CashFlowRE
Sign in Sign up
941 Conewago Creek Rd
B Composite 70.26
Why this score? — see what drove the B 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 +26.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +7.0/10.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$274,900

941 Conewago Creek Rd · Manchester, PA 17345
4 bd · 2.0 ba · 2,264 sqft · SingleFamily public records · 3 Days on market
Built 1900 0.32 ac lot Est $439k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely 4 bedroom, 2 bath appx. 2,000 SF Spacious fully renovated home on a very desirable fenced lot with mature trees and large spacious detached shop/garage! This home offers a wonderful updated kitchen with newly colored grey cabinetry, new granite countertops, shiplap backsplash, and brand new stainless steel appliances! Wonderful updated bath with new vanity and gold trimmed mirror, plus dazzling new lighting throughout! Cold Central air system on first floor and brand new roof! ABSOLUTE MUST SEE HOME!

Key facts

  • New well
  • First floor suite
  • New gutters

Tags

FIRST FLOOR SUITECUSTOM WOOD-TOP VANITYTILED SHOWER SURROUNDNEW ROOFNEW GUTTERSNEW WELL

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 4-bed/2.0-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Cap rate 9.3% vs local median 1.8% in Manchester — 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 78/100 on livability (#288 in PA, #2,532 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Northeastern York SD (suburban): math 45% / reading 63% proficiency, ranked #119 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 40 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe 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 $274,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.20%
Cap rate
9.26%
Cash-on-cash
10.60%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$439,216
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
485 Conewago Creek Rd 0.67mi 3/2.0 (-1) 2,187 (-3%) 13mo $360,000 $165 48
85 Rooster Ln 0.55mi 3/2.0 (-1) 2,576 (+14%) 10mo $500,000 $194 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.8%
Equity multiple
0.93×
Total profit
$-5,360
Equity at exit
$40,988
10-year hold
IRR
7.9%
Equity multiple
1.60×
Total profit
$46,082
Equity at exit
$23,768

Cash invested: $76,972 (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 17345

Home prices YoY
-16.8%
Active inventory
40
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$3,295 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$367 /mo · $4,402/yr
Insurance
$115
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$692
Net cashflow
$614

Break-even live

Break-even rent $2,518
Max offer price $274,900
Occupancy floor 76%

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
$68,725
Closing costs
$8,247
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
245 Hollyhock Dr Manchester, PA 4.0 2.5 3029 $3,295 $1.09 13d 1 1.30mi

Listing history 27 events

  1. 2026-04-25
    status Pending
  2. 2026-04-22
    listed $274,900 Active
  3. 2026-02-02
    historical
  4. 2026-01-21
    historical Active Under Contract
  5. 2026-01-13
    price $192,000
  6. 2026-01-13
    status Active
  7. 2025-10-16
    historical Active Under Contract
  8. 2025-10-06
    price $175,000
  9. 2025-09-29
    price $195,000
  10. 2025-09-22
    price $222,900
  11. 2025-09-14
    listed $242,900 Active
  12. 2023-04-18
    soldstatus $242,900
  13. 2023-04-07
    soldstatus $242,900 Closed 512-char remark
    Show marketing remark (512 chars)

    Lovely 4 bedroom, 2 bath appx. 2,000 SF Spacious fully renovated home on a very desirable fenced lot with mature trees and large spacious detached shop/garage! This home offers a wonderful updated kitchen with newly colored grey cabinetry, new granite countertops, shiplap backsplash, and brand new stainless steel appliances! Wonderful updated bath with new vanity and gold trimmed mirror, plus dazzling new lighting throughout! Cold Central air system on first floor and brand new roof! ABSOLUTE MUST SEE HOME!

  14. 2022-10-18
    historical 512-char remark
    Show marketing remark (512 chars)

    Lovely 4 bedroom, 2 bath appx. 2,000 SF Spacious fully renovated home on a very desirable fenced lot with mature trees and large spacious detached shop/garage! This home offers a wonderful updated kitchen with newly colored grey cabinetry, new granite countertops, shiplap backsplash, and brand new stainless steel appliances! Wonderful updated bath with new vanity and gold trimmed mirror, plus dazzling new lighting throughout! Cold Central air system on first floor and brand new roof! ABSOLUTE MUST SEE HOME!

