CashFlowRE
Sign in Sign up
709 E 26th St
D Composite 40.76
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).

  • Cash flow +14.4/30.0
  • ARV discount +6.2/15.0
  • DSCR +4.4/10.0
  • Rent growth +3.9/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

709 E 26th St · Wilmington, DE 19802
3 bd · 2.5 ba · 1,375 sqft · Townhouse public records · 5 Days on market
Built 2006 2,178 sqft lot $167/sqft · at area comps Est $224k · at est.

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

Listing remarks MLS

Welcome to 709 E. 26th Street. This lovely brick home features an open floorplan, 3 nice-sized bedrooms, patio, and detached garage! A covered front porch welcomes you to this home. Step inside to the open living & dining room, with plenty of space to gather and enjoy your everyday routine. Flow into the bright kitchen with access outside to the patio; ideal for grilling, outdoor dining, and relaxing. Finishing out the first level is a powder room for guests and convenient first-floor laundry. Upstairs, you will find three bedrooms and two full baths, including the master suite with en-suite bath. This home is situated close to several parks and accessible to major routes. Be sure to schedule a showing today!

Key facts

  • Brick townhome
  • Wood flooring
  • Main living area

Tags

BRICK TOWNHOMEMAIN LIVING AREAWOOD FLOORINGOPEN LAYOUTAMPLE CABINET STORAGEDURABLE COUNTERTOPS

Property features AI

Exterior

  • Parking: Rear-entry detached garage; One garage space; Two off-street parking spaces; Total of three garage/parking spaces; Access via alley
  • Utilities: Public water; Public sewer; Electric cooling fuel
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Mixed construction materials; Permanent foundation; Year built reported by assessor
  • Exterior features: Tidal water not present; Other structures noted above and below grade

Interior

  • Bedrooms: Three bedrooms on the upper level
  • Bathrooms: Two full bathrooms on upper level; One half bathroom on main level
  • Heating & cooling: Heat pump heating; Central air conditioning; Natural gas fuel for heating and hot water
  • Interior features: No basement; Finished above-grade living area per assessor

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/2.5-bath townhouse listed at $230k.

Deal economics

  • At list price, monthly cash flow is $46 ($551/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (20.1% below list).
  • Recommended offer: $184k (20.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#52 in DE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D+, commute D, crime F.
  • Brandywine School District (suburban): math 28% / reading 40% proficiency, ranked #11 of 26 in DE (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Carrcroft Elementary School (math 32% / reading 27%, grade F, #50 of 105 statewide, top 53%, 477 students, 0% FRL); Springer Middle School (math 24% / reading 40%, grade F, #15 of 36 statewide, top 40%, 797 students, 0% FRL); Brandywine High School (math 32% / reading 47%, grade F, #12 of 40 statewide, top 31%, 950 students, 0% FRL) — zoned schools average 0% FRL vs 38% district-wide (38 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.7%/yr); 132 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,367 units permitted in New Castle County in 2024 (201 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($54k/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 $7k of value loss. Plan a longer hold.
  • New Castle County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $183,880 (20.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.80%
Cap rate
6.53%
Cash-on-cash
0.86%
DSCR
1.04
GRM
10.4

CMA / ARV

ARV (median comp)
$223,732
List price
$230,000
Delta
2.80%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
709 E 26th St 0.00mi 3/2.5 1,375 (0%) 1mo $230,000 $167 99
2412 Lamotte St 0.25mi 3/1.0 1,275 (-7%) 0mo $125,000 $98 70
24 W 30th St 0.35mi 3/2.0 1,478 (+8%) 0mo $280,000 $189 69
2011 N West St 0.61mi 4/1.0 (+1) 1,375 (0%) 1mo $135,000 $98 60
2321 N Tatnall St 0.42mi 3/1.5 1,525 (+11%) 1mo $216,000 $142 58
305 W 21st St 0.66mi 3/1.5 1,450 (+6%) 1mo $290,000 $200 56
2009 N Tatnall St 0.56mi 3/1.0 1,475 (+7%) 1mo $170,000 $115 55
222 W 22nd St 0.59mi 3/2.5 1,525 (+11%) 1mo $265,000 $174 54
1313 N Walnut St 0.70mi 2/1.0 (-1) 1,350 (-2%) 1mo $155,000 $115 53
108 E 35th St 0.48mi 4/2.0 (+1) 1,525 (+11%) 1mo $225,000 $148 52
125 W 20th St 0.61mi 3/1.0 1,500 (+9%) 1mo $235,000 $157 50
2708 Thompson Pl 0.52mi 3/1.0 1,175 (-14%) 1mo $215,000 $183 45

