CashFlowRE
Sign in Sign up
92 S Governor Printz Blvd
C+ Composite 62.98
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 +23.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.1/10.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

92 S Governor Printz Blvd · Tinicum, PA 19029
3 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 28 Days on market
Built 1890 3,485 sqft lot $125/sqft · 43% below area Est $305k · 43% under

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

Listing remarks

Welcome to 92 S Governor Printz Boulevard! Whether you are an investor, or a do it yourself homeowner, this property has the potential! Schedule your showing today before it is gone!

Key facts

  • 3,485 sq ft lot
  • Built 1890
  • Listed 27 days

Property features AI

Finance

  • Other: Ownership: Fee simple; Year built reported by assessor; Assessment and tax information available (not included)

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer
  • Home design: Detached property; Above-grade finished living area reported as 1,404 (assessor)
  • Construction: Stucco exterior; Brick/mortar foundation; Structure type: Detached
  • Exterior features: Lot dimensions approximately 25 x 125

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Hot water heating; Oil-fired heating; 60+ gallon hot water tank
  • Interior features: Unfinished basement

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 single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $327 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Interboro SD (suburban): math 25% / reading 50% proficiency, ranked #369 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Tinicum Sch (math 22% / reading 51%, grade F, #1,036 of 1,518 statewide, top 68%, 319 students, 70% FRL); Interboro Shs (math 82% / reading 24%, grade C-, #104 of 437 statewide, top 24%, 1,028 students, 55% FRL) — zoned schools average 62% FRL vs 38% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 14 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).

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

  • It's been on market 28 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $35k; list at $175k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — 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 $172,375 (1.5% below list)

Questions for the listing agent

  1. Built in 1890 — 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. 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.
  4. 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.
  5. 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
1.11%
Cap rate
8.54%
Cash-on-cash
8.01%
DSCR
1.36
GRM
7.5

CMA / ARV

ARV (median comp)
$304,844
List price
$175,000
Delta
-42.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
95 1st Ave 0.08mi 3/2.0 1,414 (+1%) 14mo $192,000 $136 80
333 Seneca St 0.36mi 3/2.0 1,374 (-2%) 10mo $231,000 $168 68
209 Pontiac St 0.21mi 4/1.5 (+1) 1,470 (+5%) 12mo $350,000 $238 65
229 Saude Ave 0.55mi 3/1.0 1,350 (-4%) 6mo $299,900 $222 63
237 Bartram Ave 0.48mi 3/1.5 1,456 (+4%) 8mo $295,000 $203 62
1200 4th Ave 0.46mi 3/1.5 1,488 (+6%) 5mo $152,000 $102 62
134 Putcan Ave 0.51mi 3/1.0 1,281 (-9%) 1mo $177,000 $138 61
335 Pontiac St 0.38mi 2/1.5 (-1) 1,297 (-8%) 3mo $230,000 $177 60
242 Seneca St 0.26mi 3/2.0 1,229 (-12%) 4mo $240,000 $195 60
425 Manhattan St 0.52mi 3/1.5 1,300 (-7%) 7mo $270,000 $208 56
305 Seneca St 0.29mi 4/2.0 (+1) 1,494 (+6%) 13mo $292,500 $196 56
110 Saude Ave 0.66mi 3/1.5 1,248 (-11%) 13mo $260,000 $208 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-7,499
Equity at exit
$26,093
10-year hold
IRR
5.6%
Equity multiple
1.42×
Total profit
$20,409
Equity at exit
$15,131

Cash invested: $49,000 (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 19029

Home prices YoY
-21.1%
Active inventory
14
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,945 high interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$327

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 78%

Sensitivity live

Price -10% $448 -5% $387 +0% $327 +5% $267 +10% $206
Rent -10% $173 -5% $250 +0% $327 +5% $404 +10% $481
Rate -1.0pp $415 -0.5pp $372 base $327 +0.5pp $282 +1.0pp $236

