141 W 21st St · Chester, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 7/10 · Major
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +21.2/30.0
- 1% rule +6.8/10.0
- DSCR +6.8/10.0
- ARV discount +5.7/15.0
- 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
$139,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Tenant occupied- section 8
Key facts
- Built 1948
- Listed 76 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath townhouse listed at $140k.
Deal economics
- At list price, monthly cash flow is $202 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $140k).
- Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
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); 140 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 $1,651/mo this rent would consume 48% 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 $967 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 ~9 years — after that, you're playing with house money.
Negotiation context
- It's been on market 77 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 19y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $75k; list at $140k implies a 87% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 2.7% of price; built in 1948 — 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.
Questions for the listing agent
- It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.18% ✓
- Cap rate
- 8.03%
- Cash-on-cash
- 6.19%
- DSCR
- 1.28
- GRM
- 7.1
CMA / ARV
- ARV (median comp)
- $134,578
- List price
- $139,900
- Delta
- 3.95%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 125 W 21st St | 0.03mi | 3/1.5 | 1,152 (0%) | 1mo | $135,000 | $117 | 96 |
| 200 W 21st St | 0.04mi | 3/1.0 | 1,152 (0%) | 3mo | $160,000 | $139 | 95 |
| 21 W 21st St | 0.09mi | 3/1.0 | 1,151 (-0%) | 3mo | $137,500 | $119 | 93 |
| 312 W 21st St | 0.15mi | 3/1.0 | 1,152 (0%) | 2mo | $155,000 | $135 | 91 |
| 248 W 22nd St | 0.13mi | 3/1.0 | 1,152 (0%) | 5mo | $130,000 | $113 | 89 |
| 327 W 21st St | 0.17mi | 3/1.5 | 1,152 (0%) | 2mo | $105,312 | $91 | 89 |
| 1137 Mulberry St | 0.45mi | 3/1.5 | 1,122 (-3%) | 2mo | $235,000 | $209 | 71 |
| 2419 Upland St | 0.41mi | 3/1.0 | 1,212 (+5%) | 3mo | $105,000 | $87 | 70 |
| 2535 Lindsay St | 0.38mi | 3/1.0 | 1,088 (-6%) | 5mo | $80,000 | $74 | 69 |
| 2534 Sandeland St | 0.38mi | 2/1.0 (-1) | 1,204 (+4%) | 4mo | $190,000 | $158 | 67 |
| 1009 Mulberry St | 0.56mi | 3/1.5 | 1,078 (-6%) | 5mo | $215,000 | $199 | 57 |
| 210 Sunnyside Ave | 0.34mi | 3/1.5 | 1,312 (+14%) | 6mo | $125,000 | $95 | 54 |
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
- IRR
- -1.9%
- Equity multiple
- 0.92×
- Total profit
- $-2,996
- Equity at exit
- $20,860
- IRR
- 11.9%
- Equity multiple
- 2.13×
- Total profit
- $44,174
- Equity at exit
- $12,096
Cash invested: $39,172 (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
ZIP-level market 19013
- Rents YoY
- 6.9%
- Active inventory
- 140
- Price-to-rent
- 7.1×
Monthly cashflow live
- Estimated rent
- $1,651 high interval (Pro) →
- Mortgage (P&I)
- −$734
- Tax from tax record
- −$311 /mo · $3,727/yr
- Insurance
- −$58
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$347
- Net cashflow
- $202
Break-even live
Sensitivity live
| Price | -10% $281 | -5% $242 | +0% $202 | +5% $162 | +10% $123 |
|---|---|---|---|---|---|
| Rent | -10% $72 | -5% $137 | +0% $202 | +5% $267 | +10% $332 |
| Rate | -1.0pp $272 | -0.5pp $238 | base $202 | +0.5pp $166 | +1.0pp $129 |
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
- $34,975
- Closing costs
- $4,197
- 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 36 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 125 W 21st St Chester, PA | 4.0 | 1.5 | 1152 | $1,850 | $1.61 | 25d | 1 | 0.02mi |
