CashFlowRE
Sign in Sign up
329 W King St Duplex
C+ Composite 61.53
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +25.9/30.0
  • ARV discount +9.1/15.0
  • DSCR +8.7/10.0
  • 1% rule +6.9/10.0
  • Livability +4.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$289,900

329 W King St · Lancaster, PA 17603
4 bd · 2.0 ba · 2,149 sqft · MultiFamily public records · 23 Days on market
Built 1900 2,178 sqft lot $135/sqft · at area comps Est $301k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

24 hour notice needed for showings. 2-unit property located on W King Street within walking distance to downtown Lancaster. The property has recently passed all city inspections and includes a lead-based paint certification. Unit 1 is a 2 bedroom, 1 full bath. Unit 2 is a 4 bedroom, 2 full bath, offering strong potential for rental income. Laundry is located in the basement. The basement and backyard are shared common areas for tenants. Property is set up for immediate rental use with required certifications already in place. CALL TODAY!

Key facts

  • 2,178 sq ft lot
  • Built 1900
  • Listed 23 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1×2bd/1ba + 1×4bd/2ba units multifamily listed at $290k.

Deal economics

  • At list price, monthly cash flow is $710 ($9k/yr) — positive. Per door: $355/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $290k).
  • Recommended offer: $286k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.2% in Lancaster — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 85/100 on livability (#71 in PA, #498 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment C-.
  • Lancaster SD (urban): math 12% / reading 25% proficiency, ranked #500 of 539 in PA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 292 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,093 units permitted in Lancaster County in 2024 (201 in 5+ unit buildings).
  • At $3,456/mo this rent would consume 54% of the median local household income ($77k/yr) (locally 2557% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Lancaster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $151k; list at $290k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $285,551 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.19%
Cap rate
9.23%
Cash-on-cash
10.50%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (median comp)
$300,825
List price
$289,900
Delta
-3.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
329 W King St 0.00mi 4/— 2,149 (0%) 1mo $270,000 $126 99
503-505 Manor St 0.19mi 4/3.0 2,056 (-4%) 1mo $355,000 $173 80
348 S Queen St 0.53mi 4/2.0 2,080 (-3%) 2mo $229,900 $111 69
751 High St 0.54mi 5/— (+1) 2,152 (+0%) 2mo $383,500 $178 68
642 Second St 0.46mi 4/— 2,013 (-6%) 4mo $270,000 $134 65
411-413 S Arch St 0.24mi 5/— (+1) 1,896 (-12%) 1mo $230,500 $122 64
747-749 Manor St 0.52mi 4/3.0 2,048 (-5%) 2mo $335,000 $164 62
662 Saint Joseph St 0.43mi 5/2.0 (+1) 1,941 (-10%) 2mo $290,000 $149 57
102 Ruby St 0.47mi 4/3.0 2,379 (+11%) 1mo $300,000 $126 55
409 S Shippen St 0.72mi 4/— 1,900 (-12%) 2mo $380,000 $200 46
405 S Shippen St 0.71mi 4/— 1,880 (-12%) 4mo $292,000 $155 42
432 S Queen St 0.61mi 5/2.0 (+1) 1,827 (-15%) 3mo $245,000 $134 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.47% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.87×
Total profit
$-10,248
Equity at exit
$43,225
10-year hold
IRR
3.1%
Equity multiple
1.20×
Total profit
$16,121
Equity at exit
$25,065

Cash invested: $81,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 17603

Rents YoY
0.5%
Active inventory
292
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$3,456 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$379 /mo · $4,545/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$726
Net cashflow
$710

Break-even live

Break-even rent $2,557
Max offer price $289,900
Occupancy floor 74%

Sensitivity live

Price -10% $875 -5% $792 +0% $710 +5% $628 +10% $546
Rent -10% $437 -5% $574 +0% $710 +5% $847 +10% $983
Rate -1.0pp $856 -0.5pp $784 base $710 +0.5pp $635 +1.0pp $559

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,677
1× unit 4 2 $1,779
Total (2 units) $3,456

