CashFlowRE
Sign in Sign up
105 Garfield Ave
D Composite 43.27
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 +7.9/30.0
  • 1% rule +5.8/10.0
  • Livability +4.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • Appreciation +0.0/10.0

$267,500

105 Garfield Ave · Norwood, PA 19074
5 bd · 2.5 ba · 2,100 sqft · SingleFamily public records · 58 Days on market
Built 1952 3,920 sqft lot $127/sqft · 21% below area Est $339k · 21% under

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

Listing remarks MLS

Calling all investors—here is your next project opportunity! This two-story detached home offers incredible investment potential with your choice to create a multi-unit property or a single-family home! Currently configured with 5 bedrooms and 3 bathrooms, this home is ready for your vision. This property has been used as a multi-unit in the past with an existing separate entrance to the top floor and two electric meters. Some demo work has already been completed, giving you a head start on renovations. Original hardwood floors run throughout the home and have the potential to be beautifully restored. The first floor living room features an open layout with a charming stone fireplace as its focal point. The kitchen has been stripped and opens nicely to the living and dining areas, allowing for a seamless redesign. The home also includes a primary bedroom with en-suite bath, along with two additional full bathrooms. The property is equipped with natural gas heating and hot water heater, adding efficiency and long-term value. With strong bones and plenty of upside, this property is for an investor looking to renovate and add value. Being sold as-is, cash sale only. As always, buyer plans for use/occupancy and renovation would be subject to local borough approval. Don’t miss the opportunity to bring this project to life!

Key facts

  • Natural gas heating
  • Strong bones
  • Open layout

Tags

ORIGINAL HARDWOOD FLOORSOPEN LAYOUTCHARMING STONE FIREPLACENATURAL GAS HEATINGNATURAL GAS HOT WATER HEATERSTRONG BONES

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: 100 amp electric service; Natural gas heating and hot water; Public water; Public sewer
  • Home design: Detached property; Major rehab needed
  • Construction: Vinyl and aluminum siding; Block foundation; Above grade and below grade structures; Built year recorded by assessor
  • Exterior features: Lot dimensions approximately 50 x 85

Interior

  • Bedrooms: Five bedrooms on the first upper level
  • Bathrooms: Three full bathrooms total (two full baths on upper level, one full bath on main level)
  • Heating & cooling: Forced air heating; Natural gas hot water
  • Interior features: Stone fireplace (1)

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 5-bed/2.5-bath single-family listed at $268k.

Deal economics

  • At list price, monthly cash flow is $-288 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $254k (5.2% below list).
  • Meets the 1% rule at list price ($3k rent vs $268k).
  • Recommended offer: $254k (5.2% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 87/100 on livability (#52 in PA, #309 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities F.
  • 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: Norwood Sch (math 23% / reading 50%, grade F, #1,036 of 1,518 statewide, top 68%, 548 students, 61% FRL); Interboro Shs (math 82% / reading 24%, grade C-, #104 of 437 statewide, top 24%, 1,028 students, 55% FRL) — zoned schools average 58% FRL vs 38% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 11 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 299 units permitted in Delaware County in 2024 (5 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($96k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $18k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $200k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 4.7% of price; built in 1952 — 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 $253,578 (5.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.08%
Cap rate
5.00%
Cash-on-cash
-4.62%
DSCR
0.79
GRM
7.7

CMA / ARV

ARV (median comp)
$339,382
List price
$267,500
Delta
-21.18%
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
240 Garfield Ave 0.23mi 5/1.5 2,144 (+2%) 8mo $292,000 $136 75
609 S Elmwood Ave 0.48mi 4/2.5 (-1) 2,100 (0%) 8mo $325,000 $155 66
201 E Cleveland Ave 0.38mi 4/1.0 (-1) 2,078 (-1%) 7mo $330,000 $159 64
416 Trites Ave 0.29mi 4/1.5 (-1) 1,970 (-6%) 9mo $365,000 $185 60
504 S Elmwood Ave 0.52mi 5/2.0 1,968 (-6%) 8mo $375,000 $191 57
813 14th Ave 0.71mi 5/2.0 2,142 (+2%) 6mo $405,000 $189 56
40 E Knowles Ave 0.63mi 5/2.5 2,252 (+7%) 7mo $335,000 $149 53
107 W Glenolden Ave 0.54mi 4/2.0 (-1) 2,248 (+7%) 7mo $407,500 $181 50
815 Summit Ave 0.56mi 4/2.5 (-1) 1,848 (-12%) 5mo $410,000 $222 45
1019 Lafayette Ave 0.71mi 4/2.5 (-1) 1,978 (-6%) 10mo $280,000 $142 44
1009 Pennsylvania Ave 0.53mi 4/2.5 (-1) 2,388 (+14%) 8mo $395,000 $165 40
640 Mohawk Ave 0.62mi 4/1.5 (-1) 1,830 (-13%) 12mo $360,000 $197 31

