CashFlowRE
Sign in Sign up
408 W Princess St
D Composite 42.19
Why this score? — see what drove the D 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 +14.4/30.0
  • ARV discount +7.4/15.0
  • 1% rule +4.9/10.0
  • DSCR +4.4/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$149,900

408 W Princess St · York, PA 17401
3 bd · 2.0 ba · 2,200 sqft · Townhouse public records · 3 Days on market
Built 1900 1,133 sqft lot $68/sqft · at area comps Est $150k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor alert! Spacious 3 bedroom, 2 bath. semi-detached home. New central air unit and dishwasher installed in June 2021. Great floor plan. Walk to all that downtown York has to offer. 2 off street parking spaces behind home. Don't miss this one!

Key facts

  • Brick home
  • Spacious living room
  • Separate dining area

Tags

BRICK HOMESPACIOUS LIVING ROOMSEPARATE DINING AREAWELL-APPOINTED KITCHENCONVENIENT LAUNDRY AREAPRIVATE PRIMARY SUITE

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Electric cooling fuel; Natural gas for heating and hot water
  • Home design: Semi-detached property; Above-grade finished area approximately 2,200 (source: Assessor)
  • Construction: Brick construction; Other foundation type; Above-grade and below-grade structures present
  • Exterior features: Not located in a federal flood zone; Ground rent paid annually

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Three bedrooms on the upper level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning (electric)
  • Interior features: Living room; Dining room; Kitchen; Full basement
  • Laundry & utility: Hot water: Natural gas

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 3-bed/2.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $31 ($368/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (1.4% below list).
  • Recommended offer: $148k (1.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 5.0% in York — 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 75/100 on livability (#427 in PA, #3,987 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D+, crime F, employment F.
  • York City SD (urban): math 4% / reading 16% proficiency, ranked #534 of 539 in PA (top 99%) — 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 rising fast (+6.4%/yr); 63 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 7y 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 $107k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,787 (1.4% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.99%
Cap rate
6.54%
Cash-on-cash
0.88%
DSCR
1.04
GRM
8.5

CMA / ARV

ARV (median comp)
$149,641
List price
$149,900
Delta
0.17%
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
51 N Penn St 0.30mi 4/1.5 (+1) 2,112 (-4%) 5mo $199,900 $95 68
218 S Penn St 0.03mi 4/2.5 (+1) 1,927 (-12%) 14mo $195,000 $101 59
311 Smyser St 0.48mi 4/1.5 (+1) 2,148 (-2%) 9mo $175,000 $81 59
608 S Pershing Ave 0.50mi 4/3.5 (+1) 2,280 (+4%) 4mo $180,000 $79 56
628 W Princess St 0.38mi 4/1.0 (+1) 1,980 (-10%) 3mo $105,000 $53 54
669 W Princess St 0.44mi 3/2.5 2,530 (+15%) 2mo $237,500 $94 51
41 N Newberry St 0.33mi 4/2.0 (+1) 2,480 (+13%) 12mo $225,000 $91 49
303 Smyser St 0.48mi 4/2.0 (+1) 1,932 (-12%) 12mo $220,000 $114 42
236 W Jackson St 0.61mi 4/1.0 (+1) 1,962 (-11%) 6mo $166,500 $85 39
513 S George St 0.65mi 4/2.5 (+1) 1,944 (-12%) 8mo $127,000 $65 37
255 Roosevelt Ave 0.52mi 4/1.5 (+1) 1,886 (-14%) 14mo $114,500 $61 33
455 Linden Ave 0.70mi 3/3.0 2,521 (+15%) 11mo $229,000 $91 30

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 · 6.37% rent growth · sell at horizon

5-year hold
IRR
-10.8%
Equity multiple
0.59×
Total profit
$-17,070
Equity at exit
$22,351
10-year hold
IRR
3.1%
Equity multiple
1.26×
Total profit
$10,779
Equity at exit
$12,961

Cash invested: $41,972 (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 17401

