CashFlowRE
Sign in Sign up
47 E South St
D+ Composite 48.96
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 +21.1/30.0
  • DSCR +6.7/10.0
  • ARV discount +5.4/15.0
  • 1% rule +4.6/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$145,000

47 E South St · York, PA 17401
3 bd · 1.0 ba · 1,344 sqft · Townhouse public records · 6 Days on market
Built 1890 1,259 sqft lot Est $138k · at est.

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

Listing remarks MLS

Move in ready townhome with the possibility to add to your investment portfolio! Featuring modern plank flooring throughout, kitchen, living room, 3 bedrooms, and a full bath. Includes a nice fenced in backyard. Easy commute to I83 and Route 30. Convenient to parks, restaurants, shopping, and local amenities.

Key facts

  • Fully renovated
  • Near route 30
  • Tenant occupied

Tags

FULLY RENOVATEDCENTRAL AIRTENANT OCCUPIEDGENERATING RENTAL INCOMENEAR ROUTE 30NEAR I-83

Property features AI

Finance

  • Other: Pets allowed with no pet restrictions
  • Financial info: Lease not considered
  • HOA & community: No HOA information provided

Exterior

  • Parking: On-street parking
  • Security: No specific security features listed
  • Utilities: Public water; Public sewer; 100 amp electric service; Electric available; Natural gas available; Cable TV available; Phone service available; Hot water supplied by natural gas
  • Home design: Interior townhouse/rowhouse; West-facing main entrance; Fee simple ownership; Major renovation/effective year 2019
  • Construction: Brick construction; Brick/mortar foundation; Building not winterized
  • Exterior features: Not in a federal flood zone; Above-grade and below-grade structures; Municipal trash service; Bus stop within one mile

Interior

  • Kitchen: Kitchen (details not specified)
  • Bedrooms: Two bedrooms on the first upper level; One bedroom on the second upper level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Hot water heating (natural gas); Central air conditioning
  • Interior features: Drywall walls and ceilings; Full basement
  • Laundry & utility: Utility details not specified

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 townhouse listed at $145k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/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 $140k (3.7% below list).
  • Recommended offer: $140k (3.7% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% 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.
  • York City SD (urban): math 4% / reading 16% proficiency, ranked #534 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.4%/yr); 63 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($43k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 17y 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 $117k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1890 — 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 $139,608 (3.7% below list)

Questions for the listing agent

  1. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.96%
Cap rate
8.01%
Cash-on-cash
6.14%
DSCR
1.27
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$138,432
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
47 E South St 0.00mi 3/1.0 1,344 (0%) 1mo $150,000 $112 100
442 S Duke St 0.09mi 3/1.5 1,342 (-0%) 2mo $155,000 $115 92
632 S Pershing Ave 0.39mi 3/1.0 1,408 (+5%) 1mo $202,000 $143 73
120 E Jackson St 0.38mi 3/1.0 1,425 (+6%) 0mo $130,000 $91 72
752 Mckenzie St 0.36mi 3/1.0 1,216 (-10%) 1mo $125,000 $103 67
353 E Prospect St 0.35mi 4/1.0 (+1) 1,422 (+6%) 3mo $145,000 $102 66
615 Vander Ave 0.55mi 3/1.0 1,304 (-3%) 4mo $103,000 $79 66
316 S Pershing Ave 0.32mi 3/1.0 1,512 (+12%) 2mo $160,000 $106 63
430 E Walnut St 0.74mi 3/1.0 1,368 (+2%) 1mo $132,000 $96 62
307 E Walnut St 0.65mi 3/1.0 1,265 (-6%) 1mo $152,000 $120 59
225 N Pine St 0.68mi 3/1.0 1,182 (-12%) 2mo $37,500 $32 46
227 N Pine St 0.68mi 3/1.0 1,182 (-12%) 2mo $37,500 $32 46

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 · 6.37% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-5,412
Equity at exit
$21,620
10-year hold
IRR
9.4%
Equity multiple
1.83×
Total profit
$33,671
Equity at exit
$12,537

Cash invested: $40,600 (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 17401

Home prices YoY
-16.5%
Rents YoY
6.4%
Active inventory
63
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,396 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$74 /mo · $891/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$208

Break-even live

Break-even rent $1,133
Max offer price $145,000
Occupancy floor 80%

Sensitivity live

Price -10% $290 -5% $249 +0% $208 +5% $167 +10% $126
Rent -10% $98 -5% $153 +0% $208 +5% $263 +10% $318
Rate -1.0pp $281 -0.5pp $245 base $208 +0.5pp $170 +1.0pp $132

