CashFlowRE
Sign in Sign up
7737 Parkview Rd
D+ Composite 49.93
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.8/30.0
  • 1% rule +5.4/10.0
  • DSCR +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$174,900

7737 Parkview Rd · Philadelphia, PA 19082
3 bd · 1.0 ba · 1,436 sqft · Townhouse public records · 2 Days on market
Built 1940 3,920 sqft lot Est $253k · 31% under

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

Listing remarks

Welcome to 7737 Parkview Road, a classic 3-bedroom, 1-bath stone-facade twin in Upper Darby, offering a rare combination of solid structure and exceptional panoramic views! Perfectly situated overlooking the freshly reimagined and newly upgraded Cobbs Creek Golf Course, this estate sale is being sold in strictly as-is condition and presents an incredible opportunity to build instant sweat equity. Arrive to a welcoming, covered front porch with a charming stone facade—the perfect spot for your morning coffee while taking in the neighborhood. Step inside to find original hardwood floors spanning throughout a spacious living and dining layout. The kitchen features a convenient eat-in are

Key facts

  • Covered front porch
  • Private driveway
  • Panoramic views

Tags

STONE FACADEPANORAMIC VIEWSCOVERED FRONT PORCHEXPANSIVE BACKYARDUNOBSTRUCTED GOLF COURSE VIEWSPRIVATE DRIVEWAY

Property features AI

Exterior

  • Parking: Attached rear-entry garage with inside access; Shared driveway; One total garage/parking space
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Semi-detached; Combination of flat and pitched shingle roof; Entry from rear garage (inside access); Facing direction not specified; Entry level not specified
  • Construction: Stucco and stone exterior; Permanent foundation; Replacement windows with screens; Year built from assessor
  • Exterior features: Sidewalks; Deck(s)

Interior

  • Kitchen: Stove; Refrigerator; Dishwasher
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Hardwood
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating; Natural gas heating and hot water
  • Interior features: Dining area; Traditional floor plan; Eat-in kitchen; Wood floors
  • Laundry & utility: Basement with outside entrance (unfinished)

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 $175k.

Deal economics

  • At list price, monthly cash flow is $15 ($177/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 6.4% vs local median 3.5% in Philadelphia — 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 (#348 in PA, #3,054 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment C-, crime F.
  • Upper Darby SD (suburban): math 18% / reading 36% proficiency, ranked #453 of 539 in PA (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Highland Park El Sch (math 18% / reading 43%, grade F, #1,119 of 1,518 statewide, top 74%, 701 students, 100% FRL); Beverly Hills Ms (math 6% / reading 25%, grade F, #469 of 512 statewide, top 92%, 1,523 students, 100% FRL); Upper Darby Shs (math 46% / reading 47%, grade D-, #176 of 437 statewide, top 40%, 4,191 students, 95% FRL) — zoned schools average 98% FRL vs 52% district-wide (46 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 133 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($57k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $34k; list at $175k implies a 422% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1940 — 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 $174,900

Questions for the listing agent

  1. Built in 1940 — 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 D-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.04%
Cap rate
6.39%
Cash-on-cash
0.36%
DSCR
1.02
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$252,736
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 N Fairview Ave 0.12mi 3/2.0 1,400 (-2%) 0mo $255,000 $182 86
7819 Windrim Ave 0.16mi 3/1.0 1,272 (-11%) 0mo $187,500 $147 73
101 N Pennock Ave 0.12mi 3/1.5 1,582 (+10%) 3mo $231,000 $146 73
7945 Arlington Ave 0.72mi 3/1.0 1,419 (-1%) 1mo $228,000 $161 64
223 Saint Laurence Rd 0.26mi 3/1.5 1,643 (+14%) 2mo $220,000 $134 61
1338 Kimberly Dr 0.56mi 3/1.5 1,569 (+9%) 2mo $275,000 $175 54
1351 Kimberly Dr 0.59mi 3/2.0 1,309 (-9%) 1mo $249,000 $190 53
7800 Beverly Blvd 0.71mi 3/1.0 1,560 (+9%) 2mo $275,000 $176 51
122 Crestview Rd 0.60mi 4/1.5 (+1) 1,612 (+12%) 0mo $325,000 $202 44
7431 Drexel Rd 0.72mi 3/1.5 1,260 (-12%) 1mo $221,000 $175 43
7523 Woodcrest Ave 0.63mi 3/2.5 1,266 (-12%) 4mo $250,500 $198 42
7501 Woodcrest Ave 0.66mi 4/4.5 (+1) 1,518 (+6%) 1mo $350,000 $231 40