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 · 5.72% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.55×
Total profit
$-29,259
Equity at exit
$34,294
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$375
Equity at exit
$19,886

Cash invested: $64,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
70 Landlord-Friendly
State Delaware
70 Landlord-Friendly · D+7
County
— inherits STATE
City
— inherits STATE
Court of Common Pleas hears L&T; moderate-paced. No state rent control.

ZIP-level market 19802

Rents YoY
5.7%
Active inventory
132
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,839 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$105 /mo · $1,257/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$46

Break-even live

Break-even rent $1,781
Max offer price $230,000
Occupancy floor 92%

Sensitivity live

Price -10% $176 -5% $111 +0% $46 +5% $-19 +10% $-84
Rent -10% $-99 -5% $-27 +0% $46 +5% $119 +10% $191
Rate -1.0pp $162 -0.5pp $104 base $46 +0.5pp $-14 +1.0pp $-74

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
$57,500
Closing costs
$6,900
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2705 Speakman Pl Wilmington, DE 3.0 1.5 1100 $1,975 $1.80 14d 1 0.08mi
103 E 24th St Unit 1 Wilmington, DE 3.0 1.0 1025 $1,795 $1.75 45d 1 0.22mi
2601 N Heald St Wilmington, DE 3.0 1.0 1025 $1,795 $1.75 0d 1 0.23mi
5 E 24th St Unit 1 Wilmington, DE 3.0 1.0 1150 $1,795 $1.56 45d 1 0.29mi
2518 N Tatnall St Wilmington, DE 4.0 1.5 1575 $1,995 $1.27 45d 1 0.33mi
918 E 17th St Unit 1 Wilmington, DE 3.0 1.0 1100 $1,795 $1.63 0d 1 0.39mi
3005 N West St Wilmington, DE 3.0 1.0 1176 $1,900 $1.62 26d 1 0.45mi
2401 N West St Wilmington, DE 4.0 1.0 1650 $1,900 $1.15 17d 1 0.46mi
125 W 23rd St Wilmington, DE 4.0 2.0 1672 $1,995 $1.19 45d 1 0.47mi
547 Eastlawn Ave Wilmington, DE 3.0 1.0 1400 $1,995 $1.43 45d 1 0.49mi
2923 N Washington St Wilmington, DE 3.0 1.0 1225 $1,600 $1.31 0d 1 0.51mi
3003 N Washington St Wilmington, DE 3.0 1.0 1250 $1,950 $1.56 45d 1 0.51mi
400 W 29th St Wilmington, DE 3.0 1.5 1125 $1,950 $1.73 45d 1 0.55mi
302 W 23rd St Unit 1 Wilmington, DE 2.0 1.0 1450 $1,295 $0.89 26d 1 0.58mi
306 W 23rd St Unit 1 Wilmington, DE 2.0 1.0 1475 $1,295 $0.88 26d 1 0.58mi
306 W 23rd St Unit 2 Wilmington, DE 2.0 1.0 1475 $1,295 $0.88 45d 1 0.58mi
306 Concord Ave Unit 2 Wilmington, DE 3.0 1.0 1100 $1,350 $1.23 45d 1 0.59mi
314 Concord Ave Unit 2 Wilmington, DE 2.0 1.0 1300 $1,295 $1.00 26d 1 0.60mi
517 W 26th St Unit NA Wilmington, DE 3.0 1.5 1344 $1,900 $1.41 26d 1 0.66mi
