https://bright-media01.prd.brightmls.com/bright/images/0000/8036/2185/7536/803621857536_1024_768_WM_X9UuSowrn7QdHYic.jpg

2010-n-randolph-st,philadelphia,pa,19122

Back to Search

2010 N Randolph St

Philadelphia, PA, 19122

For Sale $595,000 ($253.19 per Sq Ft)

$595,000 ($253.19 per Sq Ft)

☆☆☆☆☆★★★★★
Not Rated
(0)

Unknown Bedrooms
Unknown Bathrooms
2,350 Sq Ft
902 Sq Ft

Description

High-Yield Duplex in Prime Location – 6.8% Cap Rate + 10-Year Tax Abatement Pending! This brand-new (Fall 2024) luxury duplex in Norris Square is a prime cash-flowing asset generating $4,000/month in rental income with a strong 6.8% cap rate and a pending 10-year tax abatement, keeping overhead low and profits high. Unit 1 (2 bed/2.5 bath) rents for $1,800/month and features a private backyard, while Unit 2 (3 bed/3 bath) rents for $2,200/month with a private rooftop deck offering stunning city views. Designed for maximum ROI with minimal maintenance, this all-electric property boasts modern finishes, high ceilings, recessed lighting, durable vinyl plank flooring, and sleek stainless steel appliances. Located in a high-demand rental area near Fishtown, and public transit, this is an exceptional investment opportunity with strong tenant appeal and long-term appreciation potential. Don’t miss out—schedule your private showing today!

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$595,000
Property Type	Duplex (2-units)
Usable Sqft	2,350
Number of Stories	4 stories
Parking Spots	0 spots
Year Built	2024
Last Sold	Unknown
Sold Price	Unknown

APN #	Unknown
MLS #	PAPH2442980
Property ID	319442344
Lot Sqft	902
Zoning	CMX-2
Total Units	2
Days on Market	56
Original List Price	Unknown
Applicances	Water Heater,Washer/Dryer Stacked,Stainless Steel Appliances,Refrigerator,Oven/Range - Electric,Disposal,Dishwasher,Built-In Microwave%
Date Updated	April 02, 2025
Date Created	February 06, 2025

Financials

Unit #	Beds	Baths	Current Rent	Proforma Rent
Unit #1			$48,000	$0

Cap Rate

6.85%

Listing Provided By

Emre Yucel an agent of . Lic #RS370340

© 2025 Copyright BRIGHT, All Rights Reserved

The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms in which participates, and is provided by BRIGHT through a licensing agreement.

The information provided by this website is for the personal, non-commercial use of consumers and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.

Some properties which appear for sale on this website may no longer be available because they are under contract, have Closed or are no longer being offered for sale.

Some real estate firms do not participate in IDX and their listings do not appear on this website. Some properties listed with participating firms do not appear on this website at the request of the seller.

This home sale information is not to be construed as an appraisal and may not be used as such for any purpose.

BRIGHT MLS is the (or a) provider of this home sale information and has compiled content from various sources. Some properties represented may not have actually sold due to reporting errors.

Information Deemed Reliable But Not Guaranteed

Data last updated: April 03, 2025.

