CashFlowRE
Sign in Sign up
1108 Central Ave
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

$43,000

1108 Central Ave · Chester, PA 19013
3 bd · 1.0 ba · 962 sqft · Townhouse public records · 1 Days on market
Built 1920 1,742 sqft lot Est $85k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Location Location Location! Looking to make $$$ on your next Total Reno Project, this one is for you! This Twin home is located in a well sought after area of the City and is situated on a sizable lot that is 15 Feet Wide and runs 140 Feet in Length. Neighboring homes include Singles and Twins on this Quiet street. Homes for sale in this pocket are rare and sell very quickly when they become available . This area also generates good rental income. Under the Chester Housing Program, a 3 Bedroom rental can receive up to $1,953.00 a month. Without the program, a 3 bedroom home recently leased at $1,600.00 a month and A similar property totally renovated with Only 2 Bedrooms is pending for

Key facts

  • Quiet street
  • Large amount of land
  • Public driveway

Tags

SIZABLE LOTQUIET STREETPUBLIC DRIVEWAYLARGE AMOUNT OF LAND

Property features AI

Finance

  • Other: Ground rent paid annually

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Semi-detached property; Fee simple ownership; Property needs major rehabilitation
  • Construction: Brick construction; Brick/mortar foundation; Above-grade and below-grade structures; Above-grade finished area about 962 (per assessor)
  • Exterior features: Level lot with a rear yard; Lot dimensions approximately 15 x 140

Interior

  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom (all upper levels)
  • Interior features: Basement with interior access; Living area per assessor

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 $43k.

Deal economics

  • At list price, monthly cash flow is $808 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Cap rate 28.8% 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; 10 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).
  • This rent runs 41% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.9% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: 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 $43,000

Questions for the listing agent

  1. Built in 1920 — 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
3.25%
Cap rate
28.84%
Cash-on-cash
80.53%
DSCR
4.58
GRM
2.6

CMA / ARV

ARV (on-the-fly)
$84,656
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1213 W 9th St 0.36mi 3/1.0 992 (+3%) 7mo $135,000 $136 72
1120 W 9th St 0.40mi 3/1.0 932 (-3%) 5mo $45,000 $48 72
930 Pennell St 0.35mi 3/1.0 932 (-3%) 8mo $76,000 $82 72
1124 W 9th St 0.39mi 3/1.0 932 (-3%) 7mo $56,500 $61 71
1308 Central Ave 0.13mi 2/1.0 (-1) 844 (-12%) 1mo $140,000 $166 68
920 Pennell St 0.35mi 3/1.0 1,042 (+8%) 5mo $55,000 $53 66
1018 W 8th St 0.48mi 3/1.5 954 (-1%) 12mo $55,000 $58 64
920 Butler St 0.64mi 3/1.0 1,024 (+6%) 3mo $143,100 $140 57
917 Pennell St 0.37mi 3/1.0 1,100 (+14%) 10mo $97,000 $88 50
1122 W 8th St 0.42mi 3/1.5 1,062 (+10%) 14mo $75,000 $71 49
1330 W 2nd St 0.65mi 3/2.0 1,008 (+5%) 13mo $145,000 $144 47
29 Upland Ave 0.57mi 2/1.0 (-1) 840 (-13%) 11mo $145,000 $173 38

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
85.1%
Equity multiple
5.17×
Total profit
$50,187
Equity at exit
$6,411
10-year hold
IRR
89.2%
Equity multiple
12.24×
Total profit
$135,272
Equity at exit
$3,718

Cash invested: $12,040 (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
2.6×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$225
Tax est. 1.5%
$54 /mo · $645/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$808

Break-even live

Break-even rent $376
Max offer price $43,000
Occupancy floor 37%

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
$10,750
Closing costs
$1,290
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1127 Ward St Chester, PA 2.0 1.0 800 $1,250 $1.56 7d 1 0.64mi
425 Highland Ave Apt A Chester, PA 2.0 1.5 990 $1,000 $1.01 20d 1 0.91mi
3312 W 13th St Chester, PA 2.0 1.0 936 $1,499 $1.60 22d 1 1.12mi
908 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 43d 1 1.15mi
906 Keystone Rd Chester, PA 2.0 1.0 800 $1,200 $1.50 22d 1 1.15mi
906 Keystone Rd Unit 1 Chester, PA 2.0 1.0 800 $1,200 $1.50 24d 1 1.15mi
1107-1115 Keystone Rd Chester, PA 2.0 1.0 700 $1,250 $1.79 43d 1 1.15mi
1006 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 24d 1 1.17mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–2.0 775 $1,695 $2.19 5d 4 1.31mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 24d 2 1.31mi

Listing history 2 events

  1. 2026-06-18
    remarks 699-char remark
  2. 2026-06-18
    listed $43,000 Coming Soon 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$16,787
− Mortgage interest
−$2,409
− Property taxes
−$645
− Insurance
−$215
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$1,251
Taxable income
$9,581
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,299
After-tax cash flow
$7,396/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

+0.0% since first listed
2 events — show timeline
  • 2026-06-19 Listed $43,000 BRIGHT MLS
  • 2026-06-18 Coming Soon $43,000 BRIGHT MLS

Property tax history

-6.1%/yr

Latest (2026): $41 · +143.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…