Top-Floor Residential Income
For Sale
$164,900
5200 HILLTOP DRIVE Unit B-22, Brookhaven, PA 19015
The unit includes a private elevated deck, updated kitchen finishes, and laundry facilities inside the residence.
Property Size625 SF
Price / SF$263.84
Days on Market77
Property Features for 5200 HILLTOP DRIVE Unit B-22
General Information
Standard status
Active
Size
625 SF
Property subtype
Unit/Flat/Apartment
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$2,282
Amenities
private deck
in-unit laundry
community swimming pool
Building Details
Building Size
625 SF
Year Built
1970
Listing Agency:
KW Greater West Chester
Listed By:
John Patrick · License #RM423959
(610) 659-1746
Source:
Wagnerrealestate
Added: Aug 20
Changed: Nov 2
Last Checked: Nov 4 at 9:07AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of KW Greater West Chester
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 625-square-foot, top-floor residential unit has a living room connected to a dedicated dining area, with sliding glass doors leading to a private elevated deck. The kitchen features gray shaker cabinets, white appliances, and LVP flooring. The bedroom includes a walk-in closet and ceiling fan; the full bathroom has a tub and shower behind glass doors. In-unit laundry includes built-in cabinet storage.
The property was built in 1970. Residents have access to a community swimming pool, and off-street parking is available.
The property was built in 1970. Residents have access to a community swimming pool, and off-street parking is available.
Key Highlights
- 625‑square‑foot top‑floor unit
- Private elevated deck accessed through sliding glass doors
- Kitchen with gray shaker cabinetry, white appliances, and LVP flooring
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$6,265
Cap Rate
3.80%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$125,300
$125.3K
Cap Rate 7%
$89,500
$89.5K
Cap Rate 9%
$69,611
$69.6K
Market Conditions
NOI Build-Up for 625 SF
Gross rent
$13.2K $21.12/SF
− Vacancy
−$1.8K −$2.89/SF
EGI
$11.4K $18.23/SF
− OpEx
−$5.1K −$8.20/SF
NOI
$6.3K $10.02/SF
Area
Delaware County, PA
Vacancy
13.70%
Lease Rate
$21.12 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$125,300
Cap Rate 7%
$89,500
Cap Rate 9%
$69,611
Alternative Uses
Best Use
Apartment 5plus
$89.5K
$78.3K – $104.4K
NOI $6,265 @ 7.0% cap · market cap 3.80%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$189.5K
$165.8K – $221.1K
NOI $13,265 @ 7.0% cap · market cap 8.04%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
243
Businesses Nearby
Explore this area
Business Placement
Demographics for 19015, PA
16,260
Population
7,160
Households
2.3
Avg Household Size
39
Median Age
29%
College-Educated
94%
High-School Grad
2.9 sq mi
ZIP Area
5,607
Density / Sq Mi
$84,783
Median Household Income
$49,480
Median Earnings
$1,170
Median Rent
$232,800
Median Home Value
Frequently Asked Questions
What type of property is this?
Residential income property - The unit includes a private elevated deck, updated kitchen finishes, and laundry facilities inside the residence.
Where is this residential income property located?
The property is located at 5200 HILLTOP DRIVE Unit B-22 Brookhaven, PA.
What is the asking price?
The asking price for this property is $164,900.
What are key features of this property?
This property features: 625‑square‑foot top‑floor unit; Private elevated deck accessed through sliding glass doors; Kitchen with gray shaker cabinetry, white appliances, and LVP flooring
