CashFlowRE
Sign in Sign up
1202 Morton Ave
C Composite 56.01
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 +27.7/30.0
  • DSCR +9.7/10.0
  • 1% rule +7.4/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$125,500

1202 Morton Ave · Chester, PA 19013
3 bd · 1.0 ba · 882 sqft · Townhouse public records · 102 Days on market
Built 1940 871 sqft lot $142/sqft · 27% above area Est $99k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is a great property for first time home buyers or for investment. It delivers exceptional value in today’s market. Welcome to 1202 Morton Ave, a 3-bedroom, 1 and ½ bath home. This move-in ready property is conveniently located near shopping, dining, and major routes including I-95 and I-476. Also close to Widner University, Soccer Stadium, transportation, Chester Pike shopping, and Walmart.

Key facts

  • Move-in ready
  • Near dining
  • Near shopping

Tags

MOVE-IN READYCONVENIENTLY LOCATEDNEAR SHOPPINGNEAR DININGNEAR MAJOR ROUTESCLOSE TO WIDNER UNIVERSITY

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 $126k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $126k).
  • Recommended offer: $114k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • At $1,560/mo this rent would consume 45% 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 $868 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 $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $18k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $114,205 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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
1.24%
Cap rate
9.90%
Cash-on-cash
12.89%
DSCR
1.57
GRM
6.7

CMA / ARV

ARV (median comp)
$98,923
List price
$125,500
Delta
26.87%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1308 Morton Ave 0.06mi 3/1.0 882 (0%) 2mo $95,000 $108 96
1210 Morton Ave 0.02mi 3/1.0 882 (0%) 11mo $117,500 $133 90
1123 Hancock St 0.05mi 3/1.0 828 (-6%) 6mo $92,000 $111 82
1305 Ridley Ave 0.12mi 3/1.0 833 (-6%) 6mo $110,000 $132 81
1211 Thomas St 0.14mi 3/1.0 833 (-6%) 4mo $107,500 $129 80
1108 Brown St 0.07mi 3/1.0 948 (+8%) 12mo $101,500 $107 75
1103 Terrill St 0.07mi 3/1.0 968 (+10%) 12mo $103,250 $107 70
1009 Terrill St 0.11mi 3/1.0 995 (+13%) 10mo $50,000 $50 65
1021 Remington St 0.15mi 3/1.0 1,008 (+14%) 13mo $90,000 $89 58
913 E 16th St 0.21mi 3/1.0 1,000 (+13%) 13mo $135,000 $135 56
1222 E 10th St 0.33mi 3/1.0 1,008 (+14%) 11mo $199,900 $198 52
1226 E 10th St 0.34mi 3/1.0 1,008 (+14%) 13mo $127,750 $127 50

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
7.0%
Equity multiple
1.29×
Total profit
$10,054
Equity at exit
$18,712
10-year hold
IRR
19.5%
Equity multiple
2.93×
Total profit
$67,912
Equity at exit
$10,851

Cash invested: $35,140 (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
6.7×

Monthly cashflow live

Estimated rent
$1,560 high interval (Pro) →
Mortgage (P&I)
$658
Tax from tax record
$144 /mo · $1,733/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$378

Break-even live

Break-even rent $1,082
Max offer price $125,500
Occupancy floor 71%

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
$31,375
Closing costs
$3,765
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1118 Brown St Unit 318 Chester, PA 3.0 1.0 1092 $1,900 $1.74 15d 1 0.03mi
1211 Johnson St Chester, PA 3.0 1.0 882 $1,500 $1.70 3d 1 0.07mi
1206 Thomas St Chester, PA 3.0 1.0 833 $1,399 $1.68 24d 1 0.12mi
1124 Thomas St Chester, PA 3.0 1.0 1046 $1,200 $1.15 24d 1 0.12mi
535 Moya St Chester, PA 2.0 1.0 624 $1,200 $1.92 44d 1 0.43mi
2015 Hyatt St Chester, PA 3.0 1.0 988 $1,950 $1.97 11d 1 0.57mi
1944 Ridley Mill Ln Woodlyn, PA 2.0 1.0 840 $1,600 $1.90 44d 1 0.75mi
13 E 21st St Unit A Chester, PA 2.0 1.0 900 $1,250 $1.39 44d 1 0.83mi
2219 Madison St Unit B Chester, PA 2.0 1.0 800 $1,000 $1.25 44d 1 0.89mi
314 E 24th St Chester, PA 2.0 1.0–1.5 800 $1,500 $1.88 4d 13 0.93mi
1400 MacDade Blvd Woodlyn, PA 1.0–2.0 1.0 775 $1,600 $2.06 44d 2 0.96mi
2701 Madison St Chester, PA 1.0–2.0 1.0 860 $1,533 $1.78 2d 10 1.02mi
2607 Edgmont Ave Unit 2F Brookhaven, PA 2.0 1.0 850 $1,600 $1.88 24d 1 1.36mi
225 W Chester Pike Unit 1 Ridley Park, PA 2.0 1.0 837 $1,500 $1.79 44d 1 1.47mi
225 W Chester Pike Unit 1 Ridley Park, PA 2.0 1.0 837 $1,750 $2.09 24d 1 1.47mi

