchased for as little 3% down. FirstLook period applies in which only owner occupants may submit offers on this property for the first 15 days. Buyer is responsible for all conveyance.

Key facts

  • Garage
  • Built 1914
  • Listed 20 days

Property features AI

Exterior

  • Parking: Detached rear-entry garage (1 car)
  • Utilities: Public water; Public sewer; 100 amp electric service; Natural gas hot water
  • Home design: Semi-detached home; Estimated year built
  • Construction: Stone construction; Shingle roof; Concrete perimeter foundation; Above-grade structures
  • Exterior features: Sidewalks; Patio; Porch

Interior

  • Kitchen: Refrigerator; Single oven
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Wood flooring; Vinyl flooring; Carpet
  • Bathrooms: One full bathroom on the upper level; One half bathroom on the main level
  • Heating & cooling: Hot water heating (oil fuel)
  • Interior features: Ceiling fans; Eat-in kitchen; Partial unfinished basement
  • Laundry & utility: Laundry on the main floor

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 townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $521 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 6.2% in Coatesville — 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 70/100 on livability (#791 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Coatesville Area SD (suburban): math 18% / reading 31% proficiency, ranked #457 of 539 in PA (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.8%/yr); 250 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,513 units permitted in Chester County in 2024 (354 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 $4k of value loss. Plan a longer hold.
  • Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 28y 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 $32k; list at $150k implies a 369% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% 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 $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.26%
Cap rate
10.46%
Cash-on-cash
14.87%
DSCR
1.66
GRM
6.6

CMA / ARV

ARV (median comp)
$436,170
List price
$150,000
Delta
-62.17%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
338 Valley Rd 0.15mi 3/1.0 1,131 (-2%) 2mo $155,000 $137 87
225 Madison St 0.05mi 2/1.0 (-1) 1,148 (-0%) 6mo $90,000 $78 85
322 Charles St 0.15mi 3/1.0 1,064 (-8%) 3mo $135,000 $127 75
318 W Lincoln Hwy 0.19mi 3/1.0 1,233 (+7%) 6mo $110,000 $89 72
329 Mount Pleasant St 0.31mi 3/1.5 1,260 (+9%) 4mo $246,000 $195 66
317 Mount Pleasant St 0.31mi 3/2.5 1,260 (+9%) 4mo $235,000 $187 63
41 W 6th Ave 0.39mi 3/1.0 1,030 (-11%) 4mo $200,000 $194 59
218 Fleetwood St 0.54mi 4/1.0 (+1) 1,184 (+3%) 7mo $139,900 $118 58
381 Charles St 0.27mi 4/1.0 (+1) 1,280 (+11%) 6mo $240,000 $188 57
427 Oak St 0.68mi 3/1.0 1,275 (+11%) 2mo $163,000 $128 47
216 Fleetwood St 0.54mi 4/1.0 (+1) 1,302 (+13%) 7mo $139,900 $107 41
220 Fleetwood St 0.54mi 4/1.0 (+1) 1,302 (+13%) 7mo $139,900 $107 40

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 · 4.82% rent growth · sell at horizon

5-year hold
IRR
7.4%
Equity multiple
1.29×
Total profit
$12,352
Equity at exit
$22,365
10-year hold
IRR
18.1%
Equity multiple
2.63×
Total profit
$68,371
Equity at exit
$12,969

Cash invested: $42,000 (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 19320

Rents YoY
4.8%
Active inventory
250
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,886 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$120 /mo · $1,443/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$521