| 13 E 21st St Unit A Chester, PA | 2.0 | 1.0 | 900 | $1,250 | $1.39 | 44d | 1 | 0.15mi |
| 330 W 21st St Chester, PA | 3.0 | 1.0 | 1152 | $1,500 | $1.30 | 44d | 1 | 0.20mi |
| 2219 Madison St Unit B Chester, PA | 2.0 | 1.0 | 800 | $1,000 | $1.25 | 44d | 1 | 0.25mi |
| 25 W Parkway Ave Chester, PA | 3.0 | 1.0 | 1324 | $1,600 | $1.21 | 6d | 1 | 0.36mi |
| 314 E 24th St Chester, PA | 2.0 | 1.0–1.5 | 800 | $1,500 | $1.88 | 5d | 13 | 0.42mi |
| 2701 Madison St Chester, PA | 1.0–2.0 | 1.0 | 860 | $1,533 | $1.78 | 2d | 10 | 0.47mi |
| 2607 Edgmont Ave Unit 2F Brookhaven, PA | 2.0 | 1.0 | 850 | $1,600 | $1.88 | 25d | 1 | 0.51mi |
| 30 W Roland Rd Brookhaven, PA | 3.0 | 1.0 | 1424 | $1,695 | $1.19 | 44d | 1 | 0.56mi |
| 2015 Hyatt St Chester, PA | 3.0 | 1.0 | 988 | $1,950 | $1.97 | 11d | 1 | 0.60mi |
| 1127 Walnut St Chester, PA | 4.0 | 1.5 | 1312 | $1,600 | $1.22 | 8d | 1 | 0.71mi |
| 1510 Washington Ave Chester, PA | 4.0 | 1.5 | 1280 | $2,000 | $1.56 | 19d | 1 | 0.80mi |
| 814 Upland St Chester, PA | 3.0 | 1.0 | 1344 | $1,525 | $1.13 | 8d | 1 | 0.82mi |
| 1211 Johnson St Chester, PA | 3.0 | 1.0 | 882 | $1,500 | $1.70 | 3d | 1 | 0.85mi |
| 1944 Ridley Mill Ln Woodlyn, PA | 2.0 | 1.0 | 840 | $1,600 | $1.90 | 44d | 1 | 0.91mi |
| 89 Park Valley Ln Brookhaven, PA | 2.0 | 1.5 | 984 | $1,705 | $1.73 | 44d | 1 | 0.92mi |
| 51 Park Valley Ln Brookhaven, PA | 2.0 | 1.5 | 990 | $1,795 | $1.81 | 19d | 1 | 0.92mi |
| 1118 Brown St Unit 318 Chester, PA | 3.0 | 1.0 | 1092 | $1,900 | $1.74 | 15d | 1 | 0.92mi |
| 1124 Thomas St Chester, PA | 3.0 | 1.0 | 1046 | $1,200 | $1.15 | 25d | 1 | 1.00mi |
| 1206 Thomas St Chester, PA | 3.0 | 1.0 | 833 | $1,399 | $1.68 | 25d | 1 | 1.02mi |
| 418 Penn St Chester, PA | 3.0 | 1.0 | 1250 | $1,350 | $1.08 | 44d | 1 | 1.12mi |
| 407 Beech Rd Apt B Wallingford, PA | 2.0 | 1.0 | 998 | $1,600 | $1.60 | 44d | 1 | 1.15mi |
| 1312 E 13th St Crum Lynne, PA | 3.0 | 1.0 | 1280 | $1,940 | $1.52 | 19d | 1 | 1.23mi |
| 403 Trenton Ct Wallingford, PA | 2.0 | 1.0 | 775 | $2,250 | $2.90 | 2d | 1 | 1.27mi |
| 1224 Elson Rd Brookhaven, PA | 3.0 | 2.0 | 1200 | $1,900 | $1.58 | 18d | 1 | 1.33mi |
| 739 Pennsylvania Ave Wallingford, PA | 3.0 | 1.0 | 1026 | $2,100 | $2.05 | 8d | 1 | 1.36mi |
| 1400 MacDade Blvd Woodlyn, PA | 1.0–2.0 | 1.0 | 775 | $1,600 | $2.06 | 44d | 2 | 1.37mi |
| 404 Nashville Ct Wallingford, PA | 2.0 | 1.0 | 868 | $1,750 | $2.02 | 19d | 1 | 1.38mi |
| 280 Bridgewater Rd Brookhaven, PA | 1.0–2.0 | 1.0–2.0 | 775 | $1,695 | $2.19 | 6d | 4 | 1.38mi |
| 280 Bridgewater Rd Brookhaven, PA | 1.0–2.0 | 1.0–1.5 | 775 | $1,800 | $2.32 | 25d | 2 | 1.38mi |
| 1315 Harshaw Rd Brookhaven, PA | 3.0 | 2.5 | 1260 | $2,395 | $1.90 | 2d | 1 | 1.38mi |
| 768 Putnam Blvd Unit A Wallingford, PA | 2.0 | 1.0 | 889 | $1,595 | $1.79 | 25d | 1 | 1.42mi |
| 925 W 3rd St Chester, PA | 4.0 | 1.0 | 1500 | $1,700 | $1.13 | 19d | 1 | 1.42mi |
| 532 Brookhaven Rd Brookhaven, PA | 1.0–2.0 | 1.0 | 720 | $1,690 | $2.35 | 2d | 10 | 1.43mi |
| 732 Putnam Blvd Wallingford, PA | 2.0 | 1.0 | 889 | $1,700 | $1.91 | 6d | 1 | 1.46mi |
| 1433 Grant Ave Unit B Woodlyn, PA | 2.0 | 1.0 | 1200 | $1,450 | $1.21 | 44d | 1 | 1.46mi |
Listing history 28 events
-
2026-06-21days on market $139,900 Active 77 DOM
-
2026-06-18days on market $139,900 Active 74 DOM
-
2026-06-17days on market $139,900 Active 73 DOM
-
2026-06-16days on market $139,900 Active 72 DOM
-
2026-06-15days on market $139,900 Active 71 DOM
-
2026-06-13days on market $139,900 Active 69 DOM
-
2026-06-13days on market $139,900 Active 68 DOM
-
2026-06-09days on market $139,900 Active 65 DOM
-
2026-06-08days on market $139,900 Active 64 DOM
-
2026-06-07days on market $139,900 Active 63 DOM
-
