CashFlowRE
Sign in Sign up
338 Juniper Dr
D Composite 42.42
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 +14.5/30.0
  • ARV discount +7.3/15.0
  • DSCR +4.4/10.0
  • Schools +4.1/10.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

338 Juniper Dr · Valley Green, PA 17319
2 bd · 1.5 ba · 1,100 sqft · Townhouse public records · 29 Days on market
Built 1983 2,400 sqft lot Est $189k · at est. $13/mo HOA · 1% of rent

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

Listing remarks MLS

Valley Green Village townhome has been freshly painted, cleaned and is move in ready. Conveniently located to many activities, local parks, shopping. Close to PA Turnpike and Route 83 with easy access to Harrisburg city, York and Maryland. Enter the main level living space with open living room, dining room and bright kitchen. Sliding door off of the dining room to the fully fenced in yard and fresh new deck to enjoy the sunshine and morning coffee. Half bathroom is also located on the main level along with the laundry room. In the second level living space are 3 ample sized bedrooms with lots of closet storage space and a full bath finishes off level two. Two parking spaces in front of the townhome and easy overflow parking nearby. Low YEARLY HOA fee of $140 covers common areas and the playground pavilion. HOA Documents are under the documents link. Remaining with home are: Kitchen Refrigerator, Electric Stove, Dishwasher, counter top Microwave, two window A/C Units. All that is missing is you !

Key facts

  • $13 HOA
  • 2 parking spots
  • Built 1983

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/1.5-bath townhouse listed at $190k.

Deal economics

  • At list price, monthly cash flow is $42 ($510/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (14.6% below list).
  • Recommended offer: $162k (14.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.6% in Valley Green — 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 70/100 on livability (#773 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • West Shore SD (suburban): math 37% / reading 56% proficiency, ranked #222 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Red Mill El Sch (math 57% / reading 69%, grade B, #298 of 1,518 statewide, top 20%, 557 students, 38% FRL); Crossroads Ms (math 26% / reading 58%, grade D-, #221 of 512 statewide, top 45%, 651 students, 36% FRL); Red Land Shs (math 56% / reading 75%, grade B, #65 of 437 statewide, top 15%, 1,101 students, 27% FRL).
  • Market conditions: 45 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y 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 $155k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $162,250 (14.6% below list)

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. 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?
  4. 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?
  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
0.85%
Cap rate
6.56%
Cash-on-cash
0.96%
DSCR
1.04
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$189,200
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 Juniper Dr 0.04mi 2/2.0 1,100 (0%) 6mo $184,900 $168 91
244 Juniper Dr 0.11mi 2/2.0 1,100 (0%) 5mo $195,000 $177 89
158 Juniper Dr 0.21mi 3/1.5 (+1) 1,100 (0%) 2mo $189,000 $172 84
279 Juniper Dr 0.07mi 2/1.5 1,200 (+9%) 16mo $176,000 $147 68
309 Juniper Dr 0.05mi 2/1.5 1,200 (+9%) 23mo $170,000 $142 63
4 Fargreen Ct 0.52mi 3/2.5 (+1) 1,148 (+4%) 13mo $234,700 $204 49

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
-14.8%
Equity multiple
0.47×
Total profit
$-28,086
Equity at exit
$28,315
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-21,055
Equity at exit
$16,419

Cash invested: $53,172 (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 17319

Home prices YoY
-20.2%
Active inventory
45
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,622 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$151 /mo · $1,816/yr
Insurance
$79
HOA
$13
Vacancy / Maint / Mgmt
$341
Net cashflow
$42

Break-even live

Break-even rent $1,569
Max offer price $189,900
Occupancy floor 92%

Sensitivity live

Price -10% $150 -5% $96 +0% $42 +5% $-11 +10% $-65
Rent -10% $-86 -5% $-22 +0% $42 +5% $107 +10% $171
Rate -1.0pp $138 -0.5pp $91 base $42 +0.5pp $-7 +1.0pp $-57

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
$47,475
Closing costs
$5,697
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
40 Red Mill Rd Goldsboro, PA 2.0 2.0 1067 $1,622 $1.52 15d 11 1.48mi

HOA detail

Monthly dues
$13 · $156/yr
Likely covers
electric

Listing history 28 events

  1. 2026-04-13
    status Pending
  2. 2026-03-15
    listed $189,900 Active
  3. 2026-03-10
    price $189,900
  4. 2026-03-05
    price $184,900
  5. 2026-03-05
    historical $189,900
  6. 2023-03-08
    soldstatus $155,000
  7. 2023-02-28
    soldstatus $162,155 Closed 1011-char remark
    Show marketing remark (1011 chars)

    Valley Green Village townhome has been freshly painted, cleaned and is move in ready. Conveniently located to many activities, local parks, shopping. Close to PA Turnpike and Route 83 with easy access to Harrisburg city, York and Maryland. Enter the main level living space with open living room, dining room and bright kitchen. Sliding door off of the dining room to the fully fenced in yard and fresh new deck to enjoy the sunshine and morning coffee. Half bathroom is also located on the main level along with the laundry room. In the second level living space are 3 ample sized bedrooms with lots of closet storage space and a full bath finishes off level two. Two parking spaces in front of the townhome and easy overflow parking nearby. Low YEARLY HOA fee of $140 covers common areas and the playground pavilion. HOA Documents are under the documents link. Remaining with home are: Kitchen Refrigerator, Electric Stove, Dishwasher, counter top Microwave, two window A/C Units. All that is missing is you !

  8. 2023-01-27
    status Pending 1011-char remark
    Show marketing remark (1011 chars)

    Valley Green Village townhome has been freshly painted, cleaned and is move in ready. Conveniently located to many activities, local parks, shopping. Close to PA Turnpike and Route 83 with easy access to Harrisburg city, York and Maryland. Enter the main level living space with open living room, dining room and bright kitchen. Sliding door off of the dining room to the fully fenced in yard and fresh new deck to enjoy the sunshine and morning coffee. Half bathroom is also located on the main level along with the laundry room. In the second level living space are 3 ample sized bedrooms with lots of closet storage space and a full bath finishes off level two. Two parking spaces in front of the townhome and easy overflow parking nearby. Low YEARLY HOA fee of $140 covers common areas and the playground pavilion. HOA Documents are under the documents link. Remaining with home are: Kitchen Refrigerator, Electric Stove, Dishwasher, counter top Microwave, two window A/C Units. All that is missing is you !

  9. 2023-01-20
    listed $159,900 Active 1011-char remark
    Show marketing remark (1011 chars)

    Valley Green Village townhome has been freshly painted, cleaned and is move in ready. Conveniently located to many activities, local parks, shopping. Close to PA Turnpike and Route 83 with easy access to Harrisburg city, York and Maryland. Enter the main level living space with open living room, dining room and bright kitchen. Sliding door off of the dining room to the fully fenced in yard and fresh new deck to enjoy the sunshine and morning coffee. Half bathroom is also located on the main level along with the laundry room. In the second level living space are 3 ample sized bedrooms with lots of closet storage space and a full bath finishes off level two. Two parking spaces in front of the townhome and easy overflow parking nearby. Low YEARLY HOA fee of $140 covers common areas and the playground pavilion. HOA Documents are under the documents link. Remaining with home are: Kitchen Refrigerator, Electric Stove, Dishwasher, counter top Microwave, two window A/C Units. All that is missing is you !

  10. 2023-01-18
    historical $159,900 1011-char remark
    Show marketing remark (1011 chars)

    Valley Green Village townhome has been freshly painted, cleaned and is move in ready. Conveniently located to many activities, local parks, shopping. Close to PA Turnpike and Route 83 with easy access to Harrisburg city, York and Maryland. Enter the main level living space with open living room, dining room and bright kitchen. Sliding door off of the dining room to the fully fenced in yard and fresh new deck to enjoy the sunshine and morning coffee. Half bathroom is also located on the main level along with the laundry room. In the second level living space are 3 ample sized bedrooms with lots of closet storage space and a full bath finishes off level two. Two parking spaces in front of the townhome and easy overflow parking nearby. Low YEARLY HOA fee of $140 covers common areas and the playground pavilion. HOA Documents are under the documents link. Remaining with home are: Kitchen Refrigerator, Electric Stove, Dishwasher, counter top Microwave, two window A/C Units. All that is missing is you !

  11. 2020-05-13
    historical
  12. 2014-11-30
    historical
  13. 2014-08-21
    listed $95,000
  14. 2014-05-27
    listed $95,000
  15. 2010-02-23
    soldstatus $105,500
  16. 2010-02-19
    soldstatus $105,500
  17. 2009-12-30
    historical
  18. 2009-12-30
    historical
  19. 2009-08-13
    listed $109,500
  20. 2009-08-13
    listed $114,000
  21. 2006-12-29
    soldstatus $89,900
  22. 2006-12-15
    historical
  23. 2006-12-15
    soldstatus $89,900
  24. 2006-11-19
    historical
  25. 2006-11-06
    listed $89,900
  26. 2006-11-06
    listed $89,900
  27. 2006-08-31
    soldstatus $60,000
  28. 1997-12-02
    soldstatus $57,000

ⓘ 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
$1,816 · $151/mo
Projected year-2 tax
$2,408 · $201/mo
Expected delta
+$592/yr (+$49/mo · 32.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$19,470
− Mortgage interest
−$10,637
− Property taxes
−$1,816
− Insurance
−$950
− Repairs & maintenance
−$1,558
− Management
−$1,558
− HOA
−$156
− Depreciation
−$5,524
Taxable loss
−$2,728
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$655
After-tax cash flow
$1,165/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
West Shore SD
NCES district ID
4225830
Math proficiency
37% ▼ -12.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$61,398
Composite
40.9/100
National rank
#3617
State rank
#222 of 539 in PA

Livability — Valley Green

Score
70/100
State rank
#773
US rank
#7809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Valley Green, PA
City population
10,990
Population (ZIP)
10,990

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 (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 6% Polish 5% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -68.02%
Current HPI
268.9557
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

+233.2% since first listed
28 events — show timeline
  • 2026-04-13 Pending BRIGHT MLS
  • 2026-03-15 Listed $189,900 BRIGHT MLS
  • 2026-03-10 Price Changed $189,900 BRIGHT MLS
  • 2026-03-05 Price Changed $184,900 BRIGHT MLS
  • 2026-03-05 Coming Soon $189,900 BRIGHT MLS
  • 2023-03-08 Sold (Public Records) $155,000 Public Records
  • 2023-02-28 Sold (MLS) $162,155 BRIGHT MLS
  • 2023-01-27 Pending BRIGHT MLS
  • 2023-01-20 Listed $159,900 BRIGHT MLS
  • 2023-01-18 Coming Soon $159,900 BRIGHT MLS
  • 2020-05-13 Listing Removed BRIGHT MLS
  • 2014-11-30 Listing Removed BRIGHT MLS
  • 2014-08-21 Listed $95,000 BRIGHT MLS
  • 2014-05-27 Listed $95,000 BRIGHT MLS
  • 2010-02-23 Sold (Public Records) $105,500 Public Records
  • 2010-02-19 Sold (MLS) $105,500 BRIGHT MLS
  • 2009-12-30 Listing Removed BRIGHT MLS
  • 2009-12-30 Listing Removed BRIGHT MLS
  • 2009-08-13 Listed $114,000 BRIGHT MLS
  • 2009-08-13 Listed $109,500 BRIGHT MLS
  • 2006-12-29 Sold (Public Records) $89,900 Public Records
  • 2006-12-15 Sold (MLS) $89,900 BRIGHT MLS
  • 2006-12-15 Listing Removed BRIGHT MLS
  • 2006-11-19 Listing Removed BRIGHT MLS
  • 2006-11-06 Listed $89,900 BRIGHT MLS
  • 2006-11-06 Listed $89,900 BRIGHT MLS
  • 2006-08-31 Sold (Public Records) $60,000 Public Records
  • 1997-12-02 Sold (Public Records) $57,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,816 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…