CashFlowRE
Sign in Sign up
1348 W 7th St
B+ Composite 76.18
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$94,900

1348 W 7th St · Chester, PA 19013
3 bd · 1.0 ba · 1,392 sqft · Townhouse public records · 30 Days on market
Built 1972 1,742 sqft lot Est $157k · 40% under

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

Listing remarks

Investor Alert! Great 3 bedroom for sale with front porch, rear off street parking and small front 2nd floor porch. Large unfinished basement. Being sold in as-is condition.

Key facts

  • Front porch
  • Built 1972
  • Listed 30 days

Tags

FRONT PORCHREAR OFF STREET PARKINGSMALL FRONT 2ND FLOOR PORCHLARGE UNFINISHED BASEMENT

Property features AI

Finance

  • Financial info: Improvement assessed value listed; Land assessed value listed; Tax assessed value listed

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Finished above-grade area reported (assessor)
  • Construction: Frame and masonry construction; Other foundation type; Other above- and below-grade structures; Year built reported by assessor
  • Exterior features: Lot dimensions approximately 18 x 115; No tidal water

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Natural gas heating; Natural gas hot water
  • Interior features: No basement

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/1.0-bath townhouse listed at $95k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $93k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.8% vs local median 7.5% in Chester — 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 73/100 on livability (#540 in PA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment F.
  • Chester-Upland SD (suburban): math 4% / reading 17% proficiency, ranked #533 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.9%/yr); 138 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • At $1,589/mo this rent would consume 46% of the median local household income ($41k/yr) (locally 2668% 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 $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($93k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price.
  • 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 $93,476 (1.5% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.67%
Cap rate
11.84%
Cash-on-cash
19.81%
DSCR
1.88
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$157,296
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1340 W 7th St 0.01mi 3/1.0 1,392 (0%) 0mo $179,000 $129 99
710 Lamokin St 0.10mi 3/2.0 1,376 (-1%) 1mo $185,000 $134 89
606 Norris St 0.06mi 3/1.0 1,188 (-15%) 2mo $149,500 $126 71
720 W 11th St 0.56mi 3/1.5 1,488 (+7%) 0mo $185,000 $124 60
321 Tilghman St 0.25mi 3/1.0 1,600 (+15%) 5mo $71,000 $44 59
1101 Parker St 0.67mi 3/1.0 1,480 (+6%) 3mo $130,000 $88 56
803 W Mary St 0.51mi 4/1.5 (+1) 1,256 (-10%) 4mo $135,000 $107 50
715 Engle St 0.54mi 3/2.0 1,268 (-9%) 10mo $130,000 $103 48
616 W 6th St 0.55mi 3/1.5 1,584 (+14%) 3mo $130,000 $82 47
2314 W 3rd St 0.70mi 3/2.0 1,250 (-10%) 1mo $159,000 $127 46
1027 Butler St 0.54mi 3/1.5 1,200 (-14%) 6mo $136,000 $113 45
612 W 8th St 0.56mi 2/1.0 (-1) 1,188 (-15%) 7mo $47,000 $40 39

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 · 6.88% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
1.72×
Total profit
$19,132
Equity at exit
$14,150
10-year hold
IRR
28.5%
Equity multiple
4.08×
Total profit
$81,787
Equity at exit
$8,205

Cash invested: $26,572 (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 19013

Rents YoY
6.9%
Active inventory
138
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,589 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$279 /mo · $3,351/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$439

Break-even live

Break-even rent $1,034
Max offer price $94,900
Occupancy floor 67%

Sensitivity live

Price -10% $492 -5% $466 +0% $439 +5% $412 +10% $385
Rent -10% $313 -5% $376 +0% $439 +5% $501 +10% $564
Rate -1.0pp $487 -0.5pp $463 base $439 +0.5pp $414 +1.0pp $389