Home prices YoY
-16.5%
Rents YoY
6.4%
Active inventory
63
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$288 /mo · $3,459/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$31

Break-even live

Break-even rent $1,439
Max offer price $149,900
Occupancy floor 93%

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
$37,475
Closing costs
$4,497
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
231 Roosevelt Ave York, PA 3.0 1.5 1584 $1,750 $1.10 14d 1 0.45mi
588 Company St York, PA 3.0 1.5 1416 $1,475 $1.04 44d 1 0.46mi
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 14d 1 0.49mi
645 W Philadelphia St Unit 2ND FLOOR York, PA 3.0 1.0 2124 $1,100 $0.52 44d 1 0.51mi
702 W Philadelphia St Unit 2 York, PA 3.0 1.0 2154 $1,375 $0.64 44d 1 0.54mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 44d 1 0.55mi
175 W Gay Ave York, PA 1.0–2.0 1.0 1219 $1,650 $1.35 14d 2 0.55mi
537 W Jackson St York, PA 3.0 2.0 1795 $1,795 $1.00 14d 1 0.58mi
28 N George St Unit H York, PA 2.0 2.0 1400 $1,550 $1.11 44d 1 0.59mi
901 W King St Unit 2 York, PA 2.0 1.0 2328 $975 $0.42 44d 1 0.64mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 14d 1 0.67mi
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 44d 1 0.67mi
428 Smith St York, PA 3.0 1.0 1522 $1,350 $0.89 14d 1 0.68mi
626 S Queen St York, PA 3.0 1.0 1526 $1,225 $0.80 21d 1 0.91mi
339 E Market St Unit 1 York, PA 4.0 1.5 1600 $1,650 $1.03 21d 1 0.98mi
511 E Philadelphia St Unit 2 York, PA 3.0 1.0 2194 $895 $0.41 44d 1 1.23mi
631 Wallace St Unit 631 York, PA 4.0 1.0 1545 $1,325 $0.86 14d 1 1.35mi
103 W 6th Ave Unit 2ND FLOOR York, PA 2.0 1.0 1896 $1,195 $0.63 44d 1 1.36mi
30 N Franklin St York, PA 3.0 1.0 1400 $1,395 $1.00 44d 1 1.40mi
720 Chestnut St Apt 2 York, PA 4.0 1.0 1400 $1,300 $0.93 14d 1 1.48mi
540 Dallas St Apt 2 York, PA 3.0 1.0 1924 $1,225 $0.64 14d 1 1.49mi

Listing history 18 events

  1. 2026-05-18
    status Pending 719-char remark
  2. 2026-05-15
    listed $149,900 Active 719-char remark
  3. 2026-03-05
    soldstatus $106,682
  4. 2025-07-07
    historical $1,650
  5. 2025-06-13
    listed $1,650
  6. 2022-04-06
    soldstatus $71,122
  7. 2021-07-09
    soldstatus $83,000
  8. 2021-07-08
    soldstatus $83,000 Closed 249-char remark
    Show marketing remark (249 chars)

    Investor alert! Spacious 3 bedroom, 2 bath. semi-detached home. New central air unit and dishwasher installed in June 2021. Great floor plan. Walk to all that downtown York has to offer. 2 off street parking spaces behind home. Don't miss this one!

  9. 2021-06-25
    status Pending 249-char remark
    Show marketing remark (249 chars)

    Investor alert! Spacious 3 bedroom, 2 bath. semi-detached home. New central air unit and dishwasher installed in June 2021. Great floor plan. Walk to all that downtown York has to offer. 2 off street parking spaces behind home. Don't miss this one!

  10. 2021-06-17
    price $85,000 249-char remark
    Show marketing remark (249 chars)

    Investor alert! Spacious 3 bedroom, 2 bath. semi-detached home. New central air unit and dishwasher installed in June 2021. Great floor plan. Walk to all that downtown York has to offer. 2 off street parking spaces behind home. Don't miss this one!