518 E 12th St Wilmington, DE 2.0 1.0 875 $1,425 $1.63 22d 1 0.69mi
1124 Clifford Brown Walk Wilmington, DE 2.0 1.0 1240 $1,625 $1.31 45d 1 0.74mi
409 W 20th St Unit 2 Wilmington, DE 2.0 1.0 1100 $1,500 $1.36 14d 1 0.74mi
409 W 20th St Unit 2 Wilmington, DE 2.0 1.0 1100 $1,700 $1.55 12d 1 0.74mi
1026 Bennett St Wilmington, DE 3.0 1.0 1125 $1,685 $1.50 0d 1 0.75mi
1004 N Spruce St Wilmington, DE 3.0 1.5 1075 $1,800 $1.67 20d 1 0.77mi
1217 N King St Wilmington, DE 3.0 1.5 1300 $2,145 $1.65 20d 1 0.78mi
605 E 10th St Wilmington, DE 3.0 1.0 1200 $1,850 $1.54 26d 1 0.79mi
928 Kirkwood St Wilmington, DE 3.0 1.5 1150 $1,700 $1.48 19d 1 0.82mi
507 Barrett St Wilmington, DE 3.0 1.0 1275 $1,700 $1.33 45d 1 0.83mi
604 W 20th St Unit 2 Wilmington, DE 2.0 1.0 900 $1,195 $1.33 26d 1 0.84mi
107 W 13th St Wilmington, DE 3.0 1.5 1325 $1,895 $1.43 45d 1 0.85mi
2 Colony Blvd Wilmington, DE 1.0–2.0 1.0–2.0 1112 $2,500 $2.25 0d 6 0.91mi
1001 N Orange St Wilmington, DE 1.0–2.0 1.0–2.0 833 $2,135 $2.56 0d 61 0.97mi
913 N Market St Wilmington, DE 1.0–2.0 1.0–2.0 974 $1,985 $2.04 45d 5 0.99mi
3408 Miller Rd Wilmington, DE 1.0–2.0 1.0–2.0 889 $1,775 $2.00 0d 8 1.02mi
116 W 9th St Wilmington, DE 1.0–2.0 1.0–2.0 813 $2,270 $2.79 0d 17 1.07mi
212 W 9th St Unit 204 Wilmington, DE 2.0 2.0 1671 $1,745 $1.04 7d 1 1.07mi
212 W 9th St Unit 204 Wilmington, DE 2.0 2.0 1671 $1,795 $1.07 45d 1 1.07mi
228 W 9th St Unit 201 Wilmington, DE 2.0 2.0 1031 $1,695 $1.64 46d 1 1.09mi
801 N Market St Unit 207 Wilmington, DE 2.0 2.0 1239 $1,895 $1.53 7d 1 1.09mi

Listing history 9 events

  1. 2026-05-05
    status Pending 1261-char remark
  2. 2026-04-30
    listed $230,000 Active 1261-char remark
  3. 2022-01-13
    soldstatus $140,000
  4. 2021-12-23
    soldstatus $175,000 Closed 725-char remark
    Show marketing remark (725 chars)

    Welcome to 709 E. 26th Street. This lovely brick home features an open floorplan, 3 nice-sized bedrooms, patio, and detached garage! A covered front porch welcomes you to this home. Step inside to the open living & dining room, with plenty of space to gather and enjoy your everyday routine. Flow into the bright kitchen with access outside to the patio; ideal for grilling, outdoor dining, and relaxing. Finishing out the first level is a powder room for guests and convenient first-floor laundry. Upstairs, you will find three bedrooms and two full baths, including the master suite with en-suite bath. This home is situated close to several parks and accessible to major routes. Be sure to schedule a showing today!

