CashFlowRE
Sign in Sign up
239 Lost Hollow Rd
C+ Composite 64.81
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • ARV discount +2.7/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

239 Lost Hollow Rd · Franklintown, PA 17019
3 bd · 2.0 ba · 896 sqft · SingleFamily public records · 9 Days on market
Built 1990 1.16 ac lot $89/sqft · 12% above area Est $72k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely country setting on large level lot. New Metal roof, new Kitchen and new Bath Fitter bath. Beautiful Wrap-around porch to enjoy the outdoors. This home has a large Master Bedroom on the 1st floor along with Laundry are. Newly finished Basement & Sun Room. 2-Car Garage and a Car Port. Come See!

Key facts

  • 1.16 acre lot
  • 2 garage spots
  • Built 1990

Property features AI

Exterior

  • Parking: Detached garage with two spaces; Garage includes additional storage area
  • Utilities: Well water; On-site septic
  • Home design: Detached structure; Fee simple ownership
  • Construction: Vinyl and aluminum siding; Permanent foundation; Assessor listed year built
  • Exterior features: Not in a tidal water area; Above-grade and below-grade other structures noted

Interior

  • Bedrooms: One bedroom on the main level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Heat pump heating; Central air conditioning; Electric heating and cooling; Electric hot water
  • Interior features: Walkout basement; Finished above-grade area reported by 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 3-bed/2.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $437 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).

Location & tenants

  • Location reads 61/100 on livability (#1,386 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: employment D+, schools D, amenities F.
  • Northern York County SD (rural): math 35% / reading 57% proficiency, ranked #223 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 92 active listings in the ZIP; 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 $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $140k (64%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.7% of price; flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $80,000

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.00%
Cap rate
13.68%
Cash-on-cash
26.39%
DSCR
2.17
GRM
4.2

CMA / ARV

ARV (median comp)
$72,249
List price
$80,000
Delta
10.73%
Verdict
OVERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.7%
Equity multiple
1.67×
Total profit
$15,065
Equity at exit
$11,928
10-year hold
IRR
25.3%
Equity multiple
3.22×
Total profit
$49,739
Equity at exit
$6,917

Cash invested: $22,400 (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 17019

Home prices YoY
-26.9%
Active inventory
92
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,597 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$316 /mo · $3,793/yr
Insurance
$33
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$437

Break-even live

Break-even rent $1,044
Max offer price $80,000
Occupancy floor 68%

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
$20,000
Closing costs
$2,400
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.

Listing history 12 events

  1. 2026-05-14
    price $80,000 293-char remark
  2. 2026-05-14
    status Pending 293-char remark
  3. 2026-05-05
    listed $220,000 Active 293-char remark
  4. 2020-09-24
    historical
  5. 2016-12-30
    soldstatus $148,000
  6. 2016-12-27
    soldstatus $148,000
    Show marketing remark (306 chars)

    Lovely country setting on large level lot. New Metal roof, new Kitchen and new Bath Fitter bath. Beautiful Wrap-around porch to enjoy the outdoors. This home has a large Master Bedroom on the 1st floor along with Laundry are. Newly finished Basement & Sun Room. 2-Car Garage and a Car Port. Come See!

  7. 2016-11-12
    historical
    Show marketing remark (306 chars)

    Lovely country setting on large level lot. New Metal roof, new Kitchen and new Bath Fitter bath. Beautiful Wrap-around porch to enjoy the outdoors. This home has a large Master Bedroom on the 1st floor along with Laundry are. Newly finished Basement & Sun Room. 2-Car Garage and a Car Port. Come See!

  8. 2016-10-21
    listed $164,900
    Show marketing remark (306 chars)

    Lovely country setting on large level lot. New Metal roof, new Kitchen and new Bath Fitter bath. Beautiful Wrap-around porch to enjoy the outdoors. This home has a large Master Bedroom on the 1st floor along with Laundry are. Newly finished Basement & Sun Room. 2-Car Garage and a Car Port. Come See!

  9. 2016-09-05
    historical
  10. 2016-05-17
    listed $153,000
  11. 2016-05-17
    listed $153,000
  12. 1983-04-01
    soldstatus $6,500

ⓘ 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
$3,793 · $316/mo
Projected year-2 tax
$3,793 · $316/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 9/10 Extreme FEMA zone X (unshaded) · 99% 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 2/10 Low 1 unhealthy d/yr today · 3 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
$19,163
− Mortgage interest
−$4,481
− Property taxes
−$3,793
− Insurance
−$1,066
− Repairs & maintenance
−$1,533
− Management
−$1,533
− Depreciation
−$2,327
Taxable income
$4,429
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,063
After-tax cash flow
$4,182/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
Northern York County SD
NCES district ID
4217760
Math proficiency
35% ▼ -11.00%
Reading proficiency
57% ▼ -12.00%
Median HH income
$65,255
Composite
40.84/100
National rank
#3629
State rank
#223 of 539 in PA

Livability — Franklintown

Score
61/100
State rank
#1386
US rank
#17457

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
85
Population (ZIP)
19,294

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 (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 1%
Foreign-born
3% · Canada, South Korea
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1% German/W. Germanic 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
▼ -93.66%
Current HPI
254.4777
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

+1130.8% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $80,000 BRIGHT MLS
  • 2026-05-14 Pending BRIGHT MLS
  • 2026-05-05 Listed $220,000 BRIGHT MLS
  • 2020-09-24 Listing Removed BRIGHT MLS
  • 2016-12-30 Sold (Public Records) $148,000 Public Records
  • 2016-12-27 Sold (MLS) $148,000 BRIGHT MLS
  • 2016-11-12 Listing Removed BRIGHT MLS
  • 2016-10-21 Listed $164,900 BRIGHT MLS
  • 2016-09-05 Listing Removed BRIGHT MLS
  • 2016-05-17 Listed $153,000 BRIGHT MLS
  • 2016-05-17 Listed $153,000 BRIGHT MLS
  • 1983-04-01 Sold (Public Records) $6,500 Public Records

Property tax history

+3.0%/yr

Latest (2026): $3,793 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…