CashFlowRE
Sign in Sign up
23 W 8th Ave Multi-family
B- Composite 68.22
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.1/15.0
  • Rent growth +4.1/5.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

23 W 8th Ave · North York, PA 17404
3 bd · 1.0 ba · 1,216 sqft · MultiFamily public records · 49 Days on market
Built 1900 3,485 sqft lot $131/sqft · 8% above area Est $149k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Key facts

  • Parking
  • Built 1900
  • Listed 49 days

Property features AI

Finance

  • Other: Fee simple ownership; Property condition listed as good

Exterior

  • Parking: One off-street parking space; On-street parking available
  • Utilities: Public water; Public sewer; Natural gas heating and hot water
  • Home design: Semi-detached home; Estimated year built
  • Construction: Asphalt roof; Construction includes asphalt, block, and stick-built components; Stone foundation; Double-hung, double-pane windows
  • Exterior features: Not located in a federal flood zone

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas hot water
  • Interior features: Attic; Ceiling fan(s); Traditional floor plan; Eat-in kitchen; Walk-in closet(s)
  • Laundry & utility: Basement (full)

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/1.0-bath multifamily listed at $160k.

Deal economics

  • At list price, monthly cash flow is $2k ($24k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#713 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D+, commute F.
  • Central York SD (suburban): math 33% / reading 57% proficiency, ranked #244 of 539 in PA (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hayshire El Sch (math 17% / reading 32%, grade F, #1,180 of 1,518 statewide, top 80%, 509 students, 63% FRL); Central York Ms (math 21% / reading 59%, grade F, #257 of 512 statewide, top 52%, 881 students, 45% FRL); Central York Hs (math 61% / reading 74%, grade B, #59 of 437 statewide, top 14%, 1,807 students, 40% FRL) — zoned schools average 50% FRL vs 24% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.4%/yr); 249 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • At $3,898/mo this rent would consume 60% of the median local household income ($79k/yr) (locally 722% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $76k; list at $160k implies a 109% 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 $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 F-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. 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
2.44%
Cap rate
21.07%
Cash-on-cash
52.79%
DSCR
3.35
GRM
3.4

CMA / ARV

ARV (median comp)
$148,623
List price
$159,900
Delta
7.59%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.38% rent growth · sell at horizon

5-year hold
IRR
54.6%
Equity multiple
3.53×
Total profit
$113,297
Equity at exit
$23,842
10-year hold
IRR
61.0%
Equity multiple
8.16×
Total profit
$320,724
Equity at exit
$13,825

Cash invested: $44,772 (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 17404

Rents YoY
6.4%
Active inventory
249
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$3,898 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$205 /mo · $2,457/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$819
Net cashflow
$1,970

Break-even live

Break-even rent $1,405
Max offer price $159,900
Occupancy floor 44%

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

UnitsBedsBathsEst. rent
Total (3 units) $3,898

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
$39,975
Closing costs
$4,797
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42 Laurel St York, PA 3.0 1.0 1136 $1,375 $1.21 21d 1 0.16mi
113 Arch St York, PA 4.0 1.0 1188 $1,200 $1.01 13d 1 0.75mi
2256 N Point Dr York, PA 2.0 1.5 1200 $1,650 $1.38 43d 1 0.76mi
433 Piedmont Cir York, PA 1.0–3.0 1.0–1.5 850 $1,655 $1.95 13d 2 0.79mi
433 Piedmont Cir York, PA 3.0 1.5 1000 $1,656 $1.66 43d 1 0.79mi
334 N Beaver St York, PA 3.0 1.0 1140 $1,050 $0.92 13d 1 0.83mi
133 Stevens Ave York, PA 3.0 1.0 1200 $1,300 $1.08 43d 1 0.87mi
251 N George St York, PA 2.0 2.0 1100 $1,595 $1.45 13d 1 0.90mi
403 N Newberry St Unit A10 York, PA 2.0 1.0 750 $1,095 $1.46 21d 1 0.95mi
403 N Newberry St Unit B12 York, PA 2.0 1.0 750 $1,050 $1.40 43d 1 0.95mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 43d 1 0.98mi
245 Franklin Way York, PA 2.0 2.0 1240 $1,150 $0.93 13d 1 0.99mi
231 Franklin Way York, PA 3.0 1.0 920 $1,195 $1.30 13d 1 0.99mi
175 W Gay Ave York, PA 1.0–2.0 1.0 1219 $1,650 $1.35 13d 2 1.01mi
446 Wallace St York, PA 3.0 1.0 1092 $1,295 $1.19 21d 1 1.07mi
720 Elm Ter York, PA 3.0 1.5 1200 $1,950 $1.62 21d 1 1.07mi
2220 N Susquehanna Trl York, PA 1.0–3.0 1.0–2.0 1073 $2,325 $2.17 13d 14 1.08mi
450 Madison Ave York, PA 1.0–2.0 1.0 862 $1,250 $1.45 13d 1 1.09mi
314 W Gay Ave York, PA 3.0 1.0 1060 $1,250 $1.18 21d 1 1.13mi
28 N George St Unit H York, PA 2.0 2.0 1400 $1,550 $1.11 43d 1 1.13mi
631 Roosevelt Ave Unit 2 York, PA 3.0 1.0 1170 $1,150 $0.98 13d 1 1.14mi
216 Park Pl York, PA 4.0 1.0 1192 $1,350 $1.13 13d 1 1.16mi
720 Chestnut St Apt 2 York, PA 4.0 1.0 1400 $1,300 $0.93 13d 1 1.18mi
49 W Market St Unit 2 R York, PA 2.0 1.0 788 $975 $1.24 13d 1 1.18mi
30 N Franklin St York, PA 3.0 1.0 1400 $1,395 $1.00 43d 1 1.31mi
606 E Market St Unit 1STFLRREAR York, PA 2.0 1.0 700 $925 $1.32 13d 1 1.32mi
132 S Beaver St Apt 4 York, PA 2.0 2.0 1000 $1,250 $1.25 43d 1 1.37mi
40 N Tremont St #2 York, PA 3.0 1.0 900 $1,500 $1.67 43d 1 1.40mi
588 Company St York, PA 3.0 1.5 1416 $1,475 $1.04 43d 1 1.40mi
330 W King St York, PA 3.0 1.0 713 $1,195 $1.68 13d 1 1.42mi