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 · 1.62% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.39×
Total profit
$-29,733
Equity at exit
$26,078
10-year hold
IRR
-12.6%
Equity multiple
0.31×
Total profit
$-33,972
Equity at exit
$15,122

Cash invested: $48,972 (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 19082

Home prices YoY
-32.1%
Rents YoY
1.6%
Active inventory
133
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,817 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$430 /mo · $5,164/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$15

Break-even live

Break-even rent $1,798
Max offer price $174,900
Occupancy floor 94%

Sensitivity live

Price -10% $114 -5% $64 +0% $15 +5% $-35 +10% $-84
Rent -10% $-129 -5% $-57 +0% $15 +5% $87 +10% $158
Rate -1.0pp $103 -0.5pp $59 base $15 +0.5pp $-31 +1.0pp $-77

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
$43,725
Closing costs
$5,247
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Oakley Rd Upper Darby, PA 3.0 1.0 1476 $1,895 $1.28 26d 1 0.19mi
113 Saint Laurence Rd Upper Darby, PA 2.0 1.0 1360 $1,350 $0.99 18d 1 0.29mi
51 N State Rd Upper Darby, PA 3.0 1.0 1244 $1,595 $1.28 45d 1 0.31mi
44 Sunshine Rd Upper Darby, PA 4.0 1.0 1481 $1,795 $1.21 23d 1 0.34mi
89 S State Rd Upper Darby, PA 2.0 1.0 865 $1,404 $1.62 0d 2 0.47mi
233 S State Rd Unit 2ND Upper Darby Township, PA 3.0 2.0 950 $2,000 $2.11 45d 1 0.62mi
7100 W Chester Pike Upper Darby Township, PA 1.0–2.0 1.0 770 $1,315 $1.71 26d 5 0.62mi
55 N Keystone Ave Upper Darby, PA 3.0 1.0 1258 $1,700 $1.35 45d 1 0.62mi
249 N Linden Ave Upper Darby, PA 3.0 1.0 1237 $1,700 $1.37 7d 1 0.68mi
261 S Bayberry Ln Upper Darby, PA 3.0 1.0 1248 $2,200 $1.76 4d 1 0.70mi
7801 Westview Ave Upper Darby, PA 3.0 1.0 1152 $2,100 $1.82 0d 1 0.73mi
130 Garrett Rd Upper Darby, PA 2.0 1.0 675 $999 $1.48 7d 2 0.75mi
217 Sansom St Upper Darby, PA 2.0 1.0 1342 $1,000 $0.75 26d 1 0.76mi
58 Suburban Ln Upper Darby, PA 3.0 1.0 1152 $2,300 $2.00 26d 1 0.77mi
130 Ivy Ct Upper Darby, PA 3.0 1.0 1420 $2,000 $1.41 4d 1 0.92mi
228 Bayard Rd Upper Darby, PA 3.0 2.5 1600 $2,095 $1.31 7d 1 0.95mi
2204 Lynn Blvd Drexel Hill, PA 3.0 2.0 1120 $2,300 $2.05 46d 1 0.98mi
2219 Ardmore Ave Drexel Hill, PA 3.0 1.0 1120 $2,000 $1.79 45d 1 1.02mi
88 S Harwood Ave Upper Darby, PA 3.0 1.0 1152 $1,950 $1.69 4d 1 1.08mi
2420 Cedar Ln Unit 2 Drexel Hill, PA 2.0 1.0 1500 $1,400 $0.93 14d 1 1.14mi
317 Barker Ave Lansdowne, PA 3.0 2.0 1596 $2,700 $1.69 25d 1 1.18mi
222 Rock Glen Rd Wynnewood, PA 3.0 1.5 1548 $3,500 $2.26 0d 1 1.19mi
430 Glendale Rd Upper Darby, PA 3.0 1.0 1090 $1,650 $1.51 23d 1 1.23mi
293 Wabash Ave Lansdowne, PA 3.0 1.0 1377 $1,900 $1.38 20d 1 1.27mi
530 E Manoa Rd Havertown, PA 3.0 1.0 1236 $2,800 $2.27 45d 1 1.28mi
177 Wellington Rd Upper Darby, PA 3.0 2.0 1236 $2,000 $1.62 26d 1 1.29mi
259 Heather Rd Upper Darby, PA 2.0 1.0 1120 $1,395 $1.25 0d 1 1.30mi
292 N Wycombe Ave Lansdowne, PA 2.0 1.0 1162 $1,600 $1.38 45d 1 1.31mi
31 Lamport Rd Upper Darby, PA 3.0 1.0 1244 $1,800 $1.45 7d 1 1.31mi
2410 David Dr Unit 2ND FL Havertown, PA 2.0 1.0 900 $1,450 $1.61 14d 1 1.35mi
1001 City Ave Unit E-1107 Penn Wynne, PA 2.0 2.0 1222 $2,750 $2.25 20d 1 1.45mi
7216 Clinton Rd Upper Darby, PA 3.0 1.0 1170 $1,815 $1.55 3d 1 1.48mi
5 W Plumstead Ave Unit 1 Lansdowne, PA 2.0 1.0 1100 $1,550 $1.41 26d 1 1.49mi