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$4,327
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$4,327 /mo
Loan amount	$595,000
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$4,327
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $903,039 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$4,160	$441	$3,719	$594,559
2	$4,160	$444	$3,716	$594,115
3	$4,160	$447	$3,713	$593,668
4	$4,160	$450	$3,710	$593,218
5	$4,160	$452	$3,708	$592,766
6	$4,160	$455	$3,705	$592,311
7	$4,160	$458	$3,702	$591,853
8	$4,160	$461	$3,699	$591,392
9	$4,160	$464	$3,696	$590,928
10	$4,160	$467	$3,693	$590,461
11	$4,160	$470	$3,690	$589,992
12	$4,160	$473	$3,687	$589,519
13	$4,160	$476	$3,684	$589,044
14	$4,160	$478	$3,682	$588,565
15	$4,160	$481	$3,679	$588,084
16	$4,160	$484	$3,676	$587,599
17	$4,160	$488	$3,672	$587,112
18	$4,160	$491	$3,669	$586,621
19	$4,160	$494	$3,666	$586,128
20	$4,160	$497	$3,663	$585,631
21	$4,160	$500	$3,660	$585,131
22	$4,160	$503	$3,657	$584,628
23	$4,160	$506	$3,654	$584,122
24	$4,160	$509	$3,651	$583,613
25	$4,160	$512	$3,648	$583,100
26	$4,160	$516	$3,644	$582,585
27	$4,160	$519	$3,641	$582,066
28	$4,160	$522	$3,638	$581,544
29	$4,160	$525	$3,635	$581,018
30	$4,160	$529	$3,631	$580,490
31	$4,160	$532	$3,628	$579,958
32	$4,160	$535	$3,625	$579,423
33	$4,160	$539	$3,621	$578,884
34	$4,160	$542	$3,618	$578,342
35	$4,160	$545	$3,615	$577,797
36	$4,160	$549	$3,611	$577,248
37	$4,160	$552	$3,608	$576,696
38	$4,160	$556	$3,604	$576,140
39	$4,160	$559	$3,601	$575,581
40	$4,160	$563	$3,597	$575,018
41	$4,160	$566	$3,594	$574,452
42	$4,160	$570	$3,590	$573,882
43	$4,160	$573	$3,587	$573,309
44	$4,160	$577	$3,583	$572,732
45	$4,160	$580	$3,580	$572,152
46	$4,160	$584	$3,576	$571,568
47	$4,160	$588	$3,572	$570,980
48	$4,160	$591	$3,569	$570,389
49	$4,160	$595	$3,565	$569,794
50	$4,160	$599	$3,561	$569,195
51	$4,160	$603	$3,557	$568,593
52	$4,160	$606	$3,554	$567,986
53	$4,160	$610	$3,550	$567,376
54	$4,160	$614	$3,546	$566,762
55	$4,160	$618	$3,542	$566,144
56	$4,160	$622	$3,538	$565,523
57	$4,160	$625	$3,535	$564,897
58	$4,160	$629	$3,531	$564,268
59	$4,160	$633	$3,527	$563,635
60	$4,160	$637	$3,523	$562,997
61	$4,160	$641	$3,519	$562,356
62	$4,160	$645	$3,515	$561,711
63	$4,160	$649	$3,511	$561,062
64	$4,160	$653	$3,507	$560,408
65	$4,160	$657	$3,503	$559,751
66	$4,160	$662	$3,498	$559,089
67	$4,160	$666	$3,494	$558,423
68	$4,160	$670	$3,490	$557,754
69	$4,160	$674	$3,486	$557,080
70	$4,160	$678	$3,482	$556,401
71	$4,160	$682	$3,478	$555,719
72	$4,160	$687	$3,473	$555,032
73	$4,160	$691	$3,469	$554,341
74	$4,160	$695	$3,465	$553,646
75	$4,160	$700	$3,460	$552,946
76	$4,160	$704	$3,456	$552,242
77	$4,160	$708	$3,452	$551,533
78	$4,160	$713	$3,447	$550,820
79	$4,160	$717	$3,443	$550,103
80	$4,160	$722	$3,438	$549,381
81	$4,160	$726	$3,434	$548,655
82	$4,160	$731	$3,429	$547,924
83	$4,160	$735	$3,425	$547,188
84	$4,160	$740	$3,420	$546,448
85	$4,160	$745	$3,415	$545,704
86	$4,160	$749	$3,411	$544,954
87	$4,160	$754	$3,406	$544,200
88	$4,160	$759	$3,401	$543,442