Break-even live

Break-even rent $1,227
Max offer price $150,000
Occupancy floor 67%

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
$37,500
Closing costs
$4,500
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
342 Valley Rd Coatesville, PA 3.0 1.0 1131 $1,450 $1.28 43d 1 0.13mi
322 Charles St Coatesville, PA 3.0 1.0 1064 $1,700 $1.60 24d 1 0.14mi
416 W Lincoln Hwy Coatesville, PA 3.0 1.0 1240 $2,100 $1.69 18d 1 0.27mi
118 N 2nd Ave Apt 9 Coatesville, PA 2.0 2.0 807 $1,595 $1.98 43d 1 0.50mi
23 N 2nd Ave Coatesville, PA 3.0 1.0 1125 $1,685 $1.50 24d 1 0.50mi
100 Cobblestone Dr Coatesville, PA 1.0–2.0 1.0–2.0 974 $2,039 $2.09 19d 19 0.56mi
100 Cobblestone Dr Unit 1407 Coatesville, PA 2.0 2.0 1178 $1,784 $1.51 15d 1 0.57mi
100 Cobblestone Dr Unit 1910 Coatesville, PA 2.0 2.0 1088 $1,890 $1.74 15d 1 0.57mi
100 Cobblestone Dr Unit 1109 Coatesville, PA 2.0 2.0 1178 $1,766 $1.50 15d 1 0.57mi
100 Cobblestone Dr Unit 2216 Coatesville, PA 2.0 2.0 1178 $1,810 $1.54 15d 1 0.57mi
100 Cobblestone Dr Unit 2224 Coatesville, PA 2.0 2.0 1178 $1,840 $1.56 5d 1 0.57mi
100 Cobblestone Dr Unit 2209 Coatesville, PA 2.0 2.0 1078 $2,000 $1.86 15d 1 0.57mi
100 Cobblestone Dr Unit 2024 Coatesville, PA 2.0 2.0 1178 $1,925 $1.63 15d 1 0.57mi
100 Cobblestone Dr Unit 2114 Coatesville, PA 2.0 2.0 1088 $1,719 $1.58 15d 1 0.57mi
100 Cobblestone Dr Unit 1816 Coatesville, PA 2.0 2.0 1178 $1,965 $1.67 15d 1 0.57mi
100 Harlan Dr Coatesville, PA 2.0–4.0 1.0–2.0 1062 $1,294 $1.22 1d 1 0.80mi
524 Lincoln Hwy E Apt 3F Coatesville, PA 2.0 1.0 800 $1,300 $1.62 24d 1 0.82mi
533 Lincoln Hwy E Coatesville, PA 2.0 1.0 854 $1,595 $1.87 22d 1 0.84mi
92 Virginia Ave Coatesville, PA 3.0 1.5 1184 $1,850 $1.56 24d 1 0.85mi
633 Coates St Coatesville, PA 4.0 3.0 1331 $1,250 $0.94 24d 1 1.09mi
40 Beech St Coatesville, PA 4.0 1.0 1150 $1,850 $1.61 24d 1 1.11mi
749 Oak St Coatesville, PA 3.0 1.0 924 $1,800 $1.95 2d 1 1.16mi
1055 W Lincoln Hwy Coatesville, PA 3.0 1.0 1152 $2,600 $2.26 43d 1 1.23mi
868 Coates St Coatesville, PA 3.0 2.0 1016 $1,750 $1.72 22d 1 1.32mi
845 Poplar St Coatesville, PA 3.0 1.5 1152 $2,250 $1.95 18d 1 1.34mi
1064 Wayne Ave Coatesville, PA 2.0–3.0 1.0–1.5 1180 $1,900 $1.61 1d 5 1.45mi

Listing history 31 events

  1. 2026-06-18
    days on market $150,000 Active 21 DOM
  2. 2026-06-17
    days on market $150,000 Active 20 DOM
  3. 2026-06-16
    days on market $150,000 Active 19 DOM
  4. 2026-06-15
    days on market $150,000 Active 18 DOM
  5. 2026-06-13
    days on market $150,000 Active 16 DOM
  6. 2026-06-13
    days on market $150,000 Active 15 DOM
  7. 2026-06-09
    days on market $150,000 Active 12 DOM
  8. 2026-06-08
    pricedays on market $150,000 Active 11 DOM
  9. 2026-06-07
    days on market $160,000 Active 10 DOM
  10. 2026-06-04
    days on market $160,000 Active 7 DOM
  11. 2026-06-03
    days on market $160,000 Active 6 DOM
  12. 2026-06-02
    days on market $160,000 Active 5 DOM
  13. 2026-06-01
    days on market $160,000 Active 4 DOM
  14. 2026-05-31
    days on market $160,000 Active 3 DOM
  15. 2026-05-11
    historical
  16. 2026-04-17
    listed $165,000 Active
  17. 2013-04-30
    soldstatus $32,000 484-char remark
    Show marketing remark (484 chars)

    Great investment in Town of Coatesville, this 3 bedroom, 1 bathroom home is now available. This is a FannieMae HomePath property and is being sold as-is. Contracts including contingencies will NOT be renegotiated once accepted. The property is approved for HomePath Renovation financing and can be purchased for as little 3% down. FirstLook period applies in which only owner occupants may submit offers on this property for the first 15 days. Buyer is responsible for all conveyance.

  18. 2013-04-30
    soldstatus $32,000 Sold
    Show marketing remark (484 chars)

    Great investment in Town of Coatesville, this 3 bedroom, 1 bathroom home is now available. This is a FannieMae HomePath property and is being sold as-is. Contracts including contingencies will NOT be renegotiated once accepted. The property is approved for HomePath Renovation financing and can be purchased for as little 3% down. FirstLook period applies in which only owner occupants may submit offers on this property for the first 15 days. Buyer is responsible for all conveyance.

  19. 2013-03-22
    status Under Contract
    Show marketing remark (484 chars)

    Great investment in Town of Coatesville, this 3 bedroom, 1 bathroom home is now available. This is a FannieMae HomePath property and is being sold as-is. Contracts including contingencies will NOT be renegotiated once accepted. The property is approved for HomePath Renovation financing and can be purchased for as little 3% down. FirstLook period applies in which only owner occupants may submit offers on this property for the first 15 days. Buyer is responsible for all conveyance.

