CashFlowRE
Sign in Sign up
265 Buck Run Rd
C- Composite 51.53
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 +15.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$245,000

265 Buck Run Rd · South Coatesville, PA 19320
3 bd · 1.5 ba · 2,859 sqft · SingleFamily public records · 93 Days on market
Built 1880 1.00 ac lot $86/sqft · 58% below area Est $378k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors! Your next project is ready - a perfect blank slate in a desirable area on a full acre lot! Just outside the Coatesville area, this traditional brick 2.5 story home is nested in tranquil surroundings with plenty of space. Property also includes a detached two-car garage. Demo has been completed on the house and much of the framing as well. Mini-splits have been installed as well as a number of materials on site. Original hardwoods on the main floor and an open concept layout create the perfect setup for a beautiful renovation. An inspected and passing septic system is one less thing to tackle. We hope you see the awesome potential in this project opportunity! Please note - this is an as-is, cash sale for investors. House is considered historic.

Key facts

  • Original hardwoods
  • Historic
  • Full acre lot

Tags

FULL ACRE LOTDETACHED TWO-CAR GARAGEORIGINAL HARDWOODSOPEN CONCEPT LAYOUTFULLY INSPECTED SEPTIC SYSTEMHISTORIC

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 $245k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (11.3% below list).
  • Recommended offer: $217k (11.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.0% in South 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 67/100 on livability (#995 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, schools D-, 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; 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 31y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $61k; list at $245k implies a 302% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $217,429 (11.3% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
0.89%
Cap rate
6.86%
Cash-on-cash
2.03%
DSCR
1.09
GRM
9.4

CMA / ARV

ARV (median comp)
$377,961
List price
$245,000
Delta
-35.18%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.82% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.59×
Total profit
$-28,293
Equity at exit
$36,530
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$2,032
Equity at exit
$21,183

Cash invested: $68,600 (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
9.4×

Monthly cashflow live

Estimated rent
$2,174 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$215 /mo · $2,580/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$116

Break-even live

Break-even rent $2,028
Max offer price $245,000
Occupancy floor 90%

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
$61,250
Closing costs
$7,350
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.

Listing history 24 events

  1. 2026-05-16
    status Pending 776-char remark
    Show marketing remark (776 chars)

    Calling all investors! Your next project is ready - a perfect blank slate in a desirable area on a full acre lot! Just outside the Coatesville area, this traditional brick 2.5 story home is nested in tranquil surroundings with plenty of space. Property also includes a detached two-car garage. Demo has been completed on the house and much of the framing as well. Mini-splits have been installed as well as a number of materials on site. Original hardwoods on the main floor and an open concept layout create the perfect setup for a beautiful renovation. An inspected and passing septic system is one less thing to tackle. We hope you see the awesome potential in this project opportunity! Please note - this is an as-is, cash sale for investors. House is considered historic.

  2. 2026-03-30
    price $245,000 776-char remark
    Show marketing remark (776 chars)

    Calling all investors! Your next project is ready - a perfect blank slate in a desirable area on a full acre lot! Just outside the Coatesville area, this traditional brick 2.5 story home is nested in tranquil surroundings with plenty of space. Property also includes a detached two-car garage. Demo has been completed on the house and much of the framing as well. Mini-splits have been installed as well as a number of materials on site. Original hardwoods on the main floor and an open concept layout create the perfect setup for a beautiful renovation. An inspected and passing septic system is one less thing to tackle. We hope you see the awesome potential in this project opportunity! Please note - this is an as-is, cash sale for investors. House is considered historic.

  3. 2026-02-16
    status Active 776-char remark
    Show marketing remark (776 chars)

    Calling all investors! Your next project is ready - a perfect blank slate in a desirable area on a full acre lot! Just outside the Coatesville area, this traditional brick 2.5 story home is nested in tranquil surroundings with plenty of space. Property also includes a detached two-car garage. Demo has been completed on the house and much of the framing as well. Mini-splits have been installed as well as a number of materials on site. Original hardwoods on the main floor and an open concept layout create the perfect setup for a beautiful renovation. An inspected and passing septic system is one less thing to tackle. We hope you see the awesome potential in this project opportunity! Please note - this is an as-is, cash sale for investors. House is considered historic.