89	$4,160	$763	$3,397	$542,678
90	$4,160	$768	$3,392	$541,910
91	$4,160	$773	$3,387	$541,137
92	$4,160	$778	$3,382	$540,359
93	$4,160	$783	$3,377	$539,576
94	$4,160	$788	$3,372	$538,788
95	$4,160	$793	$3,367	$537,996
96	$4,160	$798	$3,362	$537,198
97	$4,160	$803	$3,357	$536,396
98	$4,160	$808	$3,352	$535,588
99	$4,160	$813	$3,347	$534,776
100	$4,160	$818	$3,342	$533,958
101	$4,160	$823	$3,337	$533,135
102	$4,160	$828	$3,332	$532,307
103	$4,160	$833	$3,327	$531,474
104	$4,160	$838	$3,322	$530,636
105	$4,160	$844	$3,316	$529,793
106	$4,160	$849	$3,311	$528,944
107	$4,160	$854	$3,306	$528,090
108	$4,160	$859	$3,301	$527,230
109	$4,160	$865	$3,295	$526,365
110	$4,160	$870	$3,290	$525,495
111	$4,160	$876	$3,284	$524,619
112	$4,160	$881	$3,279	$523,738
113	$4,160	$887	$3,273	$522,852
114	$4,160	$892	$3,268	$521,960
115	$4,160	$898	$3,262	$521,062
116	$4,160	$903	$3,257	$520,158
117	$4,160	$909	$3,251	$519,249
118	$4,160	$915	$3,245	$518,335
119	$4,160	$920	$3,240	$517,414
120	$4,160	$926	$3,234	$516,488
121	$4,160	$932	$3,228	$515,556
122	$4,160	$938	$3,222	$514,618
123	$4,160	$944	$3,216	$513,675
124	$4,160	$950	$3,210	$512,725
125	$4,160	$955	$3,205	$511,770
126	$4,160	$961	$3,199	$510,808
127	$4,160	$967	$3,193	$509,841
128	$4,160	$973	$3,187	$508,867
129	$4,160	$980	$3,180	$507,888
130	$4,160	$986	$3,174	$506,902
131	$4,160	$992	$3,168	$505,910
132	$4,160	$998	$3,162	$504,912
133	$4,160	$1,004	$3,156	$503,908
134	$4,160	$1,011	$3,149	$502,897
135	$4,160	$1,017	$3,143	$501,880
136	$4,160	$1,023	$3,137	$500,857
137	$4,160	$1,030	$3,130	$499,828
138	$4,160	$1,036	$3,124	$498,791
139	$4,160	$1,043	$3,117	$497,749
140	$4,160	$1,049	$3,111	$496,700
141	$4,160	$1,056	$3,104	$495,644
142	$4,160	$1,062	$3,098	$494,582
143	$4,160	$1,069	$3,091	$493,513
144	$4,160	$1,076	$3,084	$492,438
145	$4,160	$1,082	$3,078	$491,355
146	$4,160	$1,089	$3,071	$490,266
147	$4,160	$1,096	$3,064	$489,170
148	$4,160	$1,103	$3,057	$488,068
149	$4,160	$1,110	$3,050	$486,958
150	$4,160	$1,117	$3,043	$485,842
151	$4,160	$1,123	$3,037	$484,718
152	$4,160	$1,131	$3,029	$483,588
153	$4,160	$1,138	$3,022	$482,450
154	$4,160	$1,145	$3,015	$481,305
155	$4,160	$1,152	$3,008	$480,154
156	$4,160	$1,159	$3,001	$478,995
157	$4,160	$1,166	$2,994	$477,828
158	$4,160	$1,174	$2,986	$476,655
159	$4,160	$1,181	$2,979	$475,474
160	$4,160	$1,188	$2,972	$474,286
161	$4,160	$1,196	$2,964	$473,090
162	$4,160	$1,203	$2,957	$471,887
163	$4,160	$1,211	$2,949	$470,676
164	$4,160	$1,218	$2,942	$469,458
165	$4,160	$1,226	$2,934	$468,232
166	$4,160	$1,234	$2,926	$466,998
167	$4,160	$1,241	$2,919	$465,757
168	$4,160	$1,249	$2,911	$464,508
169	$4,160	$1,257	$2,903	$463,251
170	$4,160	$1,265	$2,895	$461,986
171	$4,160	$1,273	$2,887	$460,714
172	$4,160	$1,281	$2,879	$459,433
173	$4,160	$1,289	$2,871	$458,145
174	$4,160	$1,297	$2,863	$456,848
175	$4,160	$1,305	$2,855	$455,543
176	$4,160	$1,313	$2,847	$454,231
177	$4,160	$1,321	$2,839	$452,910
178	$4,160	$1,329	$2,831	$451,580
179	$4,160	$1,338	$2,822	$450,243
180	$4,160	$1,346	$2,814	$448,897
