CashFlowRE
Sign in Sign up
216 E 24th St
C Composite 57.93
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 +19.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.4/10.0
  • DSCR +6.1/10.0
  • 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

$140,000

216 E 24th St · Chester, PA 19013
3 bd · 1.0 ba · 1,224 sqft · SingleFamily public records · 5 Days on market
Built 1920 Est $274k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brick Colonial End Of Row, Lr Dr Mod Kit Ranch, Fam Rm, Private Driveway W/ Carport, Fenced Yard, Ceiling Fans, Smoke Detectors, Modern Bath, 3 Bedrooms;

Key facts

  • Parking up to 4 cars
  • Huge back yard
  • Newly renovated

Tags

NEWLY RENOVATEDNEWLY INSTALLED APPLIANCESHARDWOOD FLOORSHUGE BACK YARDPARKING UP TO 4 CARS

Property features AI

Exterior

  • Parking: 4-car garage

Interior

  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Interior features: Two full bathrooms and one half bathroom

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 single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).

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; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 $1,593/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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 29y 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 $80k; list at $140k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $140,000

Questions for the listing agent

  1. Built in 1920 — 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
1.14%
Cap rate
7.61%
Cash-on-cash
4.69%
DSCR
1.21
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$274,176
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2420 Edgmont Ave 0.31mi 3/1.0 1,295 (+6%) 2mo $205,000 $158 74
2901 Arlington Ave 0.63mi 3/1.0 1,206 (-2%) 4mo $316,500 $262 65
2 E Avon Rd 0.43mi 3/1.5 1,138 (-7%) 7mo $275,000 $242 60
121 W Elbon Rd 0.62mi 3/1.0 1,250 (+2%) 13mo $320,000 $256 56
100 E Roland Rd 0.51mi 3/2.5 1,310 (+7%) 5mo $260,250 $199 54
203 W Chelton Rd 0.63mi 3/1.5 1,150 (-6%) 7mo $316,500 $275 53
138 W Elbon Rd 0.65mi 2/1.0 (-1) 1,189 (-3%) 11mo $245,000 $206 50
30 W Avon Rd 0.48mi 4/1.0 (+1) 1,383 (+13%) 1mo $310,000 $224 50
20 W Forrestview Rd 0.69mi 3/1.5 1,300 (+6%) 9mo $261,500 $201 48
237-E Roland Rd 0.60mi 3/1.5 1,342 (+10%) 10mo $290,000 $216 46
29 W Avon Rd 0.46mi 3/1.0 1,048 (-14%) 11mo $300,000 $286 46
245 E Roland Rd 0.60mi 3/2.5 1,388 (+13%) 13mo $310,000 $223 33

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
-4.1%
Equity multiple
0.84×
Total profit
$-6,351
Equity at exit
$20,874
10-year hold
IRR
10.0%
Equity multiple
1.92×
Total profit
$36,211
Equity at exit
$12,105

Cash invested: $39,200 (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
7.3×

Monthly cashflow live

Estimated rent
$1,593 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$313 /mo · $3,754/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$153