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$72,475
Closing costs
$8,697
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
118 N Prince St Lancaster, PA 1.0–3.0 1.0–3.0 1274 $4,703 $3.69 14d 48 0.23mi
529 Manor St Lancaster, PA 3.0 1.0 1434 $1,635 $1.14 14d 1 0.24mi
49 W Farnum St Lancaster, PA 3.0 1.0 1820 $1,650 $0.91 44d 1 0.35mi
609 Saint Joseph St Lancaster, PA 4.0 2.0 1523 $1,695 $1.11 44d 1 0.36mi
337 W Lemon St Unit 2 Lancaster, PA 3.0 1.0 1588 $1,895 $1.19 14d 1 0.41mi
403 N Queen St Lancaster, PA 3.0 2.0 1950 $3,500 $1.79 14d 1 0.53mi
549 Howard Ave Lancaster, PA 4.0 1.0 1439 $1,700 $1.18 44d 1 0.55mi
520 W Frederick St Lancaster, PA 4.0 1.0 1713 $1,895 $1.11 44d 1 0.62mi
611 S West End Ave Lancaster, PA 4.0 1.5 1589 $1,800 $1.13 14d 1 0.80mi
860 N Market St Lancaster, PA 3.0 2.0 1514 $1,850 $1.22 44d 1 0.94mi
708 S Lime St Unit 3 Lancaster, PA 4.0 1.0 1742 $1,850 $1.06 44d 1 0.96mi
1121 Spring Grove Ave Lancaster, PA 4.0 2.0 1755 $2,200 $1.25 44d 1 0.99mi
836 N Plum St Lancaster, PA 3.0 2.0 1602 $2,150 $1.34 14d 1 1.15mi
631 E Frederick St Lancaster, PA 3.0 1.0 1830 $1,850 $1.01 44d 1 1.24mi
1415 Spencer Ave Lancaster, PA 1.0–3.0 1.0–2.0 1181 $3,720 $3.15 14d 1 1.32mi
1330 Wabank Rd Lancaster, PA 1.0–3.0 1.0–2.5 1423 $2,062 $1.45 14d 21 1.44mi

Listing history 21 events

  1. 2026-05-06
    status Pending 543-char remark
    Show marketing remark (543 chars)

    24 hour notice needed for showings. 2-unit property located on W King Street within walking distance to downtown Lancaster. The property has recently passed all city inspections and includes a lead-based paint certification. Unit 1 is a 2 bedroom, 1 full bath. Unit 2 is a 4 bedroom, 2 full bath, offering strong potential for rental income. Laundry is located in the basement. The basement and backyard are shared common areas for tenants. Property is set up for immediate rental use with required certifications already in place. CALL TODAY!

  2. 2026-04-14
    listed $289,900 Active 543-char remark
    Show marketing remark (543 chars)

    24 hour notice needed for showings. 2-unit property located on W King Street within walking distance to downtown Lancaster. The property has recently passed all city inspections and includes a lead-based paint certification. Unit 1 is a 2 bedroom, 1 full bath. Unit 2 is a 4 bedroom, 2 full bath, offering strong potential for rental income. Laundry is located in the basement. The basement and backyard are shared common areas for tenants. Property is set up for immediate rental use with required certifications already in place. CALL TODAY!

  3. 2026-04-01
    historical $289,900 543-char remark
    Show marketing remark (543 chars)

    24 hour notice needed for showings. 2-unit property located on W King Street within walking distance to downtown Lancaster. The property has recently passed all city inspections and includes a lead-based paint certification. Unit 1 is a 2 bedroom, 1 full bath. Unit 2 is a 4 bedroom, 2 full bath, offering strong potential for rental income. Laundry is located in the basement. The basement and backyard are shared common areas for tenants. Property is set up for immediate rental use with required certifications already in place. CALL TODAY!

  4. 2020-02-19
    soldstatus $151,000
  5. 2020-02-18
    soldstatus $151,000 Closed 78-char remark
    Show marketing remark (78 chars)

    Two unit in West End, separate utilities. Tenant pays heat, electric, and gas.

  6. 2020-01-06
    status Pending 78-char remark
    Show marketing remark (78 chars)

    Two unit in West End, separate utilities. Tenant pays heat, electric, and gas.