181	$4,160	$1,354	$2,806	$447,542
182	$4,160	$1,363	$2,797	$446,179
183	$4,160	$1,371	$2,789	$444,808
184	$4,160	$1,380	$2,780	$443,428
185	$4,160	$1,389	$2,771	$442,039
186	$4,160	$1,397	$2,763	$440,642
187	$4,160	$1,406	$2,754	$439,236
188	$4,160	$1,415	$2,745	$437,821
189	$4,160	$1,424	$2,736	$436,398
190	$4,160	$1,433	$2,727	$434,965
191	$4,160	$1,441	$2,719	$433,524
192	$4,160	$1,450	$2,710	$432,073
193	$4,160	$1,460	$2,700	$430,614
194	$4,160	$1,469	$2,691	$429,145
195	$4,160	$1,478	$2,682	$427,667
196	$4,160	$1,487	$2,673	$426,180
197	$4,160	$1,496	$2,664	$424,684
198	$4,160	$1,506	$2,654	$423,178
199	$4,160	$1,515	$2,645	$421,663
200	$4,160	$1,525	$2,635	$420,138
201	$4,160	$1,534	$2,626	$418,604
202	$4,160	$1,544	$2,616	$417,061
203	$4,160	$1,553	$2,607	$415,507
204	$4,160	$1,563	$2,597	$413,944
205	$4,160	$1,573	$2,587	$412,371
206	$4,160	$1,583	$2,577	$410,789
207	$4,160	$1,593	$2,567	$409,196
208	$4,160	$1,603	$2,557	$407,593
209	$4,160	$1,613	$2,547	$405,981
210	$4,160	$1,623	$2,537	$404,358
211	$4,160	$1,633	$2,527	$402,726
212	$4,160	$1,643	$2,517	$401,083
213	$4,160	$1,653	$2,507	$399,429
214	$4,160	$1,664	$2,496	$397,766
215	$4,160	$1,674	$2,486	$396,092
216	$4,160	$1,684	$2,476	$394,407
217	$4,160	$1,695	$2,465	$392,712
218	$4,160	$1,706	$2,454	$391,007
219	$4,160	$1,716	$2,444	$389,291
220	$4,160	$1,727	$2,433	$387,564
221	$4,160	$1,738	$2,422	$385,826
222	$4,160	$1,749	$2,411	$384,077
223	$4,160	$1,760	$2,400	$382,318
224	$4,160	$1,771	$2,389	$380,547
225	$4,160	$1,782	$2,378	$378,766
226	$4,160	$1,793	$2,367	$376,973
227	$4,160	$1,804	$2,356	$375,169
228	$4,160	$1,815	$2,345	$373,354
229	$4,160	$1,827	$2,333	$371,527
230	$4,160	$1,838	$2,322	$369,689
231	$4,160	$1,849	$2,311	$367,840
232	$4,160	$1,861	$2,299	$365,979
233	$4,160	$1,873	$2,287	$364,106
234	$4,160	$1,884	$2,276	$362,222
235	$4,160	$1,896	$2,264	$360,326
236	$4,160	$1,908	$2,252	$358,418
237	$4,160	$1,920	$2,240	$356,498
238	$4,160	$1,932	$2,228	$354,566
239	$4,160	$1,944	$2,216	$352,622
240	$4,160	$1,956	$2,204	$350,666
241	$4,160	$1,968	$2,192	$348,698
242	$4,160	$1,981	$2,179	$346,717
243	$4,160	$1,993	$2,167	$344,724
244	$4,160	$2,005	$2,155	$342,719
245	$4,160	$2,018	$2,142	$340,701
246	$4,160	$2,031	$2,129	$338,670
247	$4,160	$2,043	$2,117	$336,627
248	$4,160	$2,056	$2,104	$334,571
249	$4,160	$2,069	$2,091	$332,502
250	$4,160	$2,082	$2,078	$330,420
251	$4,160	$2,095	$2,065	$328,325
252	$4,160	$2,108	$2,052	$326,217
253	$4,160	$2,121	$2,039	$324,096
254	$4,160	$2,134	$2,026	$321,961
255	$4,160	$2,148	$2,012	$319,814
256	$4,160	$2,161	$1,999	$317,653
257	$4,160	$2,175	$1,985	$315,478
258	$4,160	$2,188	$1,972	$313,290
259	$4,160	$2,202	$1,958	$311,088
260	$4,160	$2,216	$1,944	$308,872
261	$4,160	$2,230	$1,930	$306,642
262	$4,160	$2,243	$1,917	$304,399
263	$4,160	$2,258	$1,902	$302,141
264	$4,160	$2,272	$1,888	$299,870
265	$4,160	$2,286	$1,874	$297,584
266	$4,160	$2,300	$1,860	$295,284
267	$4,160	$2,314	$1,846	$292,969
268	$4,160	$2,329	$1,831	$290,641
269	$4,160	$2,344	$1,817	$288,297