Listing history 21 events

  1. 2026-06-18
    days on market $159,900 Active 49 DOM
  2. 2026-06-17
    days on market $159,900 Active 48 DOM
  3. 2026-06-16
    days on market $159,900 Active 47 DOM
  4. 2026-06-15
    days on market $159,900 Active 46 DOM
  5. 2026-06-14
    days on market $159,900 Active 44 DOM
  6. 2026-06-13
    days on market $159,900 Active 43 DOM
  7. 2026-06-10
    days on market $159,900 Active 41 DOM
  8. 2026-06-09
    days on market $159,900 Active 40 DOM
  9. 2026-06-08
    days on market $159,900 Active 39 DOM
  10. 2026-06-07
    days on market $159,900 Active 38 DOM
  11. 2026-06-05
    days on market $159,900 Active 35 DOM
  12. 2026-06-03
    days on market $159,900 Active 34 DOM
  13. 2026-06-02
    days on market $159,900 Active 33 DOM
  14. 2026-06-01
    days on market $159,900 Active 32 DOM
  15. 2026-05-31
    days on market $159,900 Active 31 DOM
  16. 2026-05-30
    pricedays on market $159,900 Active 30 DOM
  17. 2026-05-01
    listed $169,900 Active 323-char remark
  18. 2026-04-29
    historical $169,900 323-char remark
  19. 2008-02-19
    soldstatus $76,500
  20. 1990-10-29
    soldstatus $48,500
  21. 1990-10-16
    soldstatus $45,500

ⓘ 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
$2,457 · $205/mo
Projected year-2 tax
$2,492 · $208/mo
Expected delta
+$35/yr (+$3/mo · 1.4%)

ⓘ 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 ≥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
$46,776
− Mortgage interest
−$8,957
− Property taxes
−$2,457
− Insurance
−$800
− Repairs & maintenance
−$3,742
− Management
−$3,742
− Depreciation
−$4,652
Taxable income
$22,427
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,383
After-tax cash flow
$18,252/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
Central York SD
NCES district ID
4205490
Math proficiency
33% ▼ -2.00%
Reading proficiency
57% ▼ -4.00%
Median HH income
$64,385
Composite
39.92/100
National rank
#3849
State rank
#244 of 539 in PA

Livability — North York

Score
71/100
State rank
#713
US rank
#7045

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North York, PA
County
York County · 278,806 people
Metro
York-Hanover, PA
Population (ZIP)
39,374
Household income
$78,506
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
722.0

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
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Black 12% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 9% Dominican 4%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
85% English-only · Spanish 12% Russian/Polish/Slavic 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
▼ -135.44%
Current HPI
237.5683
Rent YoY
▲ 6.38%
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

+251.4% since first listed
6 events — show timeline
  • 2026-05-30 Price Changed $159,900 BRIGHT MLS
  • 2026-05-01 Listed $169,900 BRIGHT MLS
  • 2026-04-29 Coming Soon $169,900 BRIGHT MLS
  • 2008-02-19 Sold (Public Records) $76,500 Public Records
  • 1990-10-29 Sold (Public Records) $48,500 Public Records
  • 1990-10-16 Sold (Public Records) $45,500 Public Records

Property tax history

+2.7%/yr

Latest (2026): $2,457 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…