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
$36,250
Closing costs
$4,350
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
443 S Duke St York, PA 3.0 1.0 1028 $1,225 $1.19 44d 1 0.05mi
444 S Duke St York, PA 3.0 1.0 1200 $1,200 $1.00 44d 1 0.05mi
514 S Duke St York, PA 3.0 1.0 1289 $1,625 $1.26 22d 1 0.10mi
208 Liberty Ct York, PA 3.0 1.0 1096 $1,195 $1.09 44d 1 0.17mi
626 S Queen St York, PA 3.0 1.0 1526 $1,225 $0.80 22d 1 0.25mi
132 S Beaver St Apt 4 York, PA 2.0 2.0 1000 $1,250 $1.25 44d 1 0.36mi
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 44d 1 0.39mi
516 E Boundary Ave York, PA 2.0 1.0 1128 $1,200 $1.06 14d 1 0.48mi
28 N George St Unit H York, PA 2.0 2.0 1400 $1,550 $1.11 44d 1 0.51mi
715 Vander Ave York, PA 3.0 1.0 1180 $1,295 $1.10 14d 1 0.52mi
339 E Market St Unit 1 York, PA 4.0 1.5 1600 $1,650 $1.03 22d 1 0.56mi
231 Franklin Way York, PA 3.0 1.0 920 $1,195 $1.30 14d 1 0.68mi
245 Franklin Way York, PA 2.0 2.0 1240 $1,150 $0.93 14d 1 0.69mi
175 W Gay Ave York, PA 1.0–2.0 1.0 1219 $1,650 $1.35 14d 2 0.71mi
251 N George St York, PA 2.0 2.0 1100 $1,595 $1.45 14d 1 0.74mi
466 W College Ave York, PA 3.0 1.0 1068 $1,295 $1.21 44d 1 0.75mi
446 Wallace St York, PA 3.0 1.0 1092 $1,295 $1.19 22d 1 0.80mi
314 W Gay Ave York, PA 3.0 1.0 1060 $1,250 $1.18 22d 1 0.82mi
133 Stevens Ave York, PA 3.0 1.0 1200 $1,300 $1.08 44d 1 0.85mi
334 N Beaver St York, PA 3.0 1.0 1140 $1,050 $0.92 14d 1 0.86mi
537 W Jackson St York, PA 3.0 2.0 1795 $1,795 $1.00 14d 1 0.87mi
113 Arch St York, PA 4.0 1.0 1188 $1,200 $1.01 14d 1 0.88mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 44d 1 0.90mi
30 N Franklin St York, PA 3.0 1.0 1400 $1,395 $1.00 44d 1 0.91mi
631 Wallace St Unit 631 York, PA 4.0 1.0 1545 $1,325 $0.86 14d 1 0.94mi
428 Smith St York, PA 3.0 1.0 1522 $1,350 $0.89 14d 1 0.98mi
216 Park Pl York, PA 4.0 1.0 1192 $1,350 $1.13 14d 1 1.00mi
231 Roosevelt Ave York, PA 3.0 1.5 1584 $1,750 $1.10 14d 1 1.01mi
648 W College Ave York, PA 3.0 1.0 1100 $1,275 $1.16 44d 1 1.04mi
720 Chestnut St Apt 2 York, PA 4.0 1.0 1400 $1,300 $0.93 14d 1 1.05mi
40 N Tremont St #2 York, PA 3.0 1.0 900 $1,500 $1.67 44d 1 1.12mi
588 Company St York, PA 3.0 1.5 1416 $1,475 $1.04 44d 1 1.12mi
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 14d 1 1.16mi
549 Lancaster Ave York, PA 3.0 1.0 1458 $1,875 $1.29 44d 1 1.20mi
1027 E Market St Unit 2 York, PA 2.0 1.0 1145 $1,095 $0.96 14d 1 1.24mi
450 Madison Ave York, PA 1.0–2.0 1.0 862 $1,250 $1.45 14d 1 1.26mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 14d 1 1.31mi
631 Roosevelt Ave Unit 2 York, PA 3.0 1.0 1170 $1,150 $0.98 14d 1 1.35mi
720 Elm Ter York, PA 3.0 1.5 1200 $1,950 $1.62 22d 1 1.40mi
813 Madison Ave York, PA 2.0 1.5 1100 $1,175 $1.07 14d 1 1.47mi

Listing history 23 events

  1. 2026-05-01
    status Pending
  2. 2026-04-25
    listed $145,000 Active
  3. 2026-04-08
    historical
  4. 2026-03-11
    price $148,000
  5. 2026-02-06
    listed $155,000 Active
  6. 2026-01-31
    historical
  7. 2024-09-30
    soldstatus $117,400 Closed 310-char remark
    Show marketing remark (310 chars)

    Move in ready townhome with the possibility to add to your investment portfolio! Featuring modern plank flooring throughout, kitchen, living room, 3 bedrooms, and a full bath. Includes a nice fenced in backyard. Easy commute to I83 and Route 30. Convenient to parks, restaurants, shopping, and local amenities.

