CashFlowRE
Sign in Sign up
14 Steeple Ave
F Composite 25.82
Why this score? — see what drove the F 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 +7.8/30.0
  • Schools +4.8/10.0
  • Livability +3.8/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$232,500

14 Steeple Ave · York, PA 17356
3 bd · 1.5 ba · 1,232 sqft · Townhouse public records · 1 Days on market
Built 1993 7,004 sqft lot Est $192k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fannie Mae HomePath property. Bring your decorating ideas & move right in. Fresh paint, new carpet, over 1200 SqFt Of Finished Living Area. Dining Room, 1-Car Garage, kitchen With appliances, 3 BedRooms, Ceiling fans, 2.5 Baths & more. Buyer pays all transfer costs. Equal Housing Opportunity.

Key facts

  • Finished basement
  • Pergola
  • Close to amenities

Tags

FINISHED BASEMENTPARTIALLY FENCED YARDVINYL PRIVACY FENCINGPERGOLABACK PATIOCLOSE TO AMENITIES

Property features AI

Finance

  • Other: Pets allowed (cats and dogs permitted)
  • HOA & community: Ground rent paid annually

Exterior

  • Parking: Front-entry attached garage (1 garage space); Driveway with 2 spaces; Total of 3 garage/parking spaces
  • Utilities: Public water; Public sewer; Natural gas for heating, hot water, and cooling
  • Home design: Semi-detached property; Fee simple ownership
  • Construction: Vinyl and aluminum siding; Block foundation; Asphalt roof; Building not winterized
  • Exterior features: Patio(s); Outbuilding(s); Partially fenced yard with vinyl fencing; Not in a federal flood zone

Interior

  • Kitchen: Kitchen (appliance details not provided)
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Luxury vinyl plank; Ceramic tile; Carpet
  • Bathrooms: Two full bathrooms; One half bathroom on the main level
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning (natural gas cooling fuel)
  • Interior features: Fully finished basement; 10 total rooms; Living room and family room; Dining room
  • Laundry & utility: Utilities include natural gas hot water and heating

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/1.5-bath townhouse listed at $232k.

Deal economics

  • At list price, monthly cash flow is $-255 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $187k (19.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (24.6% below list).
  • Recommended offer: $175k (24.6% below list) — sets the bar for 1% rule.

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.
  • Dallastown Area SD (suburban): math 47% / reading 63% proficiency, ranked #102 of 539 in PA (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 147 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 28y ago; this cycle's ask is 111% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

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 $175,261 (24.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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
0.75%
Cap rate
4.98%
Cash-on-cash
-4.70%
DSCR
0.79
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$192,192
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
143 W Broad St 0.51mi 2/2.0 (-1) 1,055 (-14%) 4mo $165,000 $156 42

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
-24.2%
Equity multiple
0.17×
Total profit
$-53,882
Equity at exit
$34,667
10-year hold
IRR
-19.5%
Equity multiple
-0.04×
Total profit
$-67,660
Equity at exit
$20,102

Cash invested: $65,100 (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 17356

Home prices YoY
-21.0%
Active inventory
147
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,753 high interval (Pro) →
Mortgage (P&I)
$1,219
Tax from tax record
$324 /mo · $3,884/yr
Insurance
$97
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$-255

Break-even live

Break-even rent $2,076
Max offer price $187,417
Occupancy floor

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
$58,125
Closing costs
$6,975
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
306 Orchard Ct Red Lion, PA 2.0 1.5 1300 $1,495 $1.15 21d 1 0.31mi
224 Sienna Ln Yoe, PA 3.0 2.5 1252 $1,979 $1.58 21d 1 0.54mi
406 Valor Way Red Lion, PA 3.0 2.5 1252 $1,875 $1.50 21d 1 0.54mi
21 Windsor Way Red Lion, PA 3.0 2.0–2.5 1385 $2,150 $1.55 13d 8 0.55mi
100 E Broad St Dallastown, PA 2.0 1.0 920 $950 $1.03 13d 1 1.06mi
361 E Maple St Dallastown, PA 2.0 1.0 750 $1,005 $1.34 21d 1 1.12mi

Listing history 2 events

  1. 2026-06-19
    remarks 699-char remark
  2. 2026-06-19
    listed $232,500 Coming Soon 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
$3,884 · $324/mo
Projected year-2 tax
$3,884 · $324/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 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$21,031
− Mortgage interest
−$13,024
− Property taxes
−$3,884
− Insurance
−$1,162
− Repairs & maintenance
−$1,683
− Management
−$1,683
− Depreciation
−$6,764
Taxable loss
−$7,167
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,720
After-tax cash flow
$-1,342/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
Dallastown Area SD
NCES district ID
4207230
Math proficiency
47% ▼ -5.00%
Reading proficiency
63% ▼ -9.00%
Median HH income
$61,805
Composite
48.0/100
National rank
#2199
State rank
#102 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)
22,869
Household income
$86,561
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
559.0

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
Predominantly White (89%)
Race & ethnicity
White 89% Black 4% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 3% Slovak 3% Serbian 2%
Foreign-born
4% · China
Languages at home
95% English-only · Russian/Polish/Slavic 1% Chinese 1% Other Indo-European 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
▼ -69.16%
Current HPI
259.7294
Rent YoY
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

+145.0% since first listed
17 events — show timeline
  • 2026-06-18 Coming Soon $232,500 BRIGHT MLS
  • 2022-07-22 Sold (Public Records) $248,000 Public Records
  • 2015-12-17 Sold (MLS) $116,000 BRIGHT MLS
  • 2015-10-13 Listing Removed BRIGHT MLS
  • 2015-08-10 Listed $110,000 BRIGHT MLS
  • 2014-03-13 Listing Removed BRIGHT MLS
  • 2012-09-13 Listed $105,000 BRIGHT MLS
  • 2006-06-01 Listing Removed BRIGHT MLS
  • 2006-01-31 Listed $179,900 BRIGHT MLS
  • 2003-11-03 Sold (Public Records) $112,500 Public Records
  • 2003-10-31 Sold (MLS) $112,500 BRIGHT MLS
  • 2003-08-22 Listed $114,899 BRIGHT MLS
  • 1999-05-19 Sold (Public Records) $92,000 Public Records
  • 1999-05-17 Sold (MLS) $92,000 BRIGHT MLS
  • 1999-03-30 Listing Removed BRIGHT MLS
  • 1998-11-10 Listed $94,900 BRIGHT MLS
  • 1993-09-22 Sold (Public Records) $94,900 Public Records

Property tax history

+2.1%/yr

Latest (2026): $3,884 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…