CashFlowRE
Sign in Sign up
14 N 6th
C+ Composite 62.01
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 +27.7/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.5/10.0
  • Schools +4.6/10.0
  • ARV discount +3.7/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$280,000

14 N 6th · Denver, PA 17517
3 bd · 1.5 ba · 1,900 sqft · Townhouse public records · 16 Days on market
Built 1910 4,356 sqft lot $147/sqft · 14% above area Est $258k · 8% over

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

Listing remarks MLS

Welcome to 14 N 6th Street - this beautiful, brick semi-detached home has been fully remodeled and updated all while preserving its classic charm! Before entering the home you'll notice the welcoming front porch paired with striking white pillars. Once inside, you're greeted with a bright and open space, HIGH ceilings, glowing, original hardwoods, and tall windows. Past the living area is a spacious separate dining room, perfect for hosting gatherings. The kitchen is equally generous on space, complete with stainless steel appliances, upgraded quartz countertops, and stylish white cabinets. A brand new half bathroom and laundry room has also been conveniently added right off the kitchen as well. The rear of the home offers a mud/storage room that leads to a fenced in backyard along with two off street parking spots. Up to the second floor, you'll find three well-sized, bright bedrooms and full bathroom which features a lovely tiled tub, luxury vinyl plank flooring, and a new, modern vanity/fixtures. The attic on the 3rd floor along with the partially finished basement allows for plenty of storage and recreation space as well. Enjoy the home without concern for maintenance thanks to a new roof, new windows, new efficient gas furnace/water heater, and all mechanicals updated to code. This home is in a great location, located on quiet street but only a short drive to access Rt. 272, 222 and the PA Turnpike. Vacant and easy to show - contact us today!

Key facts

  • 4 parking spots
  • Built 1910
  • Listed 16 days

Property features AI

Exterior

  • Parking: Four off-street parking spaces; Alley access
  • Utilities: Public water; Public sewer; 200+ amp electric service; Natural gas for heating, cooling fuel, and hot water
  • Home design: Semi-detached property; Effective major renovation in 2022; Ownership is fee simple
  • Construction: Brick construction; Stone foundation; Asbestos shingle roof; Estimated year built
  • Exterior features: Not located in a federal flood zone; Municipal trash service available; Pets allowed (cats and dogs permitted); Above-grade and below-grade structures noted

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning (natural gas)
  • Interior features: Fully finished basement; Doors swing inward for accessibility
  • Laundry & utility: Main-floor laundry

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 $280k.

Deal economics

  • At list price, monthly cash flow is $848 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $280k).
  • Recommended offer: $276k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#592 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Cocalico SD (suburban): math 45% / reading 60% proficiency, ranked #130 of 539 in PA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Cocalico Ms (math 34% / reading 59%, grade D+, #172 of 512 statewide, top 35%, 682 students, 43% FRL); Cocalico Shs (math 78% / reading 24%, grade D+, #121 of 437 statewide, top 28%, 1,008 students, 38% FRL) — zoned schools average 40% FRL vs 22% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 75 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,093 units permitted in Lancaster County in 2024 (201 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 $8k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $78k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 10 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 $235k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $275,800 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.25%
Cap rate
9.93%
Cash-on-cash
12.98%
DSCR
1.58
GRM
6.7

CMA / ARV

ARV (median comp)
$258,439
List price
$280,000
Delta
8.34%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
702 Main St 0.10mi 3/2.5 1,792 (-6%) 18mo $270,000 $151 67
128 N 4th St 0.19mi 3/1.5 1,686 (-11%) 8mo $243,000 $144 66
424 Walnut St 0.13mi 3/1.5 1,665 (-12%) 10mo $281,000 $169 66
843 Locust St 0.31mi 4/1.5 (+1) 1,920 (+1%) 16mo $289,900 $151 65
346 Main St 0.23mi 3/1.5 1,700 (-10%) 10mo $264,900 $156 63
412 Main St 0.14mi 3/1.5 1,620 (-15%) 11mo $220,000 $136 60
142 Beech St 0.64mi 3/3.0 2,124 (+12%) 1mo $360,000 $169 44
317 S 4th St 0.31mi 3/1.0 1,620 (-15%) 19mo $249,900 $154 43
106 Beech St 0.60mi 3/2.5 2,182 (+15%) 22mo $276,500 $127 25

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
2.9%
Equity multiple
1.11×
Total profit
$8,666
Equity at exit
$41,749
10-year hold
IRR
12.4%
Equity multiple
1.99×
Total profit
$77,244
Equity at exit
$24,209

Cash invested: $78,400 (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 17517

Home prices YoY
-29.3%
Active inventory
75
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,500 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$332 /mo · $3,986/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$735
Net cashflow
$848