Listing history 4 events

  1. 2026-06-21
    statusdays on market $174,900 Pending 2 DOM
  2. 2026-06-18
    status $174,900 Active 1 DOM
  3. 2026-06-17
    remarks 693-char remark
  4. 2026-06-17
    listed $174,900 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.

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$5,164 · $430/mo
Projected year-2 tax
$5,164 · $430/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 6/10 Major 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 · 6 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
$21,800
− Mortgage interest
−$9,797
− Property taxes
−$5,164
− Insurance
−$874
− Repairs & maintenance
−$1,744
− Management
−$1,744
− Depreciation
−$5,088
Taxable loss
−$2,612
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$627
After-tax cash flow
$804/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
Upper Darby SD
NCES district ID
4224320
Math proficiency
18% ▼ -8.00%
Reading proficiency
36% ▼ -10.00%
Median HH income
$50,341
Composite
23.68/100
National rank
#7837
State rank
#453 of 539 in PA

Livability — Philadelphia

Score
77/100
State rank
#348
US rank
#3054

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Delaware County · 399,863 people
City population
1,559,001
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
41,541
Household income
$57,108
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
2416.0

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
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Black 44% White 21% Asian 17% Hispanic / Latino 13% Two or more races 5%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Hispanic 2% Swiss 2% Romanian 1%
Foreign-born
34% · Canada, Vietnam, South Korea
Languages at home
62% English-only · Spanish 11% Other Indo-European 10% French/Haitian/Cajun 5%

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
▼ -161.05%
Current HPI
341.2957
Rent YoY
▲ 1.62%
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

+422.1% since first listed
2 events — show timeline
  • 2026-06-16 Coming Soon $174,900 BRIGHT MLS
  • 1977-12-09 Sold (Public Records) $33,500 Public Records

Property tax history

+2.0%/yr

Latest (2026): $5,164 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…