CashFlowRE
Sign in Sign up
409 Corato Ct
C+ Composite 62.81
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 +22.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.1/10.0
  • Rent growth +4.8/5.0
  • Livability +3.9/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

409 Corato Ct · Glasgow, DE 19701
2 bd · 2.5 ba · 1,575 sqft · Townhouse public records · 6 Days on market
Built 1991 4,792 sqft lot Est $310k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This home is a diamond in the rough. The 3 bedroom, 2.5 bath end-unit townhome in Pinewoods is worth a look. With TLC , some elbow grease and updating you could bring it back to it's glory and shine! This home is being sold AS-IS. Buyer may perform any inspections for informational purposes, but seller will make no repairs. Gain instant equity - priced according to condition. Come on out and tour this home - See what your imagination will do! Cash or Conventional offers only.

Key facts

  • 2 parking spots
  • Built 1991
  • Listed 6 days

Property features AI

Finance

  • Other: Ownership: Fee simple; Lease not considered; Pets allowed with no restrictions

Exterior

  • Parking: Two assigned off-street parking spaces
  • Utilities: Public water; Public sewer (public septic); Electric for heating, cooling and hot water
  • Home design: End of row townhouse; Entry level is floor 2
  • Construction: Vinyl siding exterior; Asphalt roof; Concrete perimeter foundation; Year built source: Assessor
  • Exterior features: Lot dimensions approximately 31.00 x 161.30; Not in a federal flood zone; Above-grade and below-grade structures; Tidal water: none

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Two bedrooms on the upper level; One bedroom on the lower level
  • Bathrooms: Two full bathrooms (one on upper level, one on lower level); One half bathroom on main level
  • Heating & cooling: Forced air heating (electric); Central air conditioning (electric); Electric hot water
  • Interior features: Drywall walls and ceilings; Fully finished basement with outside entrance (approximately 89% finished); Level entry to main floor
  • Laundry & utility: Laundry located in the 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 2-bed/2.5-bath townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 8.2% vs local median 3.5% in Glasgow — 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 77/100 on livability (#4 in DE, #3,151 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 103 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,367 units permitted in New Castle County in 2024 (201 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 $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 + 8.0% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $250,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.01%
Cap rate
8.21%
Cash-on-cash
6.84%
DSCR
1.30
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$310,275
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
409 Corato Ct 0.00mi 3/2.5 (+1) 1,575 (0%) 0mo $250,000 $159 95
650 Corsica Ave 0.10mi 2/2.5 1,532 (-3%) 8mo $309,900 $202 85
667 Corsica Ave 0.14mi 3/1.5 (+1) 1,550 (-2%) 2mo $299,900 $193 81
840 Sabina Cir 0.24mi 2/1.5 1,644 (+4%) 2mo $320,000 $195 76
714 Naples Way 0.16mi 2/1.5 1,425 (-10%) 4mo $239,000 $168 70
221 Vercelli Dr 0.23mi 2/2.5 1,400 (-11%) 2mo $290,000 $207 70
658 Corsica Ave 0.11mi 2/1.5 1,425 (-10%) 7mo $242,000 $170 69
685 Corsica Ave 0.17mi 2/2.5 1,400 (-11%) 8mo $299,999 $214 66
705 Naples Way 0.17mi 3/2.5 (+1) 1,425 (-10%) 7mo $282,500 $198 65
22 Monferrato Ct 0.23mi 2/1.5 1,400 (-11%) 5mo $303,000 $216 63
7 Forest Glen Ct 0.42mi 3/2.5 (+1) 1,650 (+5%) 9mo $325,000 $197 60
14 Pimlico Ln 0.60mi 3/2.5 (+1) 1,725 (+10%) 6mo $335,000 $194 46

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-1,731
Equity at exit
$37,276
10-year hold
IRR
13.5%
Equity multiple
2.31×
Total profit
$92,013
Equity at exit
$21,615

Cash invested: $70,000 (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 19701

Rents YoY
9.0%
Active inventory
103
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,533 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$187 /mo · $2,241/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$532
Net cashflow
$399

Break-even live

Break-even rent $2,028
Max offer price $250,000
Occupancy floor 79%

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
$62,500
Closing costs
$7,500
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
50 Turnberry Ct Bear, DE 1.0–3.0 1.0–3.0 1598 $2,652 $1.66 1d 194 0.47mi
1906 Porter Rd Bear, DE 3.0 2.5 2150 $3,200 $1.49 19d 1 0.86mi
1 Kennedy Cir Bear, DE 1.0–3.0 1.0–3.0 1582 $2,568 $1.62 1d 39 1.05mi
900 Woodchuck Pl Bear, DE 1.0–3.0 1.0–2.0 935 $1,950 $2.09 1d 46 1.09mi
308 Skeet Ave Bear, DE 3.0 2.0 1100 $2,300 $2.09 24d 1 1.15mi
49 Willow Pl Newark, DE 3.0–4.0 2.0–3.5 1844 $2,725 $1.48 1d 1 1.15mi

Listing history 4 events

  1. 2026-04-30
    status Pending
  2. 2026-04-30
    historical
  3. 2026-04-25
    listed $250,000 Active
  4. 2026-04-22
    historical $250,000

ⓘ 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
$2,241 · $187/mo
Projected year-2 tax
$2,241 · $187/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°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 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
$30,399
− Mortgage interest
−$14,004
− Property taxes
−$2,241
− Insurance
−$1,250
− Repairs & maintenance
−$2,432
− Management
−$2,432
− Depreciation
−$7,273
Taxable income
$767
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$184
After-tax cash flow
$4,607/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 — Glasgow

Score
77/100
State rank
#4
US rank
#3151

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glasgow, DE
County
New Castle County · 483,412 people
City population
56,049
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
42,984
Household income
$111,198
Rent vs Own
19.5% rent · 80.5% own
Severe rent burden
619.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 50% Black 26% Hispanic / Latino 11% Asian 10% Two or more races 7%
Hispanic origin (detail)
Mexican 4% Puerto Rican 4%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
17% · Canada, China, Vietnam
Languages at home
78% English-only · Spanish 8% Other Asian/Pacific 3% Other Indo-European 3%

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
▼ -159.00%
Current HPI
261.2988
Rent YoY
▲ 9.03%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
F500 in state
0

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-04-30 Pending BRIGHT MLS
  • 2026-04-30 Listing Removed BRIGHT MLS
  • 2026-04-25 Listed $250,000 BRIGHT MLS
  • 2026-04-22 Coming Soon $250,000 BRIGHT MLS

Property tax history

+3.5%/yr

Latest (2024): $2,241 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…