4926 Boudinot St, Philadelphia, PA 19120
Local realty services provided by:ERA OakCrest Realty, Inc.
4926 Boudinot St,Philadelphia, PA 19120
$125,000
- 3 Beds
- 1 Baths
- 1,184 sq. ft.
- Townhouse
- Active
Listed by:richard k cassell
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:8 day(s) ago
- Updated:November 02, 2025 at 02:45 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
$805,000Active6 beds -- baths3,590 sq. ft.2217 N Broad St, PHILADELPHIA, PA 19132
MLS# PAPH2554734Listed by: KW EMPOWER - Open Sun, 12 to 1pmNew
$160,000Active3 beds 2 baths1,604 sq. ft.1539 N Allison St, PHILADELPHIA, PA 19131
MLS# PAPH2549240Listed by: MARVIN CAPPS REALTY INC - New
$150,000Active3 beds -- baths1,026 sq. ft.4246 N 15th St, PHILADELPHIA, PA 19140
MLS# PAPH2554300Listed by: MARVIN CAPPS REALTY INC - Coming Soon
$280,000Coming Soon3 beds 2 baths1414 Mckinley St, PHILADELPHIA, PA 19149
MLS# PAPH2554810Listed by: HOMELINK REALTY - New
$95,000Active0.01 Acres1826 N Marshall St, PHILADELPHIA, PA 19122
MLS# PAPH2554708Listed by: KW EMPOWER - New
$134,900Active3 beds 1 baths1,224 sq. ft.147 N Wanamaker St, PHILADELPHIA, PA 19139
MLS# PAPH2554800Listed by: RE/MAX PRIME REAL ESTATE - Open Sun, 1:30 to 3:30pmNew
$117,777Active-- beds 1 baths406 sq. ft.2101-17 Chestnut St #805, PHILADELPHIA, PA 19103
MLS# PAPH2554496Listed by: LONG & FOSTER REAL ESTATE, INC. - New
$190,000Active3 beds 2 baths1,265 sq. ft.5811 N 7th St, PHILADELPHIA, PA 19120
MLS# PAPH2554750Listed by: MIS REALTY - New
$425,000Active3 beds 2 baths2,210 sq. ft.526 Wartman St, PHILADELPHIA, PA 19128
MLS# PAPH2554780Listed by: DAN REAL ESTATE, INC. - New
$457,000Active3 beds -- baths1,080 sq. ft.2528 S 13th St, PHILADELPHIA, PA 19148
MLS# PAPH2554782Listed by: EXIT ELEVATE REALTY