CashFlowRE
Sign in Sign up
222 Market St
B- Composite 67.38
Why this score? — see what drove the B- 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 +24.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +8.7/10.0
  • DSCR +7.8/10.0
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

222 Market St · Marcus Hook, PA 19061
3 bd · 1.0 ba · 1,792 sqft · SingleFamily public records · 227 Days on market
Built 1910 1,742 sqft lot $83/sqft · 25% below area Est $200k · 25% under

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

Listing remarks MLS

Welcome to 222 Market Street – a charming twin colonial located in the heart of Marcus Hook! This well-maintained 4-bedroom, 1-bath home offers 1,792 square feet of comfortable living space across three levels, combining classic character with modern updates. From the moment you step inside, you’ll appreciate the natural light that fills each room and the thoughtful layout that makes this home both inviting and functional. The spacious living room is designed for relaxation and everyday living, featuring multiple windows, a ceiling fan, a wood accent wall, and a TV mount ready for your entertainment setup. Just beyond, the dining room sits conveniently between the living room and kitchen, perfect for hosting dinners or casual family meals, and offers direct access to the backyard. The kitchen boasts warm oak cabinetry, plenty of counter space for meal prep, and another ceiling fan for comfort. Upstairs, the second level features three well-sized bedrooms, each with adequate closet space and overhead lighting. The primary bedroom stands out with soft carpeting and a large closet, while the updated hall bath features a stylish tub/shower combo and durable LVP flooring. The third bedroom on this level is accessed through the second bedroom. It can also serve as a home office, nursery, or walk-in closet! On the third floor, you’ll find a spacious fourth bedroom with great privacy, ideal for guests or a quiet retreat. The basement provides a dedicated laundry area and additional space for storage or hobbies. Outside, the yard includes a ground-level deck, offering a great spot for barbecues, outdoor dining, or simply relaxing in the fresh air. Street parking is available right in front of the home for your convenience. This property is just minutes from local restaurants, shopping, and major highways, making commuting or exploring the area a breeze. 222 Market Street offers comfort, character, and convenience, all in one inviting package. Schedule your showing today and see why this home is a wonderful place to call your own!

Key facts

  • Oak cabinetry
  • Twin colonial
  • Wood accent wall

Tags

TWIN COLONIALNATURAL LIGHTWOOD ACCENT WALLTV MOUNTDIRECT ACCESS TO BACKYARDOAK CABINETRY

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 $149k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#908 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools F, amenities F, commute F.
  • Chichester SD (suburban): math 19% / reading 41% proficiency, ranked #438 of 539 in PA (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.8%/yr); 69 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $86k (37%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1910 — 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 $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.37%
Cap rate
8.71%
Cash-on-cash
8.64%
DSCR
1.38
GRM
6.1

CMA / ARV

ARV (median comp)
$199,807
List price
$149,000
Delta
-25.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.83% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.83×
Total profit
$-7,188
Equity at exit
$22,216
10-year hold
IRR
3.4%
Equity multiple
1.23×
Total profit
$9,686
Equity at exit
$12,883

Cash invested: $41,720 (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 19061

Rents YoY
1.8%
Active inventory
69
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,039 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$467 /mo · $5,605/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$428
Net cashflow
$300

Break-even live

Break-even rent $1,659
Max offer price $149,000
Occupancy floor 80%

Sensitivity live

Price -10% $385 -5% $342 +0% $300 +5% $258 +10% $216
Rent -10% $139 -5% $220 +0% $300 +5% $381 +10% $461
Rate -1.0pp $375 -0.5pp $338 base $300 +0.5pp $262 +1.0pp $222

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
$37,250
Closing costs
$4,470
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7 W 6th St Marcus Hook, PA 3.0 1.0 1287 $1,815 $1.41 16d 1 0.19mi
1015 McClenahan Ter Marcus Hook, PA 3.0 2.5 1456 $2,400 $1.65 12d 1 0.54mi

Listing history 21 events

  1. 2026-06-21
    days on market $149,000 Active 227 DOM
  2. 2026-06-18
    days on market $149,000 Active 224 DOM
  3. 2026-06-17
    days on market $149,000 Active 223 DOM
  4. 2026-06-16
    days on market $149,000 Active 222 DOM
  5. 2026-06-15
    days on market $149,000 Active 221 DOM
  6. 2026-06-13
    days on market $149,000 Active 219 DOM
  7. 2026-06-13
    pricedays on market $149,000 Active 218 DOM
  8. 2026-06-09
    days on market $189,000 Active 215 DOM
  9. 2026-06-08
    days on market $189,000 Active 214 DOM
  10. 2026-06-07
    days on market $189,000 Active 213 DOM
  11. 2026-06-04
    days on market $189,000 Active 210 DOM
  12. 2026-06-03
    days on market $189,000 Active 209 DOM
  13. 2026-06-02
    days on market $189,000 Active 208 DOM
  14. 2026-06-01
    days on market $189,000 Active 207 DOM
  15. 2026-05-31
    days on market $189,000 Active 206 DOM
  16. 2026-02-18
    price $189,000 2074-char remark
    Show marketing remark (2074 chars)