Break-even live

Break-even rent $2,427
Max offer price $280,000
Occupancy floor 71%

Sensitivity live

Price -10% $1,006 -5% $927 +0% $848 +5% $769 +10% $689
Rent -10% $571 -5% $710 +0% $848 +5% $986 +10% $1,124
Rate -1.0pp $989 -0.5pp $919 base $848 +0.5pp $775 +1.0pp $701

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
$70,000
Closing costs
$8,400
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
985 S Ridge Rd Denver, PA 4.0 1.5 1521 $3,500 $2.30 45d 1 0.76mi

Listing history 30 events

  1. 2026-05-31
    status $280,000 Pending 16 DOM
  2. 2026-05-30
    days on market $280,000 Active 16 DOM
  3. 2026-05-15
    listed $280,000 Active 1619-char remark
  4. 2026-05-11
    historical $280,000 1619-char remark
  5. 2023-07-17
    soldstatus $235,000
  6. 2023-07-14
    soldstatus $235,000 Closed 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to 14 N 6th Street - this beautiful, brick semi-detached home has been fully remodeled and updated all while preserving its classic charm! Before entering the home you'll notice the welcoming front porch paired with striking white pillars. Once inside, you're greeted with a bright and open space, HIGH ceilings, glowing, original hardwoods, and tall windows. Past the living area is a spacious separate dining room, perfect for hosting gatherings. The kitchen is equally generous on space, complete with stainless steel appliances, upgraded quartz countertops, and stylish white cabinets. A brand new half bathroom and laundry room has also been conveniently added right off the kitchen as well. The rear of the home offers a mud/storage room that leads to a fenced in backyard along with two off street parking spots. Up to the second floor, you'll find three well-sized, bright bedrooms and full bathroom which features a lovely tiled tub, luxury vinyl plank flooring, and a new, modern vanity/fixtures. The attic on the 3rd floor along with the partially finished basement allows for plenty of storage and recreation space as well. Enjoy the home without concern for maintenance thanks to a new roof, new windows, new efficient gas furnace/water heater, and all mechanicals updated to code. This home is in a great location, located on quiet street but only a short drive to access Rt. 272, 222 and the PA Turnpike. Vacant and easy to show - contact us today!

  7. 2023-06-12
    status Pending 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to 14 N 6th Street - this beautiful, brick semi-detached home has been fully remodeled and updated all while preserving its classic charm! Before entering the home you'll notice the welcoming front porch paired with striking white pillars. Once inside, you're greeted with a bright and open space, HIGH ceilings, glowing, original hardwoods, and tall windows. Past the living area is a spacious separate dining room, perfect for hosting gatherings. The kitchen is equally generous on space, complete with stainless steel appliances, upgraded quartz countertops, and stylish white cabinets. A brand new half bathroom and laundry room has also been conveniently added right off the kitchen as well. The rear of the home offers a mud/storage room that leads to a fenced in backyard along with two off street parking spots. Up to the second floor, you'll find three well-sized, bright bedrooms and full bathroom which features a lovely tiled tub, luxury vinyl plank flooring, and a new, modern vanity/fixtures. The attic on the 3rd floor along with the partially finished basement allows for plenty of storage and recreation space as well. Enjoy the home without concern for maintenance thanks to a new roof, new windows, new efficient gas furnace/water heater, and all mechanicals updated to code. This home is in a great location, located on quiet street but only a short drive to access Rt. 272, 222 and the PA Turnpike. Vacant and easy to show - contact us today!

  8. 2023-06-12
    price $235,000 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to 14 N 6th Street - this beautiful, brick semi-detached home has been fully remodeled and updated all while preserving its classic charm! Before entering the home you'll notice the welcoming front porch paired with striking white pillars. Once inside, you're greeted with a bright and open space, HIGH ceilings, glowing, original hardwoods, and tall windows. Past the living area is a spacious separate dining room, perfect for hosting gatherings. The kitchen is equally generous on space, complete with stainless steel appliances, upgraded quartz countertops, and stylish white cabinets. A brand new half bathroom and laundry room has also been conveniently added right off the kitchen as well. The rear of the home offers a mud/storage room that leads to a fenced in backyard along with two off street parking spots. Up to the second floor, you'll find three well-sized, bright bedrooms and full bathroom which features a lovely tiled tub, luxury vinyl plank flooring, and a new, modern vanity/fixtures. The attic on the 3rd floor along with the partially finished basement allows for plenty of storage and recreation space as well. Enjoy the home without concern for maintenance thanks to a new roof, new windows, new efficient gas furnace/water heater, and all mechanicals updated to code. This home is in a great location, located on quiet street but only a short drive to access Rt. 272, 222 and the PA Turnpike. Vacant and easy to show - contact us today!

