CashFlowRE
Sign in Sign up
644 Kyle Rd Multi-family
C- Composite 51.78
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.2/10.0
  • Rent growth +4.1/5.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

644 Kyle Rd · York, PA 17404
2 bd · 2.0 ba · 1,032 sqft · MultiFamily public records · 4 Days on market
Built 1999 4,356 sqft lot $60/mo HOA · 5% of rent

🖨 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

Listing remarks MLS

DON'T MISS OUT! EXTREMELY POPULAR 1 LEVEL DUPLEXES W/ HOA-NEVER SHOVEL OR MOW AGAIN! OVERSIZED 2 CAR GAR! 2 GOOD SIZED BRS W/ WI CLST! MAINT FREE EXT. HI-EFF GAS FURNACE! QUALITY KIT CABINETS! HI-EFF TILT WINDOWS! HUGE STORAGE AREA ABOVE! FINISHED GARAGE! FRNT PORCH W/ RAILING! SIDEWALKS, LAMP POST. E G STOLTZFUS QUALITY CONSTRUCTION W/ FANTASTIC SERVICE. |

Key facts

  • Covered front porch
  • Country kitchen
  • Retractable awning

Tags

COVERED FRONT PORCHCOUNTRY KITCHENPRIVATE PATIORETRACTABLE AWNINGWALK IN CLOSETFULL BATH

Property features AI

Finance

  • Other: Year built and area figures listed as estimated
  • HOA & community: Monthly HOA fee of $60; HOA covers common area maintenance, lawn maintenance, and snow removal; Community amenities include tennis courts; Property manager present

Exterior

  • Parking: Attached front-entry garage with 2 spaces; Garage with inside access, garage door opener, oversized area and additional storage; Asphalt private driveway with 2 driveway spaces (total 4 parking spaces)
  • Security: Insulated windows
  • Utilities: Public water; Public sewer; Electric hot water; Electric cooling; Natural gas and electric heating
  • Home design: Detached single-family home; Estimated 1,256 finished above-grade area; Entry level bedrooms present; Not in a federal flood zone; Fee simple ownership; Property in very good condition
  • Construction: Stick-built construction with vinyl siding; Shingle/asphalt roof; Slab foundation; Building not winterized
  • Exterior features: Porch(es); Patio(s); Awnings; Exterior lighting; Sidewalks; Level and cleared lot; Backs to parkland; Stream/creek on property; Annually paid ground rent

Interior

  • Kitchen: Disposal; Dishwasher; Built-in microwave; Gas oven/range; Refrigerator
  • Bedrooms: Two main-level bedrooms (including an entry-level bedroom)
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating; Natural gas and electric heating fuel; Central air conditioning (electric)
  • Interior features: Open floor plan; Combination dining and living area; Eat-in kitchen; Country-style kitchen; Breakfast area; Master bath; Tub shower; Stall shower; Ceiling fans; Insulated doors
  • Laundry & utility: Washer and dryer in unit (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 2-bed/2.0-bath multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $240k).
  • Cap rate 7.5% 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.
  • 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: Rents rising fast (+6.4%/yr); 249 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($79k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 27y 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 $138k; list at $240k implies a 74% gain — meaningful room to come down on a strong offer.

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 $239,900

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. 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. 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.
  5. 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.
  6. 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
1.02%
Cap rate
7.51%
Cash-on-cash
4.34%
DSCR
1.19
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.7%
Equity multiple
0.78×
Total profit
$-14,761
Equity at exit
$35,770
10-year hold
IRR
7.7%
Equity multiple
1.67×
Total profit
$45,086
Equity at exit
$20,742

Cash invested: $67,172 (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
16.4×

Monthly cashflow live

Estimated rent
$2,444 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$270 /mo · $3,239/yr
Insurance
$100
HOA
$60
Vacancy / Maint / Mgmt
$513
Net cashflow
$243

Break-even live

Break-even rent $2,137
Max offer price $239,900
Occupancy floor 85%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,444

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
$59,975
Closing costs
$7,197
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2220 N Susquehanna Trl York, PA 1.0–3.0 1.0–2.0 1073 $2,050 $1.91 14d 14 0.74mi
433 Piedmont Cir York, PA 3.0 1.5 1000 $1,656 $1.66 44d 1 1.04mi
433 Piedmont Cir York, PA 1.0–3.0 1.0–1.5 850 $1,505 $1.77 14d 2 1.04mi
2256 N Point Dr York, PA 2.0 1.5 1200 $1,650 $1.38 44d 1 1.36mi
217 Cedar Village Dr York, PA 1.0–3.0 1.5 1025 $1,515 $1.48 14d 1 1.39mi

HOA detail

Monthly dues
$60 · $720/yr
Likely covers
gas

Listing history 6 events

  1. 2026-06-13
    status $239,900 Pending 4 DOM
  2. 2026-06-07
    statusdays on market $239,900 Active Under Contract 4 DOM
  3. 2026-06-05
    days on market $239,900 Active 3 DOM
  4. 2026-06-03
    days on market $239,900 Active 2 DOM
  5. 2026-06-02
    remarks 683-char remark
  6. 2026-06-02
    listed $239,900 Active 1 DOM

ⓘ 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
$3,239 · $270/mo
Projected year-2 tax
$3,515 · $293/mo
Expected delta
+$276/yr (+$23/mo · 8.5%)

ⓘ 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 5/10 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 2 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
$29,328
− Mortgage interest
−$13,438
− Property taxes
−$3,239
− Insurance
−$1,200
− Repairs & maintenance
−$2,346
− Management
−$2,346
− HOA
−$720
− Depreciation
−$6,979
Taxable loss
−$940
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$226
After-tax cash flow
$3,139/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 — 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

County
York County · 278,806 people
City population
184,764
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

+147.3% since first listed
6 events — show timeline
  • 2026-06-01 Listed $239,900 BRIGHT MLS
  • 2014-08-20 Sold (Public Records) $138,000 Public Records
  • 2000-03-02 Sold (Public Records) $97,300 Public Records
  • 2000-02-28 Sold (MLS) $98,420 BRIGHT MLS
  • 1999-11-19 Listing Removed BRIGHT MLS
  • 1999-08-01 Listed $97,000 BRIGHT MLS

Property tax history

+2.5%/yr

Latest (2025): $3,239 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…