4926 Boudinot St, Philadelphia, PA 19120
Local realty services provided by:CENTURY 21 Rauh & Johns
4926 Boudinot St,Philadelphia, PA 19120
$109,000
- 3 Beds
- 1 Baths
- 1,184 sq. ft.
- Townhouse
- Pending
Listed by: richard k cassell
Office: kw empower
MLS#:PAPH2551404
Source:BRIGHTMLS
Price summary
- Price:$109,000
- Price per sq. ft.:$92.06
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:52 day(s) ago
- Updated:December 16, 2025 at 09:03 AM
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:$109,000
- Price per sq. ft.:$92.06
- Tax amount:$1,969 (2025)
New listings near 4926 Boudinot St
- New
$655,000Active-- beds -- baths1,876 sq. ft.918 S 24th St, PHILADELPHIA, PA 19146
MLS# PAPH2567540Listed by: LYL REALTY GROUP - Coming SoonOpen Sat, 11am to 12:30pm
$825,000Coming Soon4 beds 3 baths225 E Gravers Ln, PHILADELPHIA, PA 19118
MLS# PAPH2535838Listed by: KW EMPOWER - Open Sun, 12 to 2pmNew
$374,900Active4 beds 3 baths1,668 sq. ft.6034 W Columbia Ave, PHILADELPHIA, PA 19151
MLS# PAPH2567506Listed by: DIVERSIFIED REALTY SOLUTIONS - New
$378,000Active5 beds 2 baths1,870 sq. ft.4448 Mitchell St, PHILADELPHIA, PA 19128
MLS# PAPH2567518Listed by: HOMESTARR REALTY - New
$229,900Active3 beds 1 baths1,024 sq. ft.2215 S 9th St, PHILADELPHIA, PA 19148
MLS# PAPH2567520Listed by: TRIAMOND REALTY - New
$239,900Active3 beds 1 baths1,152 sq. ft.3123 Levick St, PHILADELPHIA, PA 19149
MLS# PAPH2567230Listed by: BELIEVE REALTY GROUP - New
$614,900Active3 beds 3 baths3,135 sq. ft.286 Parker Ave #g, PHILADELPHIA, PA 19128
MLS# PAPH2567514Listed by: COLDWELL BANKER REALTY - Open Sat, 11am to 1pmNew
$725,000Active3 beds 3 baths1,100 sq. ft.7725 Crefeld St, PHILADELPHIA, PA 19118
MLS# PAPH2561976Listed by: COMPASS PENNSYLVANIA, LLC - New
$100,000Active3 beds 1 baths1,036 sq. ft.6356 Wheeler St, PHILADELPHIA, PA 19142
MLS# PAPH2564158Listed by: LIME HOUSE - New
$355,000Active1 beds 1 baths952 sq. ft.1600 Arch St #1602, PHILADELPHIA, PA 19103
MLS# PAPH2567206Listed by: COLDWELL BANKER REALTY