CashFlowRE
Sign in Sign up
310 W Jackson St
D+ Composite 49.98
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 +18.2/30.0
  • ARV discount +10.1/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • 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

$150,000

310 W Jackson St · York, PA 17401
4 bd · 1.5 ba · 1,296 sqft · Townhouse public records · 5 Days on market
Built 1927 3,049 sqft lot $116/sqft · 13% above area Est $159k · 6% under

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

Listing remarks MLS

Excellent starter home by York College!! needs TLC to be a great home , * Fireplace in Livingroom, * Hd wood floors throughout * or could be great Investment property currently occupied by students could be relocated.

Key facts

  • Fully occupied
  • Turnkey opportunity
  • Built 1927

Tags

INCOME PRODUCING PROPERTYFULLY OCCUPIEDPRIME LOCATION NEAR CAMPUSTURNKEY OPPORTUNITYGREAT INCOME POTENTIAL

Property features AI

Finance

  • Other: Property manager present

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Natural gas heating
  • Home design: Semi-detached; Fee simple ownership; Year built estimated
  • Construction: Brick construction; Slab foundation
  • Exterior features: Not in a federal flood zone; Above-grade and below-grade other structures

Interior

  • Bedrooms: 5 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level; 1 half bathroom on the main level; Total: 1 full, 1 half
  • Heating & cooling: Forced air heating; Natural gas hot water
  • Interior features: Unfinished basement; Living area per assessor

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 4-bed/1.5-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $134 ($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 $149k (0.5% below list).
  • Recommended offer: $149k (0.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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.
  • Zoned schools: Hannah Penn (math 0% / reading 9%, grade F, #1,516 of 1,518 statewide, top 100%, 679 students, 100% FRL); Edgar Fahs Smith Steam Academy (math 7% / reading 35%, grade F, #432 of 512 statewide, top 85%, 240 students, 100% FRL); William Penn Shs (math 22% / reading 8%, grade F, #407 of 437 statewide, top 94%, 1,534 students, 100% FRL) — zoned schools average 100% FRL vs 72% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.4%/yr); 63 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • This rent runs 42% 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $86k; list at $150k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — 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 $149,196 (0.5% below list)

Questions for the listing agent

  1. Built in 1927 — 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
0.99%
Cap rate
7.36%
Cash-on-cash
3.82%
DSCR
1.17
GRM
8.4

CMA / ARV

ARV (median comp)
$159,019
List price
$150,000
Delta
-5.67%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
632 S Pershing Ave 0.23mi 3/1.0 (-1) 1,408 (+9%) 1mo $202,000 $143 67
523 W Springettsbury Ave 0.27mi 3/1.0 (-1) 1,188 (-8%) 8mo $189,500 $160 60
442 S Duke St 0.59mi 3/1.5 (-1) 1,342 (+4%) 2mo $155,000 $115 60
522 Ludlow Ave 0.30mi 3/1.0 (-1) 1,408 (+9%) 6mo $172,500 $123 59
47 E South St 0.62mi 3/1.0 (-1) 1,344 (+4%) 1mo $150,000 $112 57
752 Mckenzie St 0.57mi 3/1.0 (-1) 1,216 (-6%) 1mo $125,000 $103 56
223 W Cottage Pl 0.20mi 3/1.0 (-1) 1,480 (+14%) 8mo $135,000 $91 54
631 Cleveland Ave 0.38mi 5/1.0 (+1) 1,432 (+10%) 7mo $136,500 $95 52
478 W Princess St 0.61mi 3/2.0 (-1) 1,236 (-5%) 7mo $110,000 $89 51
120 E Jackson St 0.55mi 3/1.0 (-1) 1,425 (+10%) 0mo $130,000 $91 51
589 W Princess St 0.72mi 4/1.0 1,428 (+10%) 4mo $175,000 $123 44
231 S West St 0.66mi 4/2.0 1,435 (+11%) 7mo $187,000 $130 44

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
-6.5%
Equity multiple
0.75×
Total profit
$-10,526
Equity at exit
$22,365
10-year hold
IRR
6.9%
Equity multiple
1.59×
Total profit
$24,921
Equity at exit
$12,969

Cash invested: $42,000 (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
8.4×

Monthly cashflow live

Estimated rent
$1,492 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$196 /mo · $2,349/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$134

Break-even live

Break-even rent $1,323
Max offer price $150,000
Occupancy floor 86%

Sensitivity live

Price -10% $219 -5% $176 +0% $134 +5% $91 +10% $49
Rent -10% $16 -5% $75 +0% $134 +5% $193 +10% $252
Rate -1.0pp $209 -0.5pp $172 base $134 +0.5pp $95 +1.0pp $55