    Welcome to 222 Market Street – a charming twin colonial located in the heart of Marcus Hook! This well-maintained 4-bedroom, 1-bath home offers 1,792 square feet of comfortable living space across three levels, combining classic character with modern updates. From the moment you step inside, you’ll appreciate the natural light that fills each room and the thoughtful layout that makes this home both inviting and functional. The spacious living room is designed for relaxation and everyday living, featuring multiple windows, a ceiling fan, a wood accent wall, and a TV mount ready for your entertainment setup. Just beyond, the dining room sits conveniently between the living room and kitchen, perfect for hosting dinners or casual family meals, and offers direct access to the backyard. The kitchen boasts warm oak cabinetry, plenty of counter space for meal prep, and another ceiling fan for comfort. Upstairs, the second level features three well-sized bedrooms, each with adequate closet space and overhead lighting. The primary bedroom stands out with soft carpeting and a large closet, while the updated hall bath features a stylish tub/shower combo and durable LVP flooring. The third bedroom on this level is accessed through the second bedroom. It can also serve as a home office, nursery, or walk-in closet! On the third floor, you’ll find a spacious fourth bedroom with great privacy, ideal for guests or a quiet retreat. The basement provides a dedicated laundry area and additional space for storage or hobbies. Outside, the yard includes a ground-level deck, offering a great spot for barbecues, outdoor dining, or simply relaxing in the fresh air. Street parking is available right in front of the home for your convenience. This property is just minutes from local restaurants, shopping, and major highways, making commuting or exploring the area a breeze. 222 Market Street offers comfort, character, and convenience, all in one inviting package. Schedule your showing today and see why this home is a wonderful place to call your own!

  17. 2025-12-11
    price $200,000 2074-char remark
    Show marketing remark (2074 chars)

    Welcome to 222 Market Street – a charming twin colonial located in the heart of Marcus Hook! This well-maintained 4-bedroom, 1-bath home offers 1,792 square feet of comfortable living space across three levels, combining classic character with modern updates. From the moment you step inside, you’ll appreciate the natural light that fills each room and the thoughtful layout that makes this home both inviting and functional. The spacious living room is designed for relaxation and everyday living, featuring multiple windows, a ceiling fan, a wood accent wall, and a TV mount ready for your entertainment setup. Just beyond, the dining room sits conveniently between the living room and kitchen, perfect for hosting dinners or casual family meals, and offers direct access to the backyard. The kitchen boasts warm oak cabinetry, plenty of counter space for meal prep, and another ceiling fan for comfort. Upstairs, the second level features three well-sized bedrooms, each with adequate closet space and overhead lighting. The primary bedroom stands out with soft carpeting and a large closet, while the updated hall bath features a stylish tub/shower combo and durable LVP flooring. The third bedroom on this level is accessed through the second bedroom. It can also serve as a home office, nursery, or walk-in closet! On the third floor, you’ll find a spacious fourth bedroom with great privacy, ideal for guests or a quiet retreat. The basement provides a dedicated laundry area and additional space for storage or hobbies. Outside, the yard includes a ground-level deck, offering a great spot for barbecues, outdoor dining, or simply relaxing in the fresh air. Street parking is available right in front of the home for your convenience. This property is just minutes from local restaurants, shopping, and major highways, making commuting or exploring the area a breeze. 222 Market Street offers comfort, character, and convenience, all in one inviting package. Schedule your showing today and see why this home is a wonderful place to call your own!

  18. 2025-11-21
    price $225,000 2074-char remark
    Show marketing remark (2074 chars)