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
$23,725
Closing costs
$2,847
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
925 W 3rd St Chester, PA 4.0 1.0 1500 $1,700 $1.13 19d 1 0.39mi
2106 W 4th St Unit 2 Chester, PA 2.0 1.0 1736 $1,100 $0.63 44d 1 0.54mi
2104 N Williams Cir Chester, PA 4.0 1.5 1540 $1,895 $1.23 44d 1 0.58mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 44d 1 0.85mi
425 Highland Ave Apt A Chester, PA 2.0 1.5 990 $1,000 $1.01 21d 1 0.96mi
425 Highland Ave Apt A Chester, PA 2.0 1.5 1829 $1,000 $0.55 44d 1 0.96mi
2723 W 3rd St Unit 1F Chester, PA 4.0 1.5 1800 $1,425 $0.79 25d 1 0.98mi
2723 W 3rd St Unit 1F Chester, PA 4.0 1.5 1800 $1,425 $0.79 6d 1 0.98mi
2723 W 3rd St Unit 1F Chester, PA 4.0 1.5 1800 $1,425 $0.79 21d 1 0.98mi
2723 W 3rd St Unit 1F Chester, PA 4.0 1.5 1800 $1,500 $0.83 44d 1 0.98mi
2832 W 6th St Unit 306 Chester, PA 3.0 1.0 1428 $1,500 $1.05 5d 1 1.03mi
1315 Harshaw Rd Brookhaven, PA 3.0 2.5 1260 $2,395 $1.90 2d 1 1.11mi
2717 Bethel Rd Chester, PA 3.0 1.0 1785 $1,350 $0.76 6d 1 1.12mi
1224 Elson Rd Brookhaven, PA 3.0 2.0 1200 $1,900 $1.58 18d 1 1.13mi
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 44d 1 1.24mi
3312 W 13th St Chester, PA 2.0 1.0 936 $1,499 $1.60 22d 1 1.31mi
206 W Parkway Ave Chester, PA 2.0 1.0 1666 $1,450 $0.87 25d 1 1.36mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 8d 1 1.37mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 25d 1 1.45mi
1012 Potter St Chester, PA 4.0 1.0 1536 $1,650 $1.07 44d 1 1.47mi
1016 Potter St Chester, PA 4.0 1.5 1536 $1,750 $1.14 25d 1 1.47mi

Listing history 15 events

  1. 2026-06-18
    days on market $94,900 Active 30 DOM
  2. 2026-06-17
    pricedays on market $94,900 Active 29 DOM
  3. 2026-06-16
    days on market $99,900 Active 28 DOM
  4. 2026-06-15
    days on market $99,900 Active 27 DOM
  5. 2026-06-13
    days on market $99,900 Active 25 DOM
  6. 2026-06-13
    days on market $99,900 Active 24 DOM
  7. 2026-06-09
    days on market $99,900 Active 21 DOM
  8. 2026-06-08
    days on market $99,900 Active 20 DOM
  9. 2026-06-07
    days on market $99,900 Active 19 DOM
  10. 2026-06-04
    days on market $99,900 Active 16 DOM
  11. 2026-06-03
    days on market $99,900 Active 15 DOM
  12. 2026-06-02
    days on market $99,900 Active 14 DOM
  13. 2026-06-01
    days on market $99,900 Active 13 DOM
  14. 2026-05-31
    days on market $99,900 Active 12 DOM
  15. 2026-05-19
    listed $99,900 Active

ⓘ 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
$3,351 · $279/mo
Projected year-2 tax
$3,351 · $279/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 ≥105°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 4 unhealthy d/yr today · 7 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
$19,066
− Mortgage interest
−$5,316
− Property taxes
−$3,351
− Insurance
−$474
− Repairs & maintenance
−$1,525
− Management
−$1,525
− Depreciation
−$2,761
Taxable income
$4,113
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$987
After-tax cash flow
$4,278/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
Chester-Upland SD
NCES district ID
4205860
Math proficiency
4% ▼ -3.00%
Reading proficiency
17% ▼ -6.00%
Median HH income
$29,790
Composite
8.05/100
National rank
#9918
State rank
#533 of 539 in PA

Livability — Chester

Score
73/100
State rank
#540
US rank
#5053

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, PA
County
Delaware County · 399,863 people
City population
35,064
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
35,064
Household income
$41,261
Rent vs Own
61.0% rent · 39.0% own
Severe rent burden
2668.0

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 (71%)
Race & ethnicity
Black 71% White 14% Hispanic / Latino 9% Two or more races 4%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -149.69%
Current HPI
219.5173
Rent YoY
▲ 6.88%
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

1 event — show timeline
  • 2026-05-19 Listed $99,900 BRIGHT MLS

Property tax history

+19.4%/yr

Latest (2026): $3,351 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…