  20. 2013-03-22
    historical 484-char remark
    Show marketing remark (484 chars)

    Great investment in Town of Coatesville, this 3 bedroom, 1 bathroom home is now available. This is a FannieMae HomePath property and is being sold as-is. Contracts including contingencies will NOT be renegotiated once accepted. The property is approved for HomePath Renovation financing and can be purchased for as little 3% down. FirstLook period applies in which only owner occupants may submit offers on this property for the first 15 days. Buyer is responsible for all conveyance.

  21. 2013-02-16
    listed $32,000 Active
    Show marketing remark (484 chars)

    Great investment in Town of Coatesville, this 3 bedroom, 1 bathroom home is now available. This is a FannieMae HomePath property and is being sold as-is. Contracts including contingencies will NOT be renegotiated once accepted. The property is approved for HomePath Renovation financing and can be purchased for as little 3% down. FirstLook period applies in which only owner occupants may submit offers on this property for the first 15 days. Buyer is responsible for all conveyance.

  22. 2013-02-15
    listed $32,000 484-char remark
  23. 2001-06-01
    soldstatus $57,500
  24. 2000-12-31
    historical
  25. 2000-07-25
    listed $59,900
  26. 2000-05-29
    historical
  27. 1999-08-10
    listed $66,500
  28. 1998-05-28
    listed $72,900
  29. 1998-05-28
    historical
  30. 1989-05-01
    soldstatus $65,000
  31. 1978-03-01
    soldstatus $22,500

ⓘ 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
$1,443 · $120/mo
Projected year-2 tax
$1,906 · $159/mo
Expected delta
+$464/yr (+$39/mo · 32.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$22,632
− Mortgage interest
−$8,402
− Property taxes
−$1,443
− Insurance
−$750
− Repairs & maintenance
−$1,811
− Management
−$1,811
− Depreciation
−$4,364
Taxable income
$4,052
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$972
After-tax cash flow
$5,274/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
Coatesville Area SD
NCES district ID
4206240
Math proficiency
18% ▼ -9.00%
Reading proficiency
31% ▼ -9.00%
Median HH income
$66,753
Composite
23.19/100
National rank
#7944
State rank
#457 of 539 in PA

Livability — Coatesville

Score
70/100
State rank
#791
US rank
#7996

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coatesville, PA
County
Chester County · 432,350 people
City population
55,941
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
55,941
Household income
$90,601
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
1480.0

Population outlook (Chester County) Hauer SSP2

Today (2025)
546,756 people
By 2030
559,441 · +2.3%
By 2040
576,377 · +5.4%
By 2050
580,602 · +6.2%
By 2075
581,575 · +6.4%
By 2100
540,922 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 17% Hispanic / Latino 14% Two or more races 11%
Hispanic origin (detail)
Mexican 5% Puerto Rican 5%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 2%
Foreign-born
6% · Canada
Languages at home
87% English-only · Spanish 10% German/W. Germanic 1% Russian/Polish/Slavic 0%

Political lean MEDSL · Chester

2024 margin
D (+14.5) · D 56.7% · R 42.2% · Other 1.0%
2008→2024 swing
+5.2pp toward D · 2008: 9.2pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+17.0 2016: D+9.2 2012: R+0.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -195.38%
Current HPI
274.045
Rent YoY
▲ 4.82%
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

+566.7% since first listed
19 events — show timeline
  • 2026-06-08 Price Changed $150,000 BRIGHT MLS
  • 2026-05-28 Listed $160,000 BRIGHT MLS
  • 2026-05-11 Listing Removed BRIGHT MLS
  • 2026-04-17 Listed $165,000 BRIGHT MLS
  • 2013-04-30 Sold (MLS) $32,000 BRIGHT MLS
  • 2013-04-30 Sold (MLS) $32,000 TREND
  • 2013-03-22 Pending TREND
  • 2013-03-22 Listing Removed BRIGHT MLS
  • 2013-02-16 Listed $32,000 TREND
  • 2013-02-15 Listed $32,000 BRIGHT MLS
  • 2001-06-01 Sold (Public Records) $57,500 Public Records
  • 2000-12-31 Listing Removed BRIGHT MLS
  • 2000-07-25 Listed $59,900 BRIGHT MLS
  • 2000-05-29 Listing Removed BRIGHT MLS
  • 1999-08-10 Listed $66,500 BRIGHT MLS
  • 1998-05-28 Listed $72,900 BRIGHT MLS
  • 1998-05-28 Listing Removed BRIGHT MLS
  • 1989-05-01 Sold (Public Records) $65,000 Public Records
  • 1978-03-01 Sold (Public Records) $22,500 Public Records

Property tax history

-2.5%/yr

Latest (2026): $1,443 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…