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
$37,500
Closing costs
$4,500
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 45d 1 0.27mi
537 W Jackson St York, PA 3.0 2.0 1795 $1,795 $1.00 15d 1 0.29mi
466 W College Ave York, PA 3.0 1.0 1068 $1,295 $1.21 45d 1 0.49mi
514 S Duke St York, PA 3.0 1.0 1289 $1,625 $1.26 22d 1 0.57mi
444 S Duke St York, PA 3.0 1.0 1200 $1,200 $1.00 45d 1 0.59mi
443 S Duke St York, PA 3.0 1.0 1028 $1,225 $1.19 45d 1 0.61mi
648 W College Ave York, PA 3.0 1.0 1100 $1,275 $1.16 45d 1 0.66mi
626 S Queen St York, PA 3.0 1.0 1526 $1,225 $0.80 22d 1 0.67mi
208 Liberty Ct York, PA 3.0 1.0 1096 $1,195 $1.09 45d 1 0.77mi
709 W Princess St York, PA 5.0 1.0 1829 $1,425 $0.78 45d 1 0.81mi
121 S Belvidere Ave Unit 121 York, PA 5.0 1.5 1846 $1,450 $0.79 45d 1 0.84mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 15d 1 0.90mi
314 W Gay Ave York, PA 3.0 1.0 1060 $1,250 $1.18 22d 1 0.95mi
330 Smyser St York, PA 5.0 1.0 1634 $1,425 $0.87 45d 1 0.98mi
588 Company St York, PA 3.0 1.5 1416 $1,475 $1.04 45d 1 1.01mi
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 15d 1 1.02mi
231 Roosevelt Ave York, PA 3.0 1.5 1584 $1,750 $1.10 15d 1 1.03mi
216 Park Pl York, PA 4.0 1.0 1192 $1,350 $1.13 15d 1 1.04mi
715 Vander Ave York, PA 3.0 1.0 1180 $1,295 $1.10 15d 1 1.05mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 45d 1 1.09mi
339 E Market St Unit 1 York, PA 4.0 1.5 1600 $1,650 $1.03 22d 1 1.14mi
133 Stevens Ave York, PA 3.0 1.0 1200 $1,300 $1.08 45d 1 1.15mi
334 N Beaver St York, PA 3.0 1.0 1140 $1,050 $0.92 15d 1 1.18mi
231 Franklin Way York, PA 3.0 1.0 920 $1,195 $1.30 15d 1 1.20mi
428 Smith St York, PA 3.0 1.0 1522 $1,350 $0.89 15d 1 1.21mi
113 Arch St York, PA 4.0 1.0 1188 $1,200 $1.01 15d 1 1.31mi
631 Roosevelt Ave Unit 2 York, PA 3.0 1.0 1170 $1,150 $0.98 15d 1 1.36mi
446 Wallace St York, PA 3.0 1.0 1092 $1,295 $1.19 22d 1 1.38mi
720 Elm Ter York, PA 3.0 1.5 1200 $1,950 $1.62 22d 1 1.43mi

Listing history 8 events

  1. 2026-05-09
    status Pending 841-char remark
  2. 2026-05-04
    listed $150,000 Active 841-char remark
  3. 2021-02-25
    soldstatus $86,325
  4. 2006-12-29
    historical 219-char remark
    Show marketing remark (219 chars)

    Excellent starter home by York College!! needs TLC to be a great home , * Fireplace in Livingroom, * Hd wood floors throughout * or could be great Investment property currently occupied by students could be relocated.

  5. 2006-11-28
    soldstatus $70,500
  6. 2006-11-24
    soldstatus $72,500 219-char remark
    Show marketing remark (219 chars)

    Excellent starter home by York College!! needs TLC to be a great home , * Fireplace in Livingroom, * Hd wood floors throughout * or could be great Investment property currently occupied by students could be relocated.

  7. 2006-10-17
    listed $70,500 219-char remark
    Show marketing remark (219 chars)

    Excellent starter home by York College!! needs TLC to be a great home , * Fireplace in Livingroom, * Hd wood floors throughout * or could be great Investment property currently occupied by students could be relocated.

  8. 1996-11-26
    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
$2,349 · $196/mo
Projected year-2 tax
$2,359 · $197/mo
Expected delta
+$11/yr (+$1/mo · 0.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 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 · 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
$17,904
− Mortgage interest
−$8,402
− Property taxes
−$2,349
− Insurance
−$750
− Repairs & maintenance
−$1,432
− Management
−$1,432
− Depreciation
−$4,364
Taxable loss
−$826
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$198
After-tax cash flow
$1,804/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

+328.6% since first listed
8 events — show timeline
  • 2026-05-09 Pending BRIGHT MLS
  • 2026-05-04 Listed $150,000 BRIGHT MLS
  • 2021-02-25 Sold (Public Records) $86,325 Public Records
  • 2006-12-29 Listing Removed BRIGHT MLS
  • 2006-11-28 Sold (Public Records) $70,500 Public Records
  • 2006-11-24 Sold (MLS) $72,500 BRIGHT MLS
  • 2006-10-17 Listed $70,500 BRIGHT MLS
  • 1996-11-26 Sold (Public Records) $35,000 Public Records

Property tax history

+0.2%/yr

Latest (2026): $2,349 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…