  11. 2021-06-14
    listed $95,000 Active 249-char remark
    Show marketing remark (249 chars)

    Investor alert! Spacious 3 bedroom, 2 bath. semi-detached home. New central air unit and dishwasher installed in June 2021. Great floor plan. Walk to all that downtown York has to offer. 2 off street parking spaces behind home. Don't miss this one!

  12. 2019-11-13
    status Pending
  13. 2019-10-31
    historical
  14. 2019-10-31
    historical
  15. 2019-04-20
    listed $62,000 Active
  16. 2002-08-02
    soldstatus $51,500
  17. 2001-04-12
    soldstatus $51,500
  18. 1995-05-15
    soldstatus $51,500

ⓘ 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
$3,459 · $288/mo
Projected year-2 tax
$3,459 · $288/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$17,734
− Mortgage interest
−$8,397
− Property taxes
−$3,459
− Insurance
−$750
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$4,361
Taxable loss
−$2,069
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$497
After-tax cash flow
$865/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
York City SD
NCES district ID
4226820
Math proficiency
4% ▼ -7.00%
Reading proficiency
16% ▼ -9.00%
Median HH income
$29,470
Composite
7.61/100
National rank
#9943
State rank
#534 of 539 in PA

Livability — York

Score
75/100
State rank
#427
US rank
#3987

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, PA
County
York County · 278,806 people
City population
184,764
Metro
York-Hanover, PA
Population (ZIP)
18,570
Household income
$42,826
Rent vs Own
67.4% rent · 32.6% own
Severe rent burden
1360.0

Population outlook (York County) Hauer SSP2

Today (2025)
454,205 people
By 2030
457,407 · +0.7%
By 2040
457,529 · +0.7%
By 2050
448,261 · -1.3%
By 2075
427,388 · -5.9%
By 2100
384,218 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 39% White 31% Black 24% Two or more races 15%
Hispanic origin (detail)
Mexican 5% Puerto Rican 22% Dominican 10%
Common ancestry
Romanian 2% Hispanic 1% Italian 1%
Foreign-born
14% · Canada
Languages at home
72% English-only · Spanish 25% French/Haitian/Cajun 2%

Political lean MEDSL · York

2024 margin
Strong R (+25.3) · D 36.9% · R 62.1%
2008→2024 swing
-11.7pp toward R · 2008: -13.6pp · 2024: -25.3pp
All cycles
2024: R+25.3 2020: R+24.6 2016: R+29.3 2012: R+21.2 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.82%
Current HPI
323.5537
Rent YoY
▲ 6.37%
Metro
York-Hanover, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+191.1% since first listed
18 events — show timeline
  • 2026-05-18 Pending BRIGHT MLS
  • 2026-05-15 Listed $149,900 BRIGHT MLS
  • 2026-03-05 Sold (Public Records) $106,682 Public Records
  • 2025-07-07 Rental Removed $1,650 BRIGHTMLS
  • 2025-06-13 Listed for Rent $1,650 BRIGHTMLS
  • 2022-04-06 Sold (Public Records) $71,122 Public Records
  • 2021-07-09 Sold (Public Records) $83,000 Public Records
  • 2021-07-08 Sold (MLS) $83,000 BRIGHT MLS
  • 2021-06-25 Pending BRIGHT MLS
  • 2021-06-17 Price Changed $85,000 BRIGHT MLS
  • 2021-06-14 Listed $95,000 BRIGHT MLS
  • 2019-11-13 Pending BRIGHT MLS
  • 2019-10-31 Listing Removed BRIGHT MLS
  • 2019-10-31 Listing Removed BRIGHT MLS
  • 2019-04-20 Listed $62,000 BRIGHT MLS
  • 2002-08-02 Sold (Public Records) $51,500 Public Records
  • 2001-04-12 Sold (Public Records) $51,500 Public Records
  • 1995-05-15 Sold (Public Records) $51,500 Public Records

Property tax history

+0.8%/yr

Latest (2026): $3,459 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…