4926 Boudinot St, Philadelphia, PA 19120
Local realty services provided by:Better Homes and Gardens Real Estate GSA Realty
4926 Boudinot St,Philadelphia, PA 19120
$125,000
- 3 Beds
- 1 Baths
- 1,184 sq. ft.
- Townhouse
- Active
Listed by: richard k cassell, chelsea k phillips
Office: kw empower
MLS#:PAPH2551404
Source:BRIGHTMLS
Price summary
- Price:$125,000
- Price per sq. ft.:$105.57
About this home
Investor special! 4926 Boudinot Street is the perfect addition to your rental portfolio **14.70% Cash-on-Cash Return**. This property offers a light cosmetic rehab opportunity to bring it back to life — with the major work already started. The cast iron sewer line has been replaced with PVC, saving you time and money. This spacious home also features private driveway parking in the rear — a desirable feature for tenants. With minimal effort, an investor can transform this into an excellent cash-flowing asset for years to come. Don’t miss this solid investment opportunity! THE FINANCIAL BREAKDOWN: Purchase Price: $140,000 / Estimated Renovation Budget: $50,000 / Total Project Cost: $190,000. THE PRO FORMA (PROJECTED VALUE): (ARV): $225,000 (Creates $35,000 in forced equity) / Projected Rent (Section 8): $1,780/month ($21,360/year). PROJECTED CASH-ON-CASH RETURN: This deal is projected to deliver a 14.70% Cash-on-Cash Return based on the following: Initial Cash Invested: $36,100 (Assumes 20% down on purchase + 6 months interest-only carry on $162k in loans). Post-Refinance Annual Expenses: $16,053 / P&I: $12,933 (On a $162k refi loan at 7%) / Taxes: $1,920/ Insurance: $1,200 / Projected Annual Cash Flow: $5,307 ($21,360 Rent - $16,053 Expenses). Contact Chelsea with questions or to set up a showing.
Contact an agent
Home facts
- Year built:1942
- Listing ID #:PAPH2551404
- Added:21 day(s) ago
- Updated:November 14, 2025 at 10:02 PM
Rooms and interior
- Bedrooms:3
- Total bathrooms:1
- Full bathrooms:1
- Living area:1,184 sq. ft.
Heating and cooling
- Cooling:Window Unit(s)
- Heating:Forced Air, Natural Gas
Structure and exterior
- Year built:1942
- Building area:1,184 sq. ft.
- Lot area:0.03 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$125,000
- Price per sq. ft.:$105.57
- Tax amount:$1,969 (2025)
New listings near 4926 Boudinot St
- New
$135,000Active2 beds 1 baths896 sq. ft.3103 N Croskey St, PHILADELPHIA, PA 19132
MLS# PAPH2559548Listed by: CENTURY 21 ADVANTAGE GOLD-SOUTHAMPTON - Open Sat, 11am to 1pmNew
$515,000Active2 beds 2 baths1,000 sq. ft.1513 Christian Street #4, PHILADELPHIA, PA 19146
MLS# PAPH2525244Listed by: KW EMPOWER - New
$380,000Active2 beds 2 baths1,116 sq. ft.149 Pierce St, PHILADELPHIA, PA 19148
MLS# PAPH2531902Listed by: COMPASS PENNSYLVANIA, LLC - New
$109,900Active-- beds -- baths1,158 sq. ft.3008 Fontain St, PHILADELPHIA, PA 19121
MLS# PAPH2539372Listed by: SJI JACKSON REALTY, LLC - New
$84,900Active-- beds -- baths1,264 sq. ft.1332 W Cambria St, PHILADELPHIA, PA 19132
MLS# PAPH2539384Listed by: SJI JACKSON REALTY, LLC - New
$119,900Active-- beds -- baths1,176 sq. ft.2725 W Oakdale St, PHILADELPHIA, PA 19132
MLS# PAPH2539390Listed by: SJI JACKSON REALTY, LLC - New
$99,900Active-- beds -- baths986 sq. ft.2753 N Bonsall St, PHILADELPHIA, PA 19132
MLS# PAPH2539394Listed by: SJI JACKSON REALTY, LLC - New
$99,900Active-- beds -- baths1,530 sq. ft.2336 W Norris St, PHILADELPHIA, PA 19121
MLS# PAPH2539404Listed by: SJI JACKSON REALTY, LLC - New
$99,900Active-- beds -- baths1,080 sq. ft.2834 W Harold St, PHILADELPHIA, PA 19132
MLS# PAPH2539408Listed by: SJI JACKSON REALTY, LLC - New
$109,900Active-- beds -- baths1,120 sq. ft.2463 N Opal St, PHILADELPHIA, PA 19132
MLS# PAPH2539412Listed by: SJI JACKSON REALTY, LLC