  4. 2026-02-08
    status Pending 776-char remark
    Show marketing remark (776 chars)

    Calling all investors! Your next project is ready - a perfect blank slate in a desirable area on a full acre lot! Just outside the Coatesville area, this traditional brick 2.5 story home is nested in tranquil surroundings with plenty of space. Property also includes a detached two-car garage. Demo has been completed on the house and much of the framing as well. Mini-splits have been installed as well as a number of materials on site. Original hardwoods on the main floor and an open concept layout create the perfect setup for a beautiful renovation. An inspected and passing septic system is one less thing to tackle. We hope you see the awesome potential in this project opportunity! Please note - this is an as-is, cash sale for investors. House is considered historic.

  5. 2026-02-04
    listed $249,900 Active 776-char remark
    Show marketing remark (776 chars)

    Calling all investors! Your next project is ready - a perfect blank slate in a desirable area on a full acre lot! Just outside the Coatesville area, this traditional brick 2.5 story home is nested in tranquil surroundings with plenty of space. Property also includes a detached two-car garage. Demo has been completed on the house and much of the framing as well. Mini-splits have been installed as well as a number of materials on site. Original hardwoods on the main floor and an open concept layout create the perfect setup for a beautiful renovation. An inspected and passing septic system is one less thing to tackle. We hope you see the awesome potential in this project opportunity! Please note - this is an as-is, cash sale for investors. House is considered historic.

  6. 2016-05-07
    historical
  7. 2016-05-06
    historical
  8. 2015-05-07
    listed $112,900
  9. 2015-05-07
    listed $112,900
  10. 2015-01-16
    soldstatus $60,900
  11. 2015-01-16
    soldstatus $60,900 Sold
  12. 2014-11-07
    status Under Contract
  13. 2014-11-07
    historical
  14. 2014-08-13
    price $63,000
  15. 2014-07-31
    listed $63,000
  16. 2014-07-31
    listed $69,000 Active
  17. 2014-04-30
    historical
  18. 2014-01-02
    listed $117,900
  19. 2012-12-31
    historical
  20. 2011-08-17
    listed $134,900
  21. 2006-08-11
    soldstatus $215,000
  22. 1995-06-30
    soldstatus $141,900
  23. 1995-04-10
    historical
  24. 1995-03-20
    listed $141,900

ⓘ 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
$2,580 · $215/mo
Projected year-2 tax
$3,225 · $269/mo
Expected delta
+$646/yr (+$54/mo · 25.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$26,091
− Mortgage interest
−$13,724
− Property taxes
−$2,580
− Insurance
−$1,225
− Repairs & maintenance
−$2,087
− Management
−$2,087
− Depreciation
−$7,127
Taxable loss
−$2,739
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$657
After-tax cash flow
$2,047/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 — South Coatesville

Score
67/100
State rank
#995
US rank
#10974

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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

+72.7% since first listed
24 events — show timeline
  • 2026-05-16 Pending BRIGHT MLS
  • 2026-03-30 Price Changed $245,000 BRIGHT MLS
  • 2026-02-16 Relisted BRIGHT MLS
  • 2026-02-08 Pending BRIGHT MLS
  • 2026-02-04 Listed $249,900 BRIGHT MLS
  • 2016-05-07 Listing Removed BRIGHT MLS
  • 2016-05-06 Listing Removed BRIGHT MLS
  • 2015-05-07 Listed $112,900 BRIGHT MLS
  • 2015-05-07 Listed $112,900 BRIGHT MLS
  • 2015-01-16 Sold (MLS) $60,900 TREND
  • 2015-01-16 Sold (MLS) $60,900 BRIGHT MLS
  • 2014-11-07 Pending TREND
  • 2014-11-07 Listing Removed BRIGHT MLS
  • 2014-08-13 Price Changed $63,000 TREND
  • 2014-07-31 Listed $69,000 TREND
  • 2014-07-31 Listed $63,000 BRIGHT MLS
  • 2014-04-30 Listing Removed BRIGHT MLS
  • 2014-01-02 Listed $117,900 BRIGHT MLS
  • 2012-12-31 Listing Removed BRIGHT MLS
  • 2011-08-17 Listed $134,900 BRIGHT MLS
  • 2006-08-11 Sold (Public Records) $215,000 Public Records
  • 1995-06-30 Sold (MLS) $141,900 BRIGHT MLS
  • 1995-04-10 Listing Removed BRIGHT MLS
  • 1995-03-20 Listed $141,900 BRIGHT MLS

Property tax history

-2.6%/yr

Latest (2026): $2,580 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…