CashFlowRE
Sign in Sign up
600 Parkview Rd
D Composite 41.17
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 +11.9/30.0
  • ARV discount +5.0/15.0
  • Appreciation +4.8/10.0
  • Schools +3.9/10.0
  • 1% rule +3.7/10.0
  • DSCR +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$200,000

600 Parkview Rd · Lykens, PA 17048
5 bd · 1.5 ba · 2,368 sqft · SingleFamily public records · 16 Days on market
Built 1956 8,712 sqft lot Est $189k · 6% over

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

Listing remarks

A spacious 5-bedroom, 2.5-bath home situated on a corner lot just outside of town. Enjoy peaceful surroundings with beautiful views overlooking the Glen and baseball fields. This property offers the perfect blend of privacy and convenience, featuring generous living space for families, entertaining, or working from home. The out-of-town setting provides a quiet atmosphere while still being close to local amenities and community activities. Whether you're looking for room to grow or simply want a home with a beautiful setting and small-town charm, 600 Parkview Road is a must-see!

Key facts

  • Local amenities
  • Corner lot
  • 8,712 sq ft lot

Tags

CORNER LOTLOCAL AMENITIESGENEROUS LIVING SPACE

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: 200+ amp electric service; Public water; Oil for heating and hot water; Municipal trash not provided
  • Home design: Detached home; Above-grade finished living area reported by assessor
  • Construction: Frame construction; Block foundation; Asphalt roof; Year built source: Assessor
  • Exterior features: Detached structure; Above-grade and below-grade other structures

Interior

  • Bedrooms: Three main-level bedrooms; Two upper-level bedrooms
  • Flooring: Carpet; Laminate; Wood
  • Bathrooms: Two full bathrooms (one on main level, one on upper level); One half bathroom on the lower level
  • Heating & cooling: Hot water baseboard heating; Oil-fired heating and hot water
  • Interior features: Basement present with poured concrete foundation and walkout stairs; Not in a federal flood zone
  • Laundry & utility: Laundry in the basement

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 5-bed/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-51 ($-613/yr) — negative.
  • To cash-flow at today's rent, offer at most $191k (4.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (12.7% below list).
  • Recommended offer: $175k (12.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#969 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Upper Dauphin Area SD (rural): math 37% / reading 55% proficiency, ranked #259 of 539 in PA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Upper Dauphin Area El Sch (math 42% / reading 62%, grade C-, #586 of 1,518 statewide, top 42%, 399 students, 52% FRL); Upper Dauphin Area Ms (math 25% / reading 52%, grade F, #275 of 512 statewide, top 55%, 312 students, 48% FRL); Upper Dauphin Area Hs (math 77%, 343 students, 47% FRL) — zoned schools average 49% FRL vs 32% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 26 active listings in the ZIP; 540 units permitted in Dauphin County in 2024 (194 in 5+ unit buildings).

Forward outlook

  • In year one you build about $421 of equity ($1k loan paydown + $-962 appreciation (-0.5% local appreciation)).

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,529 (12.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.87%
Cap rate
5.99%
Cash-on-cash
-1.09%
DSCR
0.95
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$189,440
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
803 Main St 0.41mi 4/1.5 (-1) 2,313 (-2%) 11mo $190,200 $82 63
558 Main St 0.24mi 4/2.0 (-1) 2,251 (-5%) 20mo $180,000 $80 57
619 Market St 0.11mi 6/2.0 (+1) 2,716 (+15%) 24mo $150,000 $55 43
659 N 2nd St 0.34mi 4/1.5 (-1) 2,012 (-15%) 23mo $159,900 $79 35
400 North St 0.48mi 4/1.5 (-1) 2,016 (-15%) 23mo $195,000 $97 29

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

Projected returns pro-forma

-0.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.76×
Total profit
$-13,528
Equity at exit
$53,308
10-year hold
IRR
1.0%
Equity multiple
1.10×
Total profit
$5,542
Equity at exit
$60,389

Cash invested: $56,000 (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 17048

Home prices YoY
-0.2%
Active inventory
26
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,745 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$298 /mo · $3,572/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$-51

Break-even live

Break-even rent $1,810
Max offer price $190,976
Occupancy floor 98%

Sensitivity live

Price -10% $62 -5% $6 +0% $-51 +5% $-108 +10% $-164
Rent -10% $-189 -5% $-120 +0% $-51 +5% $18 +10% $87
Rate -1.0pp $50 -0.5pp $0 base $-51 +0.5pp $-103 +1.0pp $-156

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
$50,000
Closing costs
$6,000
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.

Listing history 5 events

  1. 2026-06-03
    status $200,000 Pending 16 DOM
  2. 2026-06-02
    days on market $200,000 Active 16 DOM
  3. 2026-06-01
    days on market $200,000 Active 15 DOM
  4. 2026-05-31
    days on market $200,000 Active 14 DOM
  5. 2026-05-17
    listed $200,000 Active

ⓘ 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
$3,572 · $298/mo
Projected year-2 tax
$3,572 · $298/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) · 71% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,943
− Mortgage interest
−$11,203
− Property taxes
−$3,572
− Insurance
−$1,000
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$5,818
Taxable loss
−$4,001
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$960
After-tax cash flow
$347/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
Upper Dauphin Area SD
NCES district ID
4224360
Math proficiency
37% ▼ -3.00%
Reading proficiency
55% ▼ -8.00%
Median HH income
$48,201
Composite
39.23/100
National rank
#4012
State rank
#259 of 539 in PA

Livability — Lykens

Score
67/100
State rank
#969
US rank
#10571

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lykens, PA
Population (ZIP)
3,801

Population outlook (Dauphin County) Hauer SSP2

Today (2025)
281,628 people
By 2030
283,549 · +0.7%
By 2040
285,385 · +1.3%
By 2050
286,188 · +1.6%
By 2075
291,053 · +3.3%
By 2100
282,374 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 8% Hispanic / Latino 2% Asian 2%
Common ancestry
Polish 4% Romanian 3% Iranian 3%
Foreign-born
1% · Canada, India
Languages at home
88% English-only · German/W. Germanic 10% Spanish 2%

Political lean MEDSL · Dauphin

2024 margin
Lean D (+5.9) · D 52.4% · R 46.5% · Other 1.1%
2008→2024 swing
-3.1pp toward R · 2008: 9.1pp · 2024: 5.9pp
All cycles
2024: D+5.9 2020: D+8.5 2016: D+2.8 2012: D+6.0 2008: D+9.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.48%
Current HPI
241.7628
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-06-02 Pending BRIGHT MLS
  • 2026-05-17 Listed $200,000 BRIGHT MLS

Property tax history

+1.9%/yr

Latest (2026): $3,572 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…