Break-even live

Break-even rent $1,399
Max offer price $140,000
Occupancy floor 85%

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
$35,000
Closing costs
$4,200
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 4d 13 0.08mi
2219 Madison St Unit B Chester, PA 2.0 1.0 800 $1,000 $1.25 43d 1 0.10mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 1d 10 0.13mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 43d 1 0.23mi
125 W 21st St Chester, PA 4.0 1.5 1152 $1,850 $1.61 24d 1 0.33mi
25 W Parkway Ave Chester, PA 3.0 1.0 1324 $1,600 $1.21 5d 1 0.39mi
2015 Hyatt St Chester, PA 3.0 1.0 988 $1,950 $1.97 10d 1 0.44mi
2607 Edgmont Ave Unit 2F Brookhaven, PA 2.0 1.0 850 $1,600 $1.88 24d 1 0.45mi
330 W 21st St Chester, PA 3.0 1.0 1152 $1,500 $1.30 43d 1 0.53mi
30 W Roland Rd Brookhaven, PA 3.0 1.0 1424 $1,695 $1.19 43d 1 0.57mi
1944 Ridley Mill Ln Woodlyn, PA 2.0 1.0 840 $1,600 $1.90 43d 1 0.66mi
89 Park Valley Ln Brookhaven, PA 2.0 1.5 984 $1,705 $1.73 43d 1 0.73mi
51 Park Valley Ln Brookhaven, PA 2.0 1.5 990 $1,795 $1.81 18d 1 0.76mi
1510 Washington Ave Chester, PA 4.0 1.5 1280 $2,000 $1.56 18d 1 0.78mi
407 Beech Rd Apt B Wallingford, PA 2.0 1.0 998 $1,600 $1.60 43d 1 0.86mi
1127 Walnut St Chester, PA 4.0 1.5 1312 $1,600 $1.22 7d 1 0.88mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 2d 1 0.91mi
403 Trenton Ct Wallingford, PA 2.0 1.0 775 $2,250 $2.90 1d 1 0.97mi
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 14d 1 0.97mi
814 Upland St Chester, PA 3.0 1.0 1344 $1,525 $1.13 7d 1 1.06mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 24d 1 1.06mi
1206 Thomas St Chester, PA 3.0 1.0 833 $1,399 $1.68 24d 1 1.06mi
739 Pennsylvania Ave Wallingford, PA 3.0 1.0 1026 $2,100 $2.05 7d 1 1.09mi
404 Nashville Ct Wallingford, PA 2.0 1.0 868 $1,750 $2.02 18d 1 1.09mi
1400 MacDade Blvd Woodlyn, PA 1.0–2.0 1.0 775 $1,600 $2.06 43d 2 1.13mi
768 Putnam Blvd Unit A Wallingford, PA 2.0 1.0 889 $1,595 $1.79 24d 1 1.14mi
732 Putnam Blvd Wallingford, PA 2.0 1.0 889 $1,700 $1.91 5d 1 1.18mi
1312 E 13th St Crum Lynne, PA 3.0 1.0 1280 $1,940 $1.52 18d 1 1.20mi
1433 Grant Ave Unit B Woodlyn, PA 2.0 1.0 1200 $1,450 $1.21 43d 1 1.23mi
800 Avondale Rd Unit I2-O Wallingford, PA 2.0 2.0 796 $2,100 $2.64 1d 1 1.30mi
418 Penn St Chester, PA 3.0 1.0 1250 $1,350 $1.08 43d 1 1.45mi
532 Brookhaven Rd Brookhaven, PA 1.0–2.0 1.0 720 $1,690 $2.35 1d 10 1.47mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 24d 2 1.47mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–2.0 775 $1,695 $2.19 5d 4 1.47mi

Listing history 6 events

  1. 2026-06-18
    days on market $140,000 Active 5 DOM
  2. 2026-06-17
    days on market $140,000 Active 4 DOM
  3. 2026-06-16
    days on market $140,000 Active 3 DOM
  4. 2026-06-15
    days on market $140,000 Active 2 DOM
  5. 2026-06-13
    remarks 422-char remark
  6. 2026-06-13
    listed $140,000 Active 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 PA · Partial reset (capped growth)

Current annual tax
$3,754 · $313/mo
Projected year-2 tax
$3,754 · $313/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 ≥103°F today · 15 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
$19,118
− Mortgage interest
−$7,842
− Property taxes
−$3,754
− Insurance
−$700
− Repairs & maintenance
−$1,529
− Management
−$1,529
− Depreciation
−$4,073
Taxable loss
−$309
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$74
After-tax cash flow
$1,914/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

+137.7% since first listed
12 events — show timeline
  • 2026-06-09 Listed $140,000 Fizber.com
  • 2025-08-07 Sold (Public Records) $80,000 Public Records
  • 2000-08-23 Sold (Public Records) $37,100 Public Records
  • 2000-08-02 Sold (MLS) $37,100 BRIGHT MLS
  • 2000-06-13 Listing Removed BRIGHT MLS
  • 1999-06-23 Listed $37,100 BRIGHT MLS
  • 1999-01-13 Listing Removed BRIGHT MLS
  • 1999-01-13 Listed $46,900 BRIGHT MLS
  • 1998-12-31 Listing Removed BRIGHT MLS
  • 1998-03-30 Listed $48,900 BRIGHT MLS
  • 1997-08-01 Listing Removed BRIGHT MLS
  • 1997-08-01 Listed $58,900 BRIGHT MLS

Property tax history

+18.8%/yr

Latest (2026): $3,754 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…