  15. 2022-10-18
    listed $249,900 512-char remark
    Show marketing remark (512 chars)

    Lovely 4 bedroom, 2 bath appx. 2,000 SF Spacious fully renovated home on a very desirable fenced lot with mature trees and large spacious detached shop/garage! This home offers a wonderful updated kitchen with newly colored grey cabinetry, new granite countertops, shiplap backsplash, and brand new stainless steel appliances! Wonderful updated bath with new vanity and gold trimmed mirror, plus dazzling new lighting throughout! Cold Central air system on first floor and brand new roof! ABSOLUTE MUST SEE HOME!

  16. 2022-10-18
    historical
    Show marketing remark (512 chars)

    Lovely 4 bedroom, 2 bath appx. 2,000 SF Spacious fully renovated home on a very desirable fenced lot with mature trees and large spacious detached shop/garage! This home offers a wonderful updated kitchen with newly colored grey cabinetry, new granite countertops, shiplap backsplash, and brand new stainless steel appliances! Wonderful updated bath with new vanity and gold trimmed mirror, plus dazzling new lighting throughout! Cold Central air system on first floor and brand new roof! ABSOLUTE MUST SEE HOME!

  17. 2022-10-10
    price $229,900
  18. 2022-10-05
    historical
  19. 2022-10-05
    listed $239,900 Active
  20. 2022-09-16
    status Pending
  21. 2022-09-16
    price $250,000
  22. 2022-09-13
    listed $238,799 Active
  23. 2022-06-13
    price $179,900
  24. 2022-06-13
    historical
  25. 2022-06-03
    listed $185,000 Active
  26. 2003-04-28
    soldstatus $56,000
  27. 1998-08-25
    soldstatus $92,900

ⓘ 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
$4,402 · $367/mo
Projected year-2 tax
$4,402 · $367/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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$39,540
− Mortgage interest
−$15,399
− Property taxes
−$4,402
− Insurance
−$2,172
− Repairs & maintenance
−$3,163
− Management
−$3,163
− Depreciation
−$7,997
Taxable income
$3,244
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$779
After-tax cash flow
$6,585/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
Northeastern York SD
NCES district ID
4217520
Math proficiency
45% ▼ -12.00%
Reading proficiency
63% ▼ -10.00%
Median HH income
$60,807
Composite
47.06/100
National rank
#2338
State rank
#119 of 539 in PA

Livability — Manchester

Score
78/100
State rank
#288
US rank
#2532

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,106

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
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 9% Black 4% Two or more races 3% Asian 1%
Hispanic origin (detail)
Puerto Rican 4% Dominican 5%
Common ancestry
Slovak 4% Romanian 3% Lithuanian 2%
Foreign-born
5% · Canada, Vietnam
Languages at home
91% English-only · Spanish 6% Other Indo-European 1%

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
▼ -52.05%
Current HPI
258.0184
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

+195.9% since first listed
27 events — show timeline
  • 2026-04-25 Pending BRIGHT MLS
  • 2026-04-22 Listed $274,900 BRIGHT MLS
  • 2026-02-02 Listing Removed BRIGHT MLS
  • 2026-01-21 Contingent BRIGHT MLS
  • 2026-01-13 Price Changed $192,000 BRIGHT MLS
  • 2026-01-13 Relisted BRIGHT MLS
  • 2025-10-16 Contingent BRIGHT MLS
  • 2025-10-06 Price Changed $175,000 BRIGHT MLS
  • 2025-09-29 Price Changed $195,000 BRIGHT MLS
  • 2025-09-22 Price Changed $222,900 BRIGHT MLS
  • 2025-09-14 Listed $242,900 BRIGHT MLS
  • 2023-04-18 Sold (Public Records) $242,900 Public Records
  • 2023-04-07 Sold (MLS) $242,900 BRIGHT MLS
  • 2022-10-18 Listing Removed BRIGHT MLS
  • 2022-10-18 Listed $249,900 BRIGHT MLS
  • 2022-10-18 Listing Removed BRIGHT MLS
  • 2022-10-10 Price Changed $229,900 BRIGHT MLS
  • 2022-10-05 Listing Removed BRIGHT MLS
  • 2022-10-05 Listed $239,900 BRIGHT MLS
  • 2022-09-16 Pending BRIGHT MLS
  • 2022-09-16 Price Changed $250,000 BRIGHT MLS
  • 2022-09-13 Listed $238,799 BRIGHT MLS
  • 2022-06-13 Price Changed $179,900 BRIGHT MLS
  • 2022-06-13 Listing Removed BRIGHT MLS
  • 2022-06-03 Listed $185,000 BRIGHT MLS
  • 2003-04-28 Sold (Public Records) $56,000 Public Records
  • 1998-08-25 Sold (Public Records) $92,900 Public Records

Property tax history

+1.6%/yr

Latest (2025): $4,402 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…