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
-23.9%
Equity multiple
0.18×
Total profit
$-61,214
Equity at exit
$39,885
10-year hold
IRR
-18.3%
Equity multiple
-0.00×
Total profit
$-74,959
Equity at exit
$23,129

Cash invested: $74,900 (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 19074

Home prices YoY
-30.2%
Active inventory
11
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,889 medium interval (Pro) →
Mortgage (P&I)
$1,403
Tax from tax record
$1,057 /mo · $12,679/yr
Insurance
$111
HOA
$0
Vacancy / Maint / Mgmt
$607
Net cashflow
$-288

Break-even live

Break-even rent $3,254
Max offer price $253,578
Occupancy floor

Sensitivity live

Price -10% $619 -5% $-212 +0% $-288 +5% $-364 +10% $-440
Rent -10% $-516 -5% $-402 +0% $-288 +5% $-174 +10% $-60
Rate -1.0pp $-153 -0.5pp $-220 base $-288 +0.5pp $-358 +1.0pp $-428

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
$66,875
Closing costs
$8,025
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
777 Bennington Rd Folcroft, PA 4.0 1.5 1488 $2,800 $1.88 45d 1 0.90mi
426 E Hinckley Ave Ridley Park, PA 4.0 2.5 1620 $2,800 $1.73 45d 1 1.12mi
1072 Tremont Dr Glenolden, PA 4.0 2.0 1652 $2,500 $1.51 7d 1 1.18mi

Listing history 22 events

  1. 2026-06-21
    days on market $267,500 Active 58 DOM
  2. 2026-06-18
    days on market $267,500 Active 55 DOM
  3. 2026-06-17
    days on market $267,500 Active 54 DOM
  4. 2026-06-16
    days on market $267,500 Active 53 DOM
  5. 2026-06-15
    price $267,500 Active 52 DOM
    Show marketing remark (1351 chars)

    Calling all investors—here is your next project opportunity! This two-story detached home offers incredible investment potential with your choice to create a multi-unit property or a single-family home! Currently configured with 5 bedrooms and 3 bathrooms, this home is ready for your vision. This property has been used as a multi-unit in the past with an existing separate entrance to the top floor and two electric meters. Some demo work has already been completed, giving you a head start on renovations. Original hardwood floors run throughout the home and have the potential to be beautifully restored. The first floor living room features an open layout with a charming stone fireplace as its focal point. The kitchen has been stripped and opens nicely to the living and dining areas, allowing for a seamless redesign. The home also includes a primary bedroom with en-suite bath, along with two additional full bathrooms. The property is equipped with natural gas heating and hot water heater, adding efficiency and long-term value. With strong bones and plenty of upside, this property is for an investor looking to renovate and add value. Being sold as-is, cash sale only. As always, buyer plans for use/occupancy and renovation would be subject to local borough approval. Don’t miss the opportunity to bring this project to life!

  6. 2026-06-15
    days on market $275,000 Active 52 DOM
    Show marketing remark (1351 chars)

    Calling all investors—here is your next project opportunity! This two-story detached home offers incredible investment potential with your choice to create a multi-unit property or a single-family home! Currently configured with 5 bedrooms and 3 bathrooms, this home is ready for your vision. This property has been used as a multi-unit in the past with an existing separate entrance to the top floor and two electric meters. Some demo work has already been completed, giving you a head start on renovations. Original hardwood floors run throughout the home and have the potential to be beautifully restored. The first floor living room features an open layout with a charming stone fireplace as its focal point. The kitchen has been stripped and opens nicely to the living and dining areas, allowing for a seamless redesign. The home also includes a primary bedroom with en-suite bath, along with two additional full bathrooms. The property is equipped with natural gas heating and hot water heater, adding efficiency and long-term value. With strong bones and plenty of upside, this property is for an investor looking to renovate and add value. Being sold as-is, cash sale only. As always, buyer plans for use/occupancy and renovation would be subject to local borough approval. Don’t miss the opportunity to bring this project to life!

