728 Christian St Philadelphia, PA, 19147
1 bed • 1.5 bath • 2 guests
Est. $3,228/mo

Inquire about this property
Contact Agent
$644,200
Zestimate
$29,665
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$32,670
Profit
Revenue
$29,665
Operating Expenses
$16,936
Operating Income
$12,729
Mortgage & Taxes
$45,398
Profit (Cash Flow)
-$32,670
$159,165
Cash Investment
Down Payment
$134,600
Renos & Furnishing
$4,375
Closing Costs
$20,190
Total
$159,165
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.52%
Cap Rate
1.89%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$31,941
Deductible property tax
$6,663
Your total deduction
$110,442
Your adjusted annual income
$150,000 - $110,442 = $39,558
Taxes on $39,558 (30%)
$11,867
Your old tax bill
$45,000
Your new tax bill
$11,867
Estimated tax savings
$33,133
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1,161 sqft
Year built:
1915
Size:
2,400 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
911 S 7th St | 5 | 1 | 2,304 | - | 1,255 | 1915 | $482,500 | 119 |
231 Monroe St | 5 | 2 | 2,502 | - | 1,966 | 1925 | $1,625,000 | 251 |
623 S American St Rear B | 2 | 1 | 585 | - | 281 | 1920 | $260,000 | 133 |
230 Queen St Apt A | 3 | 1 | 1,262 | - | 630 | 1980 | $574,900 | - |
1743 Lombard St | 3 | 1 | 1,258 | - | 918 | 1850 | $765,375 | 40 |
940 S 8th St | 3 | 3 | 2,095 | - | 856 | 2015 | $710,000 | - |
767 S 5th St | 3 | - | 2,464 | - | 1,152 | 2013 | $1,400,000 | - |
720 Christian St | - | - | 2,592 | - | 1,156 | 1915 | $360,000 | 135 |
1421 Fitzwater St | 4 | 3 | 2,448 | - | 1,280 | 2012 | $745,000 | 476 |
706 S 15th St | 3 | 2 | 1,656 | - | 799 | 1915 | $565,000 | 88 |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Row House
- Stories: 3
- Lot size: 1,161 sqft
- Building area: 2,400 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RM1
- Land Use: Residential
- Parcel Number: 02-1-0121-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $514,000
- County Est. Land Value: $102,800
- Assessed Land Value: $102,800
- County Est. Structure Value: $411,200
Market Estimate: $834,757
Ownership
- Name: Dung P Tran
- Owner Occupied: No
- Owner Mailing Address: 126 Federal St, Philadelphia, Pa 19147
- Years Owned: 380
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- High School: South Philadelphia High School with 1/10 star rating