CashFlowRE
Sign in Sign up
1337 Townsend St
C+ Composite 61.84
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 +25.8/30.0
  • ARV discount +10.3/15.0
  • DSCR +8.6/10.0
  • 1% rule +5.9/10.0
  • 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

$120,000

1337 Townsend St · Chester, PA 19013
2 bd · 1.0 ba · 912 sqft · SingleFamily public records · 214 Days on market
Built 1965 2,614 sqft lot $132/sqft · 6% below area Est $128k · 6% under

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

Listing remarks MLS

Investment opportunity in Chester. 1337 Townsend Street offers rental potential. This property features 2 bedrooms on the main floor. There is also an extra storage room accessed through the living room. Conveniently located near Widener University and public transit.

Key facts

  • Public transit
  • Extra storage room
  • 2,614 sq ft lot

Tags

EXTRA STORAGE ROOMPUBLIC TRANSIT

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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 7.5% in Chester — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 12 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 38% 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 $830 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 $34k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 214 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 8 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.

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 $105,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 214 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.09%
Cap rate
9.22%
Cash-on-cash
10.44%
DSCR
1.46
GRM
7.7

CMA / ARV

ARV (median comp)
$128,012
List price
$120,000
Delta
-6.26%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2434 Green St 0.32mi 2/1.0 872 (-4%) 3mo $125,000 $143 75
1502 W 12th St 0.53mi 2/1.0 960 (+5%) 11mo $70,000 $73 57
3003 Carter Ave 0.67mi 2/1.0 832 (-9%) 22mo $175,600 $211 36

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
3.3%
Equity multiple
1.13×
Total profit
$4,428
Equity at exit
$17,892
10-year hold
IRR
16.0%
Equity multiple
2.52×
Total profit
$51,201
Equity at exit
$10,375

Cash invested: $33,600 (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 19013

Rents YoY
6.9%
Active inventory
138
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,304 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$59 /mo · $706/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$292

Break-even live

Break-even rent $934
Max offer price $120,000
Occupancy floor 73%

Sensitivity live

Price -10% $360 -5% $326 +0% $292 +5% $258 +10% $224
Rent -10% $189 -5% $241 +0% $292 +5% $344 +10% $395
Rate -1.0pp $353 -0.5pp $323 base $292 +0.5pp $261 +1.0pp $230

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
$30,000
Closing costs
$3,600
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1127 Ward St Chester, PA 2.0 1.0 800 $1,250 $1.56 8d 1 0.16mi
3312 W 13th St Chester, PA 2.0 1.0 936 $1,499 $1.60 22d 1 0.64mi
425 Highland Ave Apt A Chester, PA 2.0 1.5 990 $1,000 $1.01 21d 1 0.67mi
1107-1115 Keystone Rd Chester, PA 2.0 1.0 700 $1,250 $1.79 44d 1 0.72mi
908 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 44d 1 0.74mi
906 Keystone Rd Unit 1 Chester, PA 2.0 1.0 800 $1,200 $1.50 24d 1 0.74mi
906 Keystone Rd Chester, PA 2.0 1.0 800 $1,200 $1.50 22d 1 0.74mi
1006 Keystone Rd Chester, PA 2.0 1.0 750 $1,200 $1.60 24d 1 0.75mi
901 W 8th St Chester, PA 1.0 1.5 836 $1,500 $1.79 44d 1 1.07mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–1.5 775 $1,800 $2.32 24d 2 1.34mi
280 Bridgewater Rd Brookhaven, PA 1.0–2.0 1.0–2.0 775 $1,695 $2.19 5d 4 1.34mi
523 Concord Ave Unit 2R Chester, PA 1.0 1.0 700 $1,050 $1.50 44d 1 1.46mi