  7. 2026-06-13
    days on market $275,000 Active 50 DOM
  8. 2026-06-13
    days on market $275,000 Active 49 DOM
  9. 2026-06-09
    days on market $275,000 Active 46 DOM
  10. 2026-06-08
    days on market $275,000 Active 45 DOM
  11. 2026-06-07
    days on market $275,000 Active 44 DOM
  12. 2026-06-04
    pricedays on market $275,000 Active 41 DOM
  13. 2026-06-03
    days on market $280,000 Active 40 DOM
    Show marketing remark (1351 chars)

    Calling all investors—here is your next project opportunity! This two-story detached home offers incredible investment potential with your choice to create a multi-unit property or a single-family home! Currently configured with 5 bedrooms and 3 bathrooms, this home is ready for your vision. This property has been used as a multi-unit in the past with an existing separate entrance to the top floor and two electric meters. Some demo work has already been completed, giving you a head start on renovations. Original hardwood floors run throughout the home and have the potential to be beautifully restored. The first floor living room features an open layout with a charming stone fireplace as its focal point. The kitchen has been stripped and opens nicely to the living and dining areas, allowing for a seamless redesign. The home also includes a primary bedroom with en-suite bath, along with two additional full bathrooms. The property is equipped with natural gas heating and hot water heater, adding efficiency and long-term value. With strong bones and plenty of upside, this property is for an investor looking to renovate and add value. Being sold as-is, cash sale only. As always, buyer plans for use/occupancy and renovation would be subject to local borough approval. Don’t miss the opportunity to bring this project to life!

  14. 2026-06-02
    days on market $280,000 Active 39 DOM
  15. 2026-06-01
    days on market $280,000 Active 38 DOM
  16. 2026-05-31
    days on market $280,000 Active 37 DOM
  17. 2026-05-11
    listed $285,000 Active 1351-char remark
    Show marketing remark (1351 chars)

    Calling all investors—here is your next project opportunity! This two-story detached home offers incredible investment potential with your choice to create a multi-unit property or a single-family home! Currently configured with 5 bedrooms and 3 bathrooms, this home is ready for your vision. This property has been used as a multi-unit in the past with an existing separate entrance to the top floor and two electric meters. Some demo work has already been completed, giving you a head start on renovations. Original hardwood floors run throughout the home and have the potential to be beautifully restored. The first floor living room features an open layout with a charming stone fireplace as its focal point. The kitchen has been stripped and opens nicely to the living and dining areas, allowing for a seamless redesign. The home also includes a primary bedroom with en-suite bath, along with two additional full bathrooms. The property is equipped with natural gas heating and hot water heater, adding efficiency and long-term value. With strong bones and plenty of upside, this property is for an investor looking to renovate and add value. Being sold as-is, cash sale only. As always, buyer plans for use/occupancy and renovation would be subject to local borough approval. Don’t miss the opportunity to bring this project to life!

  18. 2026-05-08
    price $285,000 977-char remark
  19. 2026-04-24
    listed $289,900 Active 977-char remark
  20. 2026-03-10
    soldstatus $200,000
  21. 2025-12-11
    historical
  22. 2025-11-13
    listed $265,000 Active

ⓘ 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
$12,679 · $1,057/mo
Projected year-2 tax
$12,679 · $1,057/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 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
$34,673
− Mortgage interest
−$14,984
− Property taxes
−$12,679
− Insurance
−$1,338
− Repairs & maintenance
−$2,774
− Management
−$2,774
− Depreciation
−$7,782
Taxable loss
−$7,657
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,838
After-tax cash flow
$-1,621/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 — Norwood

Score
87/100
State rank
#52
US rank
#309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norwood, PA
County
Delaware County · 399,863 people
City population
5,934
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
5,934
Household income
$96,134
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
215.0

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 White (87%)
Race & ethnicity
White 87% Hispanic / Latino 5% Asian 5% Two or more races 2% Black 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 3%
Common ancestry
Romanian 4% Italian 2% Lithuanian 1%
Foreign-born
5% · Canada, Jamaica, South Korea
Languages at home
94% English-only · Spanish 1% Russian/Polish/Slavic 1% Other Asian/Pacific 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
▼ -112.94%
Current HPI
260.5441
Rent YoY
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

+0.9% since first listed
12 events — show timeline
  • 2026-06-15 Price Changed $267,500 BRIGHT MLS
  • 2026-06-15 Price Changed $267,500 BRIGHT MLS
  • 2026-06-03 Price Changed $275,000 BRIGHT MLS
  • 2026-06-03 Price Changed $275,000 BRIGHT MLS
  • 2026-05-19 Price Changed $280,000 BRIGHT MLS
  • 2026-05-19 Price Changed $280,000 BRIGHT MLS
  • 2026-05-11 Listed $285,000 BRIGHT MLS
  • 2026-05-08 Price Changed $285,000 BRIGHT MLS
  • 2026-04-24 Listed $289,900 BRIGHT MLS
  • 2026-03-10 Sold (Public Records) $200,000 Public Records
  • 2025-12-11 Listing Removed BRIGHT MLS
  • 2025-11-13 Listed $265,000 BRIGHT MLS

Property tax history

+6.3%/yr

Latest (2026): $12,679 · +63.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…