  8. 2024-08-18
    status Pending 310-char remark
    Show marketing remark (310 chars)

    Move in ready townhome with the possibility to add to your investment portfolio! Featuring modern plank flooring throughout, kitchen, living room, 3 bedrooms, and a full bath. Includes a nice fenced in backyard. Easy commute to I83 and Route 30. Convenient to parks, restaurants, shopping, and local amenities.

  9. 2024-08-15
    listed $114,900 Active 310-char remark
    Show marketing remark (310 chars)

    Move in ready townhome with the possibility to add to your investment portfolio! Featuring modern plank flooring throughout, kitchen, living room, 3 bedrooms, and a full bath. Includes a nice fenced in backyard. Easy commute to I83 and Route 30. Convenient to parks, restaurants, shopping, and local amenities.

  10. 2019-06-28
    soldstatus $85,500 Closed
  11. 2019-06-08
    status Pending
  12. 2019-05-18
    listed $84,500 Active
  13. 2019-04-22
    historical
  14. 2019-03-14
    price $36,500
  15. 2019-03-14
    price $44,895
  16. 2019-03-08
    listed $44,995 Active
  17. 2010-03-31
    soldstatus $26,000
  18. 2010-03-11
    historical
  19. 2010-02-19
    listed $29,900
  20. 2010-01-29
    historical
  21. 2010-01-28
    soldstatus $11,000
  22. 2009-12-18
    listed $13,300
  23. 2005-11-28
    soldstatus $35,000

ⓘ 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
$891 · $74/mo
Projected year-2 tax
$1,591 · $133/mo
Expected delta
+$700/yr (+$58/mo · 78.5%)

ⓘ 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 6/10 Major 7 d/yr ≥102°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
$16,753
− Mortgage interest
−$8,122
− Property taxes
−$891
− Insurance
−$725
− Repairs & maintenance
−$1,340
− Management
−$1,340
− Depreciation
−$4,218
Taxable income
$116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$28
After-tax cash flow
$2,466/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
York City SD
NCES district ID
4226820
Math proficiency
4% ▼ -7.00%
Reading proficiency
16% ▼ -9.00%
Median HH income
$29,470
Composite
7.61/100
National rank
#9943
State rank
#534 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

Census place
York, PA
County
York County · 278,806 people
City population
184,764
Metro
York-Hanover, PA
Population (ZIP)
18,570
Household income
$42,826
Rent vs Own
67.4% rent · 32.6% own
Severe rent burden
1360.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 39% White 31% Black 24% Two or more races 15%
Hispanic origin (detail)
Mexican 5% Puerto Rican 22% Dominican 10%
Common ancestry
Romanian 2% Hispanic 1% Italian 1%
Foreign-born
14% · Canada
Languages at home
72% English-only · Spanish 25% French/Haitian/Cajun 2%

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
▼ -63.82%
Current HPI
323.5537
Rent YoY
▲ 6.37%
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

+314.3% since first listed
23 events — show timeline
  • 2026-05-01 Pending BRIGHT MLS
  • 2026-04-25 Listed $145,000 BRIGHT MLS
  • 2026-04-08 Listing Removed BRIGHT MLS
  • 2026-03-11 Price Changed $148,000 BRIGHT MLS
  • 2026-02-06 Listed $155,000 BRIGHT MLS
  • 2026-01-31 Coming Soon BRIGHT MLS
  • 2024-09-30 Sold (MLS) $117,400 BRIGHT MLS
  • 2024-08-18 Pending BRIGHT MLS
  • 2024-08-15 Listed $114,900 BRIGHT MLS
  • 2019-06-28 Sold (MLS) $85,500 BRIGHT MLS
  • 2019-06-08 Pending BRIGHT MLS
  • 2019-05-18 Listed $84,500 BRIGHT MLS
  • 2019-04-22 Listing Removed BRIGHT MLS
  • 2019-03-14 Price Changed $36,500 BRIGHT MLS
  • 2019-03-14 Price Changed $44,895 BRIGHT MLS
  • 2019-03-08 Listed $44,995 BRIGHT MLS
  • 2010-03-31 Sold (MLS) $26,000 BRIGHT MLS
  • 2010-03-11 Listing Removed BRIGHT MLS
  • 2010-02-19 Listed $29,900 BRIGHT MLS
  • 2010-01-29 Listing Removed BRIGHT MLS
  • 2010-01-28 Sold (MLS) $11,000 BRIGHT MLS
  • 2009-12-18 Listed $13,300 BRIGHT MLS
  • 2005-11-28 Sold (Public Records) $35,000 Public Records

Property tax history

+0.7%/yr

Latest (2025): $891 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…