2026-06-04days on market $139,900 Active 60 DOM
-
2026-06-03days on market $139,900 Active 59 DOM
-
2026-06-02days on market $139,900 Active 58 DOM
-
2026-06-01days on market $139,900 Active 57 DOM
-
2026-05-31days on market $139,900 Active 56 DOM
-
2026-05-09price $139,900 26-char remark
Show marketing remark (26 chars)
Tenant occupied- section 8
-
2026-04-18price $149,900 26-char remark
Show marketing remark (26 chars)
Tenant occupied- section 8
-
2026-04-05$159,900 Active 26-char remark
Show marketing remark (26 chars)
Tenant occupied- section 8
-
2021-11-15soldstatus $75,000
-
2021-10-29soldstatus $75,000 Closed 344-char remark
Show marketing remark (344 chars)
Great opportunity for an investor or first home. This 3 bedroom, 1 bathroom home is convenient to I-95, Route 1, and blocks from Widener University. Tax information reflects County Tax. City and School taxes will be updated as they become available. Tenant occupied. Motivated sellers! Property is being sold as-is. Make your appointment today!
-
2021-10-12status Pending 344-char remark
Show marketing remark (344 chars)
Great opportunity for an investor or first home. This 3 bedroom, 1 bathroom home is convenient to I-95, Route 1, and blocks from Widener University. Tax information reflects County Tax. City and School taxes will be updated as they become available. Tenant occupied. Motivated sellers! Property is being sold as-is. Make your appointment today!
-
2021-09-19price $89,000 344-char remark
Show marketing remark (344 chars)
Great opportunity for an investor or first home. This 3 bedroom, 1 bathroom home is convenient to I-95, Route 1, and blocks from Widener University. Tax information reflects County Tax. City and School taxes will be updated as they become available. Tenant occupied. Motivated sellers! Property is being sold as-is. Make your appointment today!
-
2021-09-14$95,000 Active 344-char remark
Show marketing remark (344 chars)
Great opportunity for an investor or first home. This 3 bedroom, 1 bathroom home is convenient to I-95, Route 1, and blocks from Widener University. Tax information reflects County Tax. City and School taxes will be updated as they become available. Tenant occupied. Motivated sellers! Property is being sold as-is. Make your appointment today!
-
2015-01-20soldstatus $46,470
-
2007-12-13soldstatus $70,000
-
2007-11-12soldstatus $70,000
-
2007-09-14historical
-
2007-09-07$70,000
ⓘ 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
- $3,727 · $311/mo
- Projected year-2 tax
- $3,727 · $311/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
- $19,816
- − Mortgage interest
- −$7,837
- − Property taxes
- −$3,727
- − Insurance
- −$700
- − Repairs & maintenance
- −$1,585
- − Management
- −$1,585
- − Depreciation
- −$4,070
- Taxable income
- $313
- Est. tax owed @ 24.0%
- −$75
- After-tax cash flow
- $2,349/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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+99.9% since first listed13 events — show timeline
- 2026-05-09 Price Changed $139,900 BRIGHT MLS
- 2026-04-18 Price Changed $149,900 BRIGHT MLS
- 2026-04-05 Listed $159,900 BRIGHT MLS
- 2021-11-15 Sold (Public Records) $75,000 Public Records
- 2021-10-29 Sold (MLS) $75,000 BRIGHT MLS
- 2021-10-12 Pending — BRIGHT MLS
- 2021-09-19 Price Changed $89,000 BRIGHT MLS
- 2021-09-14 Listed $95,000 BRIGHT MLS
- 2015-01-20 Sold (Public Records) $46,470 Public Records
- 2007-12-13 Sold (Public Records) $70,000 Public Records
- 2007-11-12 Sold (MLS) $70,000 BRIGHT MLS
- 2007-09-14 Listing Removed — BRIGHT MLS
- 2007-09-07 Listed $70,000 BRIGHT MLS
Property tax history
+18.7%/yrLatest (2026): $3,727 · +143.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…