CashFlowRE
Sign in Sign up
1701 Long Dr #216
C- Composite 54.94
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 +18.3/30.0
  • ARV discount +11.0/15.0
  • 1% rule +6.8/10.0
  • DSCR +5.8/10.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

1701 Long Dr #216 · Springettsbury, PA 17406
1 bd · 1.0 ba · 824 sqft · Townhouse · 2 Days on market
Built 1989 Good condition Est $130k · 8% under $182/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the ease of one-level living in this charming 1-bedroom, 1-bath condo. Why rent when you can own for less? This unit comes complete with all appliances, making your move-in seamless. Enjoy the ultimate convenience with quick, easy access to Rt. 30 and I-83, placing you minutes from wherever you need to go. You will love the unbeatable location within walking distance to Springettsbury Park, the Galleria Mall, local banks, restaurants, and more. Simplify your lifestyle with low-maintenance living, as lawn care and snow removal are both included in the monthly condo fee. Perfect for those seeking comfort, value, and a prime location!

Key facts

  • $182 HOA
  • Built 1989
  • Listed 2 days

Property features AI

Finance

  • HOA & community: Monthly condo fee of $182 covering lawn maintenance (front, rear, side), snow removal, and other services

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Electric service; Natural gas
  • Home design: Condominium ownership; Above-grade finished living area
  • Construction: Vinyl siding and aluminum siding; Slab foundation; Above grade and below grade structures
  • Exterior features: End of row/townhouse condominium; No tidal water

Interior

  • Kitchen: Refrigerator; Stove; Dishwasher; Disposal
  • Bedrooms: One bedroom on the main level (Master Bedroom listed)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric); Natural gas hot water
  • Interior features: Living room; Dining room; Kitchen; Entry slope less than 1' and no stairs (accessible)
  • Laundry & utility: Washer and dryer located on the main floor

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-bed/1.0-bath townhouse listed at $120k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $111 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Central York Hs (math 61% / reading 74%, grade B, #59 of 437 statewide, top 14%, 1,807 students, 40% FRL) — zoned schools average 40% FRL vs 24% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 68% at this address vs 45% district-wide (+23 pts) — the actual schools serving this property are materially stronger than the Central York SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 174 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • 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 $120,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.18%
Cap rate
7.40%
Cash-on-cash
3.95%
DSCR
1.18
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$130,192
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1751 Long Dr 0.00mi 1/1.0 896 (+9%) 9mo $130,000 $145 78
1677 Long Dr #202 0.00mi 1/1.0 896 (+9%) 18mo $142,000 $158 70

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
-10.0%
Equity multiple
0.63×
Total profit
$-12,271
Equity at exit
$17,892
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-1,077
Equity at exit
$10,375

Cash invested: $33,600 (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 17406

Home prices YoY
-27.4%
Active inventory
174
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,420 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,800/yr
Insurance
$50
HOA
$182
Vacancy / Maint / Mgmt
$298
Net cashflow
$111

Break-even live

Break-even rent $1,280
Max offer price $120,000
Occupancy floor 87%

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
$30,000
Closing costs
$3,600
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1 Wyndham Dr York, PA 1.0–3.0 1.0–2.0 1046 $1,550 $1.48 14d 3 0.29mi
50 Eisenhower Dr York, PA 1.0–3.0 1.0–2.0 1181 $1,634 $1.38 14d 1 0.98mi
3400 Eastern Blvd York, PA 2.0 1.0–2.0 839 $1,450 $1.73 14d 28 1.25mi
104 Camelot Arms York, PA 1.0–2.0 1.0–2.0 1073 $1,291 $1.20 14d 15 1.49mi

HOA detail

Monthly dues
$182 · $2,184/yr
Likely covers
landscapingsnow removal

Listing history 4 events

  1. 2026-06-18
    days on market $120,000 Active 2 DOM
  2. 2026-06-17
    status $120,000 Active 1 DOM
  3. 2026-06-16
    remarks 649-char remark
  4. 2026-06-16
    listed $120,000 Coming Soon 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% 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 4/10 Moderate 13% 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
$17,041
− Mortgage interest
−$6,722
− Property taxes
−$1,800
− Insurance
−$600
− Repairs & maintenance
−$1,363
− Management
−$1,363
− HOA
−$2,184
− Depreciation
−$3,491
Taxable loss
−$483
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$116
After-tax cash flow
$1,442/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.

Condition & rehab AI · 1 photo

Good 80/100 None rehab

This move-in-ready townhouse is in excellent condition with no visible repairs needed. It offers a great location and low-maintenance living.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Reorganizing interior layout for better flow — Improves functionality and appeal
  • Resale Upgrading kitchen appliances — Modernizes the space and adds value
  • Resale Upgrading bathroom fixtures — Enhances the bathroom's appeal and functionality

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Both Reorganizing interior layout for better flow — Improves functionality and appeal
  • Resale Upgrading kitchen appliances — Modernizes the space and adds value
  • Resale Upgrading bathroom fixtures — Enhances the bathroom's appeal and functionality

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Springettsbury

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
York County · 278,806 people
Metro
York-Hanover, PA
Population (ZIP)
23,636
Household income
$83,521
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
296.0

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
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 6% Black 5% Hispanic / Latino 4%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Russian/Polish/Slavic 1% Arabic 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
▼ -92.81%
Current HPI
245.4821
Rent YoY
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

1 event — show timeline
  • 2026-06-16 Coming Soon $120,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…