270	$4,160	$2,358	$1,802	$285,939
271	$4,160	$2,373	$1,787	$283,566
272	$4,160	$2,388	$1,772	$281,178
273	$4,160	$2,403	$1,757	$278,776
274	$4,160	$2,418	$1,742	$276,358
275	$4,160	$2,433	$1,727	$273,925
276	$4,160	$2,448	$1,712	$271,477
277	$4,160	$2,463	$1,697	$269,014
278	$4,160	$2,479	$1,681	$266,535
279	$4,160	$2,494	$1,666	$264,041
280	$4,160	$2,510	$1,650	$261,531
281	$4,160	$2,525	$1,635	$259,006
282	$4,160	$2,541	$1,619	$256,465
283	$4,160	$2,557	$1,603	$253,908
284	$4,160	$2,573	$1,587	$251,335
285	$4,160	$2,589	$1,571	$248,745
286	$4,160	$2,605	$1,555	$246,140
287	$4,160	$2,622	$1,538	$243,518
288	$4,160	$2,638	$1,522	$240,880
289	$4,160	$2,655	$1,506	$238,226
290	$4,160	$2,671	$1,489	$235,555
291	$4,160	$2,688	$1,472	$232,867
292	$4,160	$2,705	$1,455	$230,163
293	$4,160	$2,721	$1,439	$227,441
294	$4,160	$2,738	$1,422	$224,703
295	$4,160	$2,756	$1,404	$221,947
296	$4,160	$2,773	$1,387	$219,174
297	$4,160	$2,790	$1,370	$216,384
298	$4,160	$2,808	$1,352	$213,576
299	$4,160	$2,825	$1,335	$210,751
300	$4,160	$2,843	$1,317	$207,908
301	$4,160	$2,861	$1,299	$205,048
302	$4,160	$2,878	$1,282	$202,169
303	$4,160	$2,896	$1,264	$199,273
304	$4,160	$2,915	$1,245	$196,358
305	$4,160	$2,933	$1,227	$193,426
306	$4,160	$2,951	$1,209	$190,475
307	$4,160	$2,970	$1,190	$187,505
308	$4,160	$2,988	$1,172	$184,517
309	$4,160	$3,007	$1,153	$181,510
310	$4,160	$3,026	$1,134	$178,485
311	$4,160	$3,044	$1,116	$175,440
312	$4,160	$3,064	$1,097	$172,377
313	$4,160	$3,083	$1,077	$169,294
314	$4,160	$3,102	$1,058	$166,192
315	$4,160	$3,121	$1,039	$163,071
316	$4,160	$3,141	$1,019	$159,930
317	$4,160	$3,160	$1,000	$156,770
318	$4,160	$3,180	$980	$153,589
319	$4,160	$3,200	$960	$150,389
320	$4,160	$3,220	$940	$147,169
321	$4,160	$3,240	$920	$143,929
322	$4,160	$3,260	$900	$140,669
323	$4,160	$3,281	$879	$137,388
324	$4,160	$3,301	$859	$134,086
325	$4,160	$3,322	$838	$130,764
326	$4,160	$3,343	$817	$127,422
327	$4,160	$3,364	$796	$124,058
328	$4,160	$3,385	$775	$120,673
329	$4,160	$3,406	$754	$117,268
330	$4,160	$3,427	$733	$113,841
331	$4,160	$3,449	$712	$110,392
332	$4,160	$3,470	$690	$106,922
333	$4,160	$3,492	$668	$103,430
334	$4,160	$3,514	$646	$99,917
335	$4,160	$3,536	$624	$96,381
336	$4,160	$3,558	$602	$92,824
337	$4,160	$3,580	$580	$89,244
338	$4,160	$3,602	$558	$85,642
339	$4,160	$3,625	$535	$82,017
340	$4,160	$3,647	$513	$78,369
341	$4,160	$3,670	$490	$74,699
342	$4,160	$3,693	$467	$71,006
343	$4,160	$3,716	$444	$67,290
344	$4,160	$3,739	$421	$63,550
345	$4,160	$3,763	$397	$59,788
346	$4,160	$3,786	$374	$56,001
347	$4,160	$3,810	$350	$52,191
348	$4,160	$3,834	$326	$48,358
349	$4,160	$3,858	$302	$44,500
350	$4,160	$3,882	$278	$40,618
351	$4,160	$3,906	$254	$36,712
352	$4,160	$3,931	$229	$32,781
353	$4,160	$3,955	$205	$28,826
354	$4,160	$3,980	$180	$24,846
355	$4,160	$4,005	$155	$20,842
356	$4,160	$4,030	$130	$16,812
357	$4,160	$4,055	$105	$12,757
358	$4,160	$4,080	$80	$8,677
359	$4,160	$4,106	$54	$4,571
360	$4,160	$4,131	$29	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.