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
$43,750
Closing costs
$5,250
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
408 Seneca St Essington, PA 3.0 1.0 1100 $2,000 $1.82 26d 1 0.39mi
431 Iroquois St Essington, PA 3.0 1.0 1328 $1,950 $1.47 46d 1 0.54mi
431 Iroquois St Essington, PA 3.0 1.0 1328 $1,850 $1.39 26d 1 0.54mi
230 Carre Ave Essington, PA 3.0 2.0 1500 $2,000 $1.33 23d 1 0.60mi
303 Corinthian Ave Essington, PA 2.0 1.0 1000 $1,690 $1.69 0d 1 0.84mi
516 Corinthian Ave Unit LABS 516 Corinthian Ave, B 59909003563 Essington, PA 2.0 1.0 1020 $1,800 $1.76 20d 1 0.99mi
211 Lazaretto Rd Prospect Park, PA 2.0 1.0–1.5 972 $1,930 $1.98 2d 8 1.00mi
1019 Taylor Dr Folcroft, PA 3.0 1.5 1152 $2,040 $1.77 4d 1 1.03mi
1000 Darby Rd Prospect Park, PA 2.0 1.0 852 $1,791 $2.10 4d 3 1.06mi
1053 Taylor Dr Folcroft, PA 3.0 1.5 1120 $2,000 $1.79 16d 1 1.08mi
2001 Carter Rd Folcroft, PA 3.0 1.0 1224 $2,150 $1.76 45d 1 1.24mi
777 Bennington Rd Folcroft, PA 4.0 1.5 1488 $2,800 $1.88 45d 1 1.34mi
841 Chester Pike Unit 4B Prospect Park, PA 2.0 1.0 950 $1,600 $1.68 4d 1 1.34mi
701 Lincoln Ave Prospect Park, PA 1.0–2.0 1.0 762 $1,425 $1.87 23d 3 1.37mi
804 Grant Rd Folcroft, PA 3.0 1.0 1088 $2,050 $1.88 45d 1 1.45mi
634 E Chester Pike Ridley Park, PA 2.0 1.0 950 $1,599 $1.68 26d 1 1.46mi

Listing history 12 events

  1. 2026-06-03
    days on market $175,000 Active 28 DOM
  2. 2026-06-02
    days on market $175,000 Active 27 DOM
  3. 2026-06-01
    days on market $175,000 Active 26 DOM
  4. 2026-05-31
    days on market $175,000 Active 25 DOM
  5. 2026-05-18
    price $175,000 182-char remark
  6. 2026-05-07
    listed $185,000 Active 182-char remark
  7. 2026-05-07
    historical $185,000 182-char remark
  8. 2007-10-25
    historical
  9. 2007-10-25
    historical
  10. 2007-06-12
    listed $225,000
  11. 2007-06-12
    listed $225,000
  12. 1985-05-08
    soldstatus $35,000

ⓘ 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 3/10 Moderate
  • 🌡 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 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
$23,338
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,867
− Management
−$1,867
− Depreciation
−$5,091
Taxable income
$1,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$290
After-tax cash flow
$3,634/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
Interboro SD
NCES district ID
4212170
Math proficiency
25% ▼ -17.00%
Reading proficiency
50% ▼ -16.00%
Median HH income
$56,802
Composite
32.97/100
National rank
#5587
State rank
#369 of 539 in PA

Livability — Tinicum

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
3,970

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 White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Romanian 8% Italian 2% Russian 2%
Foreign-born
2%
Languages at home
98% English-only · Arabic 1%

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
▼ -68.22%
Current HPI
254.5173
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+400.0% since first listed
9 events — show timeline
  • 2026-06-03 Listing Removed BRIGHT MLS
  • 2026-05-18 Price Changed $175,000 BRIGHT MLS
  • 2026-05-07 Listed $185,000 BRIGHT MLS
  • 2026-05-07 Coming Soon BRIGHT MLS
  • 2007-10-25 Listing Removed BRIGHT MLS
  • 2007-10-25 Listing Removed BRIGHT MLS
  • 2007-06-12 Listed $225,000 BRIGHT MLS
  • 2007-06-12 Listed $225,000 BRIGHT MLS
  • 1985-05-08 Sold (Public Records) $35,000 Public Records

Property tax history

+7.3%/yr

Latest (2026): $10,178 · +131.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…