    Welcome to 222 Market Street – a charming twin colonial located in the heart of Marcus Hook! This well-maintained 4-bedroom, 1-bath home offers 1,792 square feet of comfortable living space across three levels, combining classic character with modern updates. From the moment you step inside, you’ll appreciate the natural light that fills each room and the thoughtful layout that makes this home both inviting and functional. The spacious living room is designed for relaxation and everyday living, featuring multiple windows, a ceiling fan, a wood accent wall, and a TV mount ready for your entertainment setup. Just beyond, the dining room sits conveniently between the living room and kitchen, perfect for hosting dinners or casual family meals, and offers direct access to the backyard. The kitchen boasts warm oak cabinetry, plenty of counter space for meal prep, and another ceiling fan for comfort. Upstairs, the second level features three well-sized bedrooms, each with adequate closet space and overhead lighting. The primary bedroom stands out with soft carpeting and a large closet, while the updated hall bath features a stylish tub/shower combo and durable LVP flooring. The third bedroom on this level is accessed through the second bedroom. It can also serve as a home office, nursery, or walk-in closet! On the third floor, you’ll find a spacious fourth bedroom with great privacy, ideal for guests or a quiet retreat. The basement provides a dedicated laundry area and additional space for storage or hobbies. Outside, the yard includes a ground-level deck, offering a great spot for barbecues, outdoor dining, or simply relaxing in the fresh air. Street parking is available right in front of the home for your convenience. This property is just minutes from local restaurants, shopping, and major highways, making commuting or exploring the area a breeze. 222 Market Street offers comfort, character, and convenience, all in one inviting package. Schedule your showing today and see why this home is a wonderful place to call your own!

  19. 2025-11-06
    listed $234,900 Active 2074-char remark
    Show marketing remark (2074 chars)

    Welcome to 222 Market Street – a charming twin colonial located in the heart of Marcus Hook! This well-maintained 4-bedroom, 1-bath home offers 1,792 square feet of comfortable living space across three levels, combining classic character with modern updates. From the moment you step inside, you’ll appreciate the natural light that fills each room and the thoughtful layout that makes this home both inviting and functional. The spacious living room is designed for relaxation and everyday living, featuring multiple windows, a ceiling fan, a wood accent wall, and a TV mount ready for your entertainment setup. Just beyond, the dining room sits conveniently between the living room and kitchen, perfect for hosting dinners or casual family meals, and offers direct access to the backyard. The kitchen boasts warm oak cabinetry, plenty of counter space for meal prep, and another ceiling fan for comfort. Upstairs, the second level features three well-sized bedrooms, each with adequate closet space and overhead lighting. The primary bedroom stands out with soft carpeting and a large closet, while the updated hall bath features a stylish tub/shower combo and durable LVP flooring. The third bedroom on this level is accessed through the second bedroom. It can also serve as a home office, nursery, or walk-in closet! On the third floor, you’ll find a spacious fourth bedroom with great privacy, ideal for guests or a quiet retreat. The basement provides a dedicated laundry area and additional space for storage or hobbies. Outside, the yard includes a ground-level deck, offering a great spot for barbecues, outdoor dining, or simply relaxing in the fresh air. Street parking is available right in front of the home for your convenience. This property is just minutes from local restaurants, shopping, and major highways, making commuting or exploring the area a breeze. 222 Market Street offers comfort, character, and convenience, all in one inviting package. Schedule your showing today and see why this home is a wonderful place to call your own!

  20. 2014-04-30
    historical
  21. 2013-05-24
    listed $80,000

ⓘ 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
$5,605 · $467/mo
Projected year-2 tax
$5,605 · $467/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 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°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 4 unhealthy d/yr today · 7 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
$24,469
− Mortgage interest
−$8,346
− Property taxes
−$5,605
− Insurance
−$745
− Repairs & maintenance
−$1,958
− Management
−$1,958
− Depreciation
−$4,335
Taxable income
$1,523
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$365
After-tax cash flow
$3,238/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
Chichester SD
NCES district ID
4205910
Math proficiency
19% ▼ -12.00%
Reading proficiency
41% ▼ -17.00%
Median HH income
$57,612
Composite
26.84/100
National rank
#7110
State rank
#438 of 539 in PA

Livability — Marcus Hook

Score
68/100
State rank
#908
US rank
#9795

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marcus Hook, PA
County
Delaware County · 399,863 people
City population
19,896
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
19,896
Household income
$82,005
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
612.0

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 (74%)
Race & ethnicity
White 74% Black 11% Hispanic / Latino 5% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 5% Subsaharan African 3% Polish 2%
Foreign-born
8% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 3% Chinese 3% Other Indo-European 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
▼ -187.71%
Current HPI
265.507
Rent YoY
▲ 1.83%
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

+136.2% since first listed
6 events — show timeline
  • 2026-02-18 Price Changed $189,000 BRIGHT MLS
  • 2025-12-11 Price Changed $200,000 BRIGHT MLS
  • 2025-11-21 Price Changed $225,000 BRIGHT MLS
  • 2025-11-06 Listed $234,900 BRIGHT MLS
  • 2014-04-30 Listing Removed BRIGHT MLS
  • 2013-05-24 Listed $80,000 BRIGHT MLS

Property tax history

+3.8%/yr

Latest (2026): $5,605 · +39.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…