Listing history 21 events

  1. 2026-06-18
    days on market $125,500 Active 102 DOM
  2. 2026-06-17
    days on market $125,500 Active 101 DOM
  3. 2026-06-16
    days on market $125,500 Active 100 DOM
  4. 2026-06-15
    days on market $125,500 Active 99 DOM
  5. 2026-06-13
    days on market $125,500 Active 97 DOM
  6. 2026-06-13
    days on market $125,500 Active 96 DOM
  7. 2026-06-09
    days on market $125,500 Active 93 DOM
  8. 2026-06-08
    days on market $125,500 Active 92 DOM
  9. 2026-06-07
    days on market $125,500 Active 91 DOM
  10. 2026-06-04
    days on market $125,500 Active 88 DOM
  11. 2026-06-03
    days on market $125,500 Active 87 DOM
  12. 2026-06-02
    days on market $125,500 Active 86 DOM
  13. 2026-06-01
    days on market $125,500 Active 85 DOM
  14. 2026-05-31
    days on market $125,500 Active 84 DOM
  15. 2026-05-07
    price $125,500 411-char remark
    Show marketing remark (411 chars)

    This is a great property for first time home buyers or for investment. It delivers exceptional value in today’s market. Welcome to 1202 Morton Ave, a 3-bedroom, 1 and ½ bath home. This move-in ready property is conveniently located near shopping, dining, and major routes including I-95 and I-476. Also close to Widner University, Soccer Stadium, transportation, Chester Pike shopping, and Walmart.

  16. 2026-04-18
    price $133,500 411-char remark
    Show marketing remark (411 chars)

    This is a great property for first time home buyers or for investment. It delivers exceptional value in today’s market. Welcome to 1202 Morton Ave, a 3-bedroom, 1 and ½ bath home. This move-in ready property is conveniently located near shopping, dining, and major routes including I-95 and I-476. Also close to Widner University, Soccer Stadium, transportation, Chester Pike shopping, and Walmart.

  17. 2026-03-08
    listed $143,500 Active 411-char remark
    Show marketing remark (411 chars)

    This is a great property for first time home buyers or for investment. It delivers exceptional value in today’s market. Welcome to 1202 Morton Ave, a 3-bedroom, 1 and ½ bath home. This move-in ready property is conveniently located near shopping, dining, and major routes including I-95 and I-476. Also close to Widner University, Soccer Stadium, transportation, Chester Pike shopping, and Walmart.

  18. 2014-09-14
    historical
  19. 2014-03-14
    listed $32,900
  20. 2011-04-13
    historical
  21. 2010-10-26
    listed $25,000

ⓘ 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
$1,733 · $144/mo
Projected year-2 tax
$1,858 · $155/mo
Expected delta
+$125/yr (+$10/mo · 7.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,720
− Mortgage interest
−$7,030
− Property taxes
−$1,733
− Insurance
−$628
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$3,651
Taxable income
$2,684
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$644
After-tax cash flow
$3,887/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

+402.0% since first listed
7 events — show timeline
  • 2026-05-07 Price Changed $125,500 BRIGHT MLS
  • 2026-04-18 Price Changed $133,500 BRIGHT MLS
  • 2026-03-08 Listed $143,500 BRIGHT MLS
  • 2014-09-14 Listing Removed BRIGHT MLS
  • 2014-03-14 Listed $32,900 BRIGHT MLS
  • 2011-04-13 Listing Removed BRIGHT MLS
  • 2010-10-26 Listed $25,000 BRIGHT MLS

Property tax history

+22.4%/yr

Latest (2026): $1,733 · +143.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…