CashFlowRE
Sign in Sign up
236 N Franklin St Duplex
C Composite 58.71
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 +22.6/30.0
  • ARV discount +11.7/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$294,900

236 N Franklin St · Lancaster, PA 17602
4 bd · 2.0 ba · 1,997 sqft · MultiFamily public records · 19 Days on market
Built 1900 1,307 sqft lot Est $326k · 9% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Excellent opportunity to own a well-maintained 2-unit property in Lancaster City. Whether you're looking to expand your investment portfolio or purchase your first income-producing property, this duplex offers stable rental income and long-term potential. The property features two spacious units totaling approximately 1,997 square feet and has a strong rental history. An additional bonus is the separately rented garage, providing supplemental income. Conveniently located near downtown Lancaster, shopping, restaurants, schools, and local colleges, this property is well-positioned to attract and retain tenants. Lancaster City's strong rental market and continued growth make this an attractive

Key facts

  • 1,307 sq ft lot
  • Garage
  • Built 1900

Property features AI

Finance

  • Other: Two total residential units; Finished above-grade area reported by assessor

Exterior

  • Parking: Side-entry attached garage (1 space); On-street parking
  • Utilities: Public water; Public sewer; Electric service with circuit breakers; Natural gas available (heating and hot water)
  • Home design: End of row townhouse; Fee simple ownership
  • Construction: Brick and masonry construction; Crawl space foundation; Roof materials include metal, rubber, and slate (one listed as unknown)
  • Exterior features: Porch(es); Above-grade and below-grade structures (including garages)

Interior

  • Kitchen: Gas oven/range; Refrigerator
  • Bedrooms: Two 2-bedroom units (Unit 1, Unit 2)
  • Flooring: Carpet; Wood
  • Heating & cooling: Radiator heating (natural gas); Window air conditioning units (electric)
  • Interior features: Wood floors

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 × 2-bed/1.0-bath units multifamily listed at $295k.

Deal economics

  • At list price, monthly cash flow is $503 ($6k/yr) — positive. Per door: $252/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $295k).
  • Recommended offer: $290k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 4.3% in Lancaster — 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 85/100 on livability (#71 in PA, #498 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment C-.
  • Lancaster SD (urban): math 12% / reading 25% proficiency, ranked #500 of 539 in PA (top 93%) — 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 (+1.2%/yr); 163 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,093 units permitted in Lancaster County in 2024 (201 in 5+ unit buildings).
  • At $3,245/mo this rent would consume 51% of the median local household income ($76k/yr) (locally 1556% 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Lancaster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $234k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $290,476 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.10%
Cap rate
8.34%
Cash-on-cash
7.31%
DSCR
1.33
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$325,511
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 N Reservoir St 0.12mi 4/2.0 1,742 (-13%) 2mo $372,000 $214 72
409 S Shippen St 0.51mi 4/— 1,900 (-5%) 2mo $380,000 $200 67
47 S Marshall St 0.34mi 4/— 2,112 (+6%) 10mo $262,000 $124 67
153 N Broad St 0.25mi 4/1.0 1,789 (-10%) 3mo $257,000 $144 64
440 E Orange St 0.30mi 3/— (-1) 2,139 (+7%) 6mo $385,000 $180 64
405 S Shippen St 0.51mi 4/— 1,880 (-6%) 4mo $292,000 $155 63
53 S Marshall St 0.35mi 4/2.0 1,739 (-13%) 2mo $362,000 $208 60
28 N Broad St 0.30mi 5/— (+1) 1,844 (-8%) 14mo $300,000 $163 56
45 Green St 0.56mi 3/— (-1) 1,816 (-9%) 6mo $234,900 $129 48
332 S Ann St 0.66mi 5/2.0 (+1) 1,898 (-5%) 10mo $247,000 $130 47
349 E New St 0.58mi 4/— 2,286 (+14%) 4mo $315,000 $138 46
616 N Shippen St 0.61mi 4/— 1,742 (-13%) 15mo $300,000 $172 38

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 · 1.2% rent growth · sell at horizon

5-year hold
IRR
-7.2%
Equity multiple
0.74×
Total profit
$-21,459
Equity at exit
$43,971
10-year hold
IRR
-0.0%
Equity multiple
1.00×
Total profit
$-26
Equity at exit
$25,498

Cash invested: $82,572 (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 17602

Rents YoY
1.2%
Active inventory
163
Price-to-rent
15.1×

Monthly cashflow live

Estimated rent
$3,245 high interval (Pro) →
Mortgage (P&I)
$1,546
Tax from tax record
$391 /mo · $4,694/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$681
Net cashflow
$503

Break-even live

Break-even rent $2,608
Max offer price $294,900
Occupancy floor 80%

Sensitivity live

Price -10% $670 -5% $587 +0% $503 +5% $420 +10% $336
Rent -10% $247 -5% $375 +0% $503 +5% $631 +10% $759
Rate -1.0pp $652 -0.5pp $578 base $503 +0.5pp $427 +1.0pp $349

