Fully Leased Duplex Income
828 DERWYN Road Drexel Hill, PA 19026
828 DERWYN Road, Drexel Hill, PA, 19026
$279,900
For Sale
$279,900
MULTI_FAMILY - Colonial - DREXEL HILL, PA
Property Size1,458 SF
Lot Size0.04 Acres
Price / SF$191.98
Days on Market53
Property Features for 828 DERWYN Road
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Rooms
- Basement
- Parking
- 2
- Parking features
- Driveway, Garage - Attached
- Interior features
- Ceiling Fan(s)
- Appliances
- Oven/Range - Gas, Oven/Range - Electric
- Standard status
- Active
- Size
- 1,458 SF
- Lot size
- 0.04 Acres
Taxes and HOA fees
- Tax Annual Amount
- 6140
Utilities
- Heating system
- Hot Water(Heating)
- Cooling system
- Wall Unit(s)
Building Details
- Year built
- 1942
- Number of units
- 1
- Building materials
- Brick, Masonry, Stone
- Architectural style
- Colonial
Listing Agency
EXP Realty, LLC
(888) 397-7352
630 Freedom Business Ctr Drive unit: 300, Philadelphia, PA
Listed by
Kelly Jennings · License #RS341985
(484) 947-6773
Added: May 30 Updated: Jul 13 at 11:09 am Checked: Jul 21 at 2:06 am
MLS# PADE2116018
Listing URL
Copyright © 2026 Bright MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This fully leased duplex at 828 Derwyn Rd features two occupied units within a compact residential income configuration. The first-floor unit offers one bedroom and one bathroom. The second-floor unit offers two bedrooms and one bathroom, with newly installed flooring noted for refreshed interior finishes. Both units are described as having large windows and generously sized rooms with functional layouts.
The property includes a basement that adds practical utility, with separate tenant storage areas and outside access. Garage access is also provided, supporting convenient move-in and day-to-day use for occupants. The listing describes the exterior as stone-and-brick with a well maintained appearance.
For an investor or owner-operator seeking a duplex with existing tenancy, the current fully leased status supports immediate occupancy. The unit mix—a one-bedroom/one-bath on the first floor and a two-bedroom/one-bath on the second floor—can appeal to a range of household types. Additional convenience from the basement storage, outside access, and garage access may help differentiate the property from other duplexes with fewer shared amenities.
The property includes a basement that adds practical utility, with separate tenant storage areas and outside access. Garage access is also provided, supporting convenient move-in and day-to-day use for occupants. The listing describes the exterior as stone-and-brick with a well maintained appearance.
For an investor or owner-operator seeking a duplex with existing tenancy, the current fully leased status supports immediate occupancy. The unit mix—a one-bedroom/one-bath on the first floor and a two-bedroom/one-bath on the second floor—can appeal to a range of household types. Additional convenience from the basement storage, outside access, and garage access may help differentiate the property from other duplexes with fewer shared amenities.
Key Highlights
- Fully leased duplex with two occupied units providing immediate rental income
- Unit mix: first‑floor 1 bed / 1 bath and second‑floor 2 bed / 1 bath
- Second‑floor unit includes newly installed flooring
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $26.2k | $18.00 |
| − Vacancy | −$3.4k | −$2.34 |
| EGI | $22.8k | $15.66 |
| − OpEx | −$6.8k | −$4.70 |
| NOI | $16.0k | $10.96 |
1,458 SF · lease $18.00/SF/yr · vacancy 13.01% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$228.3K
$199.8K – $266.4K
NOI $15,981 @ 7.0% cap · market cap 5.71%
Second Best
Apartment 5plus
$208.8K
$182.7K – $243.6K
NOI $14,616 @ 7.0% cap · market cap 5.22%
Theoretical Best
Office A
$442.1K
$386.8K – $515.7K
NOI $30,944 @ 7.0% cap · market cap 11.06%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Two occupied units with separate storage, outside access, and garage access within a well maintained duplex setting.
Where is this duplex located?
The property is located at 828 DERWYN Road Drexel Hill, PA.
What is the asking price?
The asking price for this property is $279,900.
What are key features of this property?
This property features: Fully leased duplex with two occupied units providing immediate rental income; Unit mix: first‑floor 1 bed / 1 bath and second‑floor 2 bed / 1 bath; Second‑floor unit includes newly installed flooring