  7. 2019-12-17
    listed $150,000 Active 78-char remark
    Show marketing remark (78 chars)

    Two unit in West End, separate utilities. Tenant pays heat, electric, and gas.

  8. 2014-03-29
    historical
  9. 2014-03-28
    soldstatus $110,000
  10. 2013-07-13
    listed $114,900
  11. 2013-01-01
    historical
  12. 2011-01-25
    listed $115,000
  13. 2010-12-31
    historical
  14. 2010-05-18
    listed $129,900
  15. 2010-01-08
    soldstatus $70,000
  16. 2009-12-22
    historical
  17. 2009-11-25
    listed $78,900
  18. 2007-10-26
    soldstatus $97,000
  19. 2006-01-01
    historical
  20. 2005-08-03
    listed $64,900
  21. 1985-04-30
    soldstatus $78,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$4,545 · $379/mo
Projected year-2 tax
$4,563 · $380/mo
Expected delta
+$18/yr (+$1/mo · 0.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$41,472
− Mortgage interest
−$16,239
− Property taxes
−$4,545
− Insurance
−$1,450
− Repairs & maintenance
−$3,318
− Management
−$3,318
− Depreciation
−$8,433
Taxable income
$4,170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,001
After-tax cash flow
$7,524/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lancaster SD
NCES district ID
4213140
Math proficiency
12% ▼ -10.00%
Reading proficiency
25% ▼ -13.00%
Median HH income
$38,500
Composite
15.52/100
National rank
#9301
State rank
#500 of 539 in PA

Livability — Lancaster

Score
85/100
State rank
#71
US rank
#498

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime C- Employment C- Housing A+ Health & safety A+ User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, PA
County
Lancaster County · 390,309 people
City population
1,171
Metro
Lancaster, PA
Population (ZIP)
67,571
Household income
$77,084
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
2557.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
561,011 people
By 2030
570,969 · +1.8%
By 2040
585,929 · +4.4%
By 2050
591,056 · +5.4%
By 2075
594,747 · +6.0%
By 2100
558,850 · -0.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Hispanic / Latino 27% Two or more races 12% Black 7% Asian 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 19% Cuban 1% Dominican 2%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 1%
Foreign-born
9% · Canada, China, India
Languages at home
77% English-only · Spanish 17% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Lancaster

2024 margin
R (+15.9) · D 41.5% · R 57.5%
2008→2024 swing
-4.1pp toward R · 2008: -11.8pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.8 2016: R+19.7 2012: R+19.2 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -508.78%
Current HPI
289.3324
Rent YoY
▲ 0.47%
Metro
Lancaster, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+271.7% since first listed
21 events — show timeline
  • 2026-05-06 Pending BRIGHT MLS
  • 2026-04-14 Listed $289,900 BRIGHT MLS
  • 2026-04-01 Coming Soon $289,900 BRIGHT MLS
  • 2020-02-19 Sold (Public Records) $151,000 Public Records
  • 2020-02-18 Sold (MLS) $151,000 BRIGHT MLS
  • 2020-01-06 Pending BRIGHT MLS
  • 2019-12-17 Listed $150,000 BRIGHT MLS
  • 2014-03-29 Listing Removed BRIGHT MLS
  • 2014-03-28 Sold (MLS) $110,000 BRIGHT MLS
  • 2013-07-13 Listed $114,900 BRIGHT MLS
  • 2013-01-01 Listing Removed BRIGHT MLS
  • 2011-01-25 Listed $115,000 BRIGHT MLS
  • 2010-12-31 Listing Removed BRIGHT MLS
  • 2010-05-18 Listed $129,900 BRIGHT MLS
  • 2010-01-08 Sold (Public Records) $70,000 Public Records
  • 2009-12-22 Listing Removed BRIGHT MLS
  • 2009-11-25 Listed $78,900 BRIGHT MLS
  • 2007-10-26 Sold (Public Records) $97,000 Public Records
  • 2006-01-01 Listing Removed BRIGHT MLS
  • 2005-08-03 Listed $64,900 BRIGHT MLS
  • 1985-04-30 Sold (Public Records) $78,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $4,545 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…