Listing history 33 events

  1. 2026-06-18
    days on market $120,000 Active 214 DOM
  2. 2026-06-17
    days on market $120,000 Active 213 DOM
  3. 2026-06-16
    days on market $120,000 Active 212 DOM
  4. 2026-06-15
    days on market $120,000 Active 211 DOM
  5. 2026-06-13
    days on market $120,000 Active 209 DOM
  6. 2026-06-13
    days on market $120,000 Active 208 DOM
  7. 2026-06-09
    days on market $120,000 Active 205 DOM
  8. 2026-06-08
    days on market $120,000 Active 204 DOM
  9. 2026-06-07
    days on market $120,000 Active 203 DOM
  10. 2026-06-04
    days on market $120,000 Active 200 DOM
  11. 2026-06-03
    days on market $120,000 Active 199 DOM
  12. 2026-06-02
    days on market $120,000 Active 198 DOM
  13. 2026-06-01
    days on market $120,000 Active 197 DOM
  14. 2026-05-31
    days on market $120,000 Active 196 DOM
  15. 2026-05-06
    status Active 268-char remark
    Show marketing remark (268 chars)

    Investment opportunity in Chester. 1337 Townsend Street offers rental potential. This property features 2 bedrooms on the main floor. There is also an extra storage room accessed through the living room. Conveniently located near Widener University and public transit.

  16. 2026-04-26
    historical Active Under Contract 268-char remark
    Show marketing remark (268 chars)

    Investment opportunity in Chester. 1337 Townsend Street offers rental potential. This property features 2 bedrooms on the main floor. There is also an extra storage room accessed through the living room. Conveniently located near Widener University and public transit.

  17. 2025-11-06
    listed $120,000 Active 268-char remark
    Show marketing remark (268 chars)

    Investment opportunity in Chester. 1337 Townsend Street offers rental potential. This property features 2 bedrooms on the main floor. There is also an extra storage room accessed through the living room. Conveniently located near Widener University and public transit.

  18. 2025-10-17
    historical
  19. 2025-02-19
    price $125,000
  20. 2024-12-04
    listed $127,000 Active
  21. 2022-08-16
    soldstatus $563,640
  22. 2004-04-29
    soldstatus $27,000
  23. 2004-04-01
    historical
  24. 2004-03-24
    listed $27,000
  25. 2000-05-15
    historical
  26. 1999-10-16
    listed $25,000
  27. 1999-01-15
    historical
  28. 1998-07-08
    listed $28,000
  29. 1998-06-30
    historical
  30. 1997-08-10
    listed $33,900
  31. 1995-10-06
    listed $32,000
  32. 1995-10-06
    historical
  33. 1989-09-11
    soldstatus $8,000

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

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$706 · $59/mo
Projected year-2 tax
$1,301 · $108/mo
Expected delta
+$595/yr (+$50/mo · 84.3%)

ⓘ 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 ≥104°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
$15,652
− Mortgage interest
−$6,722
− Property taxes
−$706
− Insurance
−$600
− Repairs & maintenance
−$1,252
− Management
−$1,252
− Depreciation
−$3,491
Taxable income
$1,629
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$391
After-tax cash flow
$3,117/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

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

+1400.0% since first listed
19 events — show timeline
  • 2026-05-06 Relisted BRIGHT MLS
  • 2026-04-26 Contingent BRIGHT MLS
  • 2025-11-06 Listed $120,000 BRIGHT MLS
  • 2025-10-17 Listing Removed BRIGHT MLS
  • 2025-02-19 Price Changed $125,000 BRIGHT MLS
  • 2024-12-04 Listed $127,000 BRIGHT MLS
  • 2022-08-16 Sold (Public Records) $563,640 Public Records
  • 2004-04-29 Sold (MLS) $27,000 BRIGHT MLS
  • 2004-04-01 Listing Removed BRIGHT MLS
  • 2004-03-24 Listed $27,000 BRIGHT MLS
  • 2000-05-15 Listing Removed BRIGHT MLS
  • 1999-10-16 Listed $25,000 BRIGHT MLS
  • 1999-01-15 Listing Removed BRIGHT MLS
  • 1998-07-08 Listed $28,000 BRIGHT MLS
  • 1998-06-30 Listing Removed BRIGHT MLS
  • 1997-08-10 Listed $33,900 BRIGHT MLS
  • 1995-10-06 Listing Removed BRIGHT MLS
  • 1995-10-06 Listed $32,000 BRIGHT MLS
  • 1989-09-11 Sold (Public Records) $8,000 Public Records

Property tax history

-6.4%/yr

Latest (2026): $706 · -51.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…