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

UnitsBedsBathsEst. rent
Total (2 units) $3,245

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
$73,725
Closing costs
$8,847
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
631 E Frederick St Lancaster, PA 3.0 1.0 1830 $1,850 $1.01 45d 1 0.50mi
836 N Plum St Lancaster, PA 3.0 2.0 1602 $2,150 $1.34 15d 1 0.68mi
1216 Clark St Lancaster, PA 4.0 1.5 1270 $2,195 $1.73 15d 1 0.76mi
403 N Queen St Lancaster, PA 3.0 2.0 1950 $3,500 $1.79 15d 1 0.78mi
708 S Lime St Unit 3 Lancaster, PA 4.0 1.0 1742 $1,850 $1.06 45d 1 0.79mi
118 N Prince St Lancaster, PA 1.0–3.0 1.0–3.0 1274 $4,703 $3.69 15d 48 0.92mi
862 Pleasure Rd Lancaster, PA 3.0 1.5 1707 $2,300 $1.35 45d 1 1.01mi
49 W Farnum St Lancaster, PA 3.0 1.0 1820 $1,650 $0.91 45d 1 1.02mi
549 Howard Ave Lancaster, PA 4.0 1.0 1439 $1,700 $1.18 45d 1 1.02mi
537 Woodward St Lancaster, PA 3.0 2.0 1288 $1,650 $1.28 24d 1 1.03mi
860 N Market St Lancaster, PA 3.0 2.0 1514 $1,850 $1.22 45d 1 1.06mi
345 1/2 Beaver St Lancaster, PA 4.0 1.0 1382 $2,095 $1.52 45d 1 1.10mi
337 W Lemon St Unit 2 Lancaster, PA 3.0 1.0 1588 $1,895 $1.19 15d 1 1.12mi
1522 Princess Anne Dr Lancaster, PA 4.0 2.0 1352 $2,400 $1.78 45d 1 1.28mi
520 W Frederick St Lancaster, PA 4.0 1.0 1713 $1,895 $1.11 45d 1 1.32mi
529 Manor St Lancaster, PA 3.0 1.0 1434 $1,635 $1.14 15d 1 1.35mi
609 Saint Joseph St Lancaster, PA 4.0 2.0 1523 $1,695 $1.11 45d 1 1.36mi
14 Coral St Lancaster, PA 3.0 1.5 1355 $1,525 $1.13 45d 1 1.47mi

Listing history 22 events

  1. 2026-06-21
    days on market $294,900 Active 19 DOM
  2. 2026-06-18
    days on market $294,900 Active 16 DOM
  3. 2026-06-17
    days on market $294,900 Active 15 DOM
  4. 2026-06-16
    days on market $294,900 Active 14 DOM
  5. 2026-06-15
    days on market $294,900 Active 13 DOM
  6. 2026-06-14
    days on market $294,900 Active 11 DOM
  7. 2026-06-13
    days on market $294,900 Active 10 DOM
  8. 2026-06-10
    days on market $294,900 Active 8 DOM
  9. 2026-06-09
    days on market $294,900 Active 7 DOM
  10. 2026-06-08
    days on market $294,900 Active 6 DOM
  11. 2026-06-07
    days on market $294,900 Active 5 DOM
  12. 2026-06-03
    statusdays on market $294,900 Active 1 DOM
  13. 2026-06-02
    days on market $294,900 Coming Soon 7 DOM
  14. 2026-06-01
    days on market $294,900 Coming Soon 6 DOM
  15. 2026-05-31
    days on market $294,900 Coming Soon 5 DOM
  16. 2026-05-30
    days on market $294,900 Coming Soon 4 DOM
  17. 2026-05-26
    historical $294,900
  18. 2024-08-29
    soldstatus $234,000
  19. 2020-09-25
    soldstatus $179,900
  20. 2002-02-28
    soldstatus $50,000
  21. 2000-10-03
    soldstatus $70,000
  22. 1989-08-01
    soldstatus $79,000

ⓘ 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
$4,694 · $391/mo
Projected year-2 tax
$4,694 · $391/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$38,940
− Mortgage interest
−$16,519
− Property taxes
−$4,694
− Insurance
−$1,474
− Repairs & maintenance
−$3,115
− Management
−$3,115
− Depreciation
−$8,579
Taxable income
$1,443
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$346
After-tax cash flow
$5,690/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
Lancaster SD
NCES district ID
4213140
Math proficiency
12% ▼ -10.00%
Reading proficiency
25% ▼ -13.00%
Median HH income
$38,500
Composite
15.52/100
National rank
#9301
State rank
#500 of 539 in PA

Livability — Lancaster

Score
85/100
State rank
#71
US rank
#498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, PA
County
Lancaster County · 390,309 people
City population
176,170
Metro
Lancaster, PA
Population (ZIP)
52,217
Household income
$75,862
Rent vs Own
41.7% rent · 58.3% own
Severe rent burden
1556.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
561,011 people
By 2030
570,969 · +1.8%
By 2040
585,929 · +4.4%
By 2050
591,056 · +5.4%
By 2075
594,747 · +6.0%
By 2100
558,850 · -0.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 52% Hispanic / Latino 32% Two or more races 12% Black 11% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 21% Cuban 1% Dominican 4%
Common ancestry
Romanian 2% Italian 1% Lithuanian 1%
Foreign-born
13% · Canada, Vietnam, South Korea
Languages at home
70% English-only · Spanish 22% German/W. Germanic 2% French/Haitian/Cajun 1%

Political lean MEDSL · Lancaster

2024 margin
R (+15.9) · D 41.5% · R 57.5%
2008→2024 swing
-4.1pp toward R · 2008: -11.8pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.8 2016: R+19.7 2012: R+19.2 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -248.05%
Current HPI
288.9141
Rent YoY
▲ 1.20%
Metro
Lancaster, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+273.3% since first listed
6 events — show timeline
  • 2026-05-26 Coming Soon $294,900 BRIGHT MLS
  • 2024-08-29 Sold (Public Records) $234,000 Public Records
  • 2020-09-25 Sold (Public Records) $179,900 Public Records
  • 2002-02-28 Sold (Public Records) $50,000 Public Records
  • 2000-10-03 Sold (Public Records) $70,000 Public Records
  • 1989-08-01 Sold (Public Records) $79,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $4,694 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…