  9. 2023-06-09
    listed $199,900 Active 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to 14 N 6th Street - this beautiful, brick semi-detached home has been fully remodeled and updated all while preserving its classic charm! Before entering the home you'll notice the welcoming front porch paired with striking white pillars. Once inside, you're greeted with a bright and open space, HIGH ceilings, glowing, original hardwoods, and tall windows. Past the living area is a spacious separate dining room, perfect for hosting gatherings. The kitchen is equally generous on space, complete with stainless steel appliances, upgraded quartz countertops, and stylish white cabinets. A brand new half bathroom and laundry room has also been conveniently added right off the kitchen as well. The rear of the home offers a mud/storage room that leads to a fenced in backyard along with two off street parking spots. Up to the second floor, you'll find three well-sized, bright bedrooms and full bathroom which features a lovely tiled tub, luxury vinyl plank flooring, and a new, modern vanity/fixtures. The attic on the 3rd floor along with the partially finished basement allows for plenty of storage and recreation space as well. Enjoy the home without concern for maintenance thanks to a new roof, new windows, new efficient gas furnace/water heater, and all mechanicals updated to code. This home is in a great location, located on quiet street but only a short drive to access Rt. 272, 222 and the PA Turnpike. Vacant and easy to show - contact us today!

  10. 2023-06-08
    historical $199,900 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to 14 N 6th Street - this beautiful, brick semi-detached home has been fully remodeled and updated all while preserving its classic charm! Before entering the home you'll notice the welcoming front porch paired with striking white pillars. Once inside, you're greeted with a bright and open space, HIGH ceilings, glowing, original hardwoods, and tall windows. Past the living area is a spacious separate dining room, perfect for hosting gatherings. The kitchen is equally generous on space, complete with stainless steel appliances, upgraded quartz countertops, and stylish white cabinets. A brand new half bathroom and laundry room has also been conveniently added right off the kitchen as well. The rear of the home offers a mud/storage room that leads to a fenced in backyard along with two off street parking spots. Up to the second floor, you'll find three well-sized, bright bedrooms and full bathroom which features a lovely tiled tub, luxury vinyl plank flooring, and a new, modern vanity/fixtures. The attic on the 3rd floor along with the partially finished basement allows for plenty of storage and recreation space as well. Enjoy the home without concern for maintenance thanks to a new roof, new windows, new efficient gas furnace/water heater, and all mechanicals updated to code. This home is in a great location, located on quiet street but only a short drive to access Rt. 272, 222 and the PA Turnpike. Vacant and easy to show - contact us today!

  11. 2020-11-05
    historical
  12. 2020-10-16
    listed $120,000 Active
  13. 2016-08-31
    historical
  14. 2016-08-31
    historical
  15. 2016-03-01
    listed $123,700
  16. 2016-03-01
    listed $123,700
  17. 2009-04-20
    soldstatus $130,000
  18. 2009-04-17
    soldstatus $130,000
  19. 2009-01-26
    historical
  20. 2008-10-10
    listed $143,900
  21. 2008-09-02
    historical
  22. 2008-06-30
    historical
  23. 2008-01-28
    listed $143,900
  24. 2008-01-28
    listed $143,900
  25. 2007-12-31
    historical
  26. 2007-07-18
    listed $147,900
  27. 2006-08-17
    soldstatus $126,900
  28. 2006-08-15
    soldstatus $126,900
  29. 2006-06-21
    historical
  30. 2006-06-05
    listed $129,900

ⓘ 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
$3,986 · $332/mo
Projected year-2 tax
$4,205 · $350/mo
Expected delta
+$219/yr (+$18/mo · 5.5%)

ⓘ 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 ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$42,000
− Mortgage interest
−$15,684
− Property taxes
−$3,986
− Insurance
−$1,400
− Repairs & maintenance
−$3,360
− Management
−$3,360
− Depreciation
−$8,145
Taxable income
$6,064
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,455
After-tax cash flow
$8,718/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
Cocalico SD
NCES district ID
4206270
Math proficiency
45% ▼ -6.00%
Reading proficiency
60% ▼ -13.00%
Median HH income
$63,457
Composite
46.09/100
National rank
#2512
State rank
#130 of 539 in PA

Livability — Denver

Score
73/100
State rank
#592
US rank
#5643

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Denver, PA
Population (ZIP)
15,045

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
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Romanian 2% Scotch-Irish 2% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
90% English-only · German/W. Germanic 4% Russian/Polish/Slavic 2% Spanish 2%

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
▼ -109.05%
Current HPI
262.8646
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

+115.6% since first listed
29 events — show timeline
  • 2026-05-30 Pending BRIGHