ZIP CODE 19143 // PHILADELPHIA-CAMDEN-WILMINGTON, PA-NJ-DE-MD // DATA AS OF 2026-09-30
Philadelphia, PA (19143) Rental Property Cap Rate & Cash Flow Report
Located in Philadelphia County (Philadelphia, PA), Zip Code 19143 ranks #3 of 500 within this selected sample (100th percentile) with a Zillow ZHVI typical home-value index of $144,647 (-0.4% YoY) and a ZORI observed market rent of $1,557/mo (+4.1% YoY). Cash-flow positive at standard 20% down payment (break-even down payment: 0.0%). This model combines different housing populations; it is not an observed average property return. Costs assume state-average tax, 0.5% annual insurance, 13% reserves and no HOA or management. Figures below follow your edits; this headline describes the original benchmark.
Net Monthly Cash Flow
+$399/mo
Annual: +$4,788/yr
Modeled Cap Rate
9.38%
NOI: $13,565/yr
Cash-on-Cash Return
14.39%
Cash Needed: $33,269
1% Rule Ratio
1.08%
Gross Yield: 12.92%
Break-Even Rent
$1,098/mo
State Tax: 1.36%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 19143 BENCHMARK)
Edit any value
Purchase Price (ZHVI proxy)
Monthly Gross Rent (ZORI proxy)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (PA Avg 1.36%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$731/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$427/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (19143)
| Year | ZHVI Value | ZORI Rent | Gross Yield |
|---|---|---|---|
| 2021 | $164,826 | $1,256/mo | 9.14% |
| 2022 | $162,048 | $1,349/mo | 9.99% |
| 2023 | $140,165 | $1,393/mo | 11.93% |
| 2024 | $143,821 | $1,442/mo | 12.03% |
| 2025 | $145,165 | $1,495/mo | 12.36% |
| 2026 | $144,647 | $1,557/mo | 12.92% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 19120 Philadelphia, PA | $166,390 | $1,507/mo | 7.60% | +$212/mo |
| 19124 Philadelphia, PA | $175,793 | $1,275/mo | 5.71% | -$52/mo |
| 17603 Lancaster, PA | $306,967 | $1,510/mo | 3.28% | -$714/mo |
| 19111 Philadelphia, PA | $292,631 | $1,427/mo | 3.23% | -$692/mo |
| 60628 Chicago, IL | $147,955 | $1,725/mo | 9.72% | +$451/mo |
| 10462 New York, NY | $261,095 | $2,563/mo | 8.35% | +$496/mo |