  5. 2021-11-17
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Welcome to 709 E. 26th Street. This lovely brick home features an open floorplan, 3 nice-sized bedrooms, patio, and detached garage! A covered front porch welcomes you to this home. Step inside to the open living & dining room, with plenty of space to gather and enjoy your everyday routine. Flow into the bright kitchen with access outside to the patio; ideal for grilling, outdoor dining, and relaxing. Finishing out the first level is a powder room for guests and convenient first-floor laundry. Upstairs, you will find three bedrooms and two full baths, including the master suite with en-suite bath. This home is situated close to several parks and accessible to major routes. Be sure to schedule a showing today!

  6. 2021-11-12
    listed $160,000 Active 725-char remark
    Show marketing remark (725 chars)

    Welcome to 709 E. 26th Street. This lovely brick home features an open floorplan, 3 nice-sized bedrooms, patio, and detached garage! A covered front porch welcomes you to this home. Step inside to the open living & dining room, with plenty of space to gather and enjoy your everyday routine. Flow into the bright kitchen with access outside to the patio; ideal for grilling, outdoor dining, and relaxing. Finishing out the first level is a powder room for guests and convenient first-floor laundry. Upstairs, you will find three bedrooms and two full baths, including the master suite with en-suite bath. This home is situated close to several parks and accessible to major routes. Be sure to schedule a showing today!

  7. 2020-01-27
    historical
  8. 2020-01-07
    listed $145,000 Active
  9. 2006-11-29
    soldstatus $129,050

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast DE · Partial reset (capped growth)

Current annual tax
$1,257 · $105/mo
Projected year-2 tax
$1,295 · $108/mo
Expected delta
+$39/yr (+$3/mo · 3.1%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$22,066
− Mortgage interest
−$12,884
− Property taxes
−$1,257
− Insurance
−$1,150
− Repairs & maintenance
−$1,765
− Management
−$1,765
− Depreciation
−$6,691
Taxable loss
−$3,446
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$827
After-tax cash flow
$1,378/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
Brandywine School District
NCES district ID
1001240
Math proficiency
28% ▼ -13.00%
Reading proficiency
40% ▼ -13.00%
Median HH income
$68,743
Composite
31.27/100
National rank
#6019
State rank
#11 of 26 in DE

Livability — Wilmington

Score
64/100
State rank
#52
US rank
#14251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wilmington, DE
County
New Castle County · 483,412 people
City population
173,480
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
26,051
Household income
$53,812
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
1816.0

Population outlook (New Castle County) Hauer SSP2

Today (2025)
594,686 people
By 2030
609,164 · +2.4%
By 2040
632,154 · +6.3%
By 2050
649,068 · +9.1%
By 2075
687,771 · +15.7%
By 2100
694,961 · +16.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (68%)
Race & ethnicity
Black 68% White 20% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Slovak 1% Romanian 1% Italian 1%
Foreign-born
11% · Canada, Jamaica, China
Languages at home
92% English-only · Spanish 4% Arabic 0%

Political lean MEDSL · New Castle

2024 margin
Solid D (+32.6) · D 65.5% · R 32.9% · Other 1.6%
2008→2024 swing
-8.1pp toward R · 2008: 40.6pp · 2024: 32.6pp
All cycles
2024: D+32.6 2020: D+37.1 2016: D+29.6 2012: D+34.1 2008: D+40.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -296.47%
Current HPI
225.6613
Rent YoY
▲ 5.72%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
F500 in state
0

Price history

+78.2% since first listed
10 events — show timeline
  • 2026-06-05 Sold (MLS) $230,000 BRIGHT MLS
  • 2026-05-05 Pending BRIGHT MLS
  • 2026-04-30 Listed $230,000 BRIGHT MLS
  • 2022-01-13 Sold (Public Records) $140,000 Public Records
  • 2021-12-23 Sold (MLS) $175,000 BRIGHT MLS
  • 2021-11-17 Pending BRIGHT MLS
  • 2021-11-12 Listed $160,000 BRIGHT MLS
  • 2020-01-27 Listing Removed BRIGHT MLS
  • 2020-01-07 Listed $145,000 BRIGHT MLS
  • 2006-11-29 Sold (Public Records) $129,050 Public Records

Property tax history

+2.2%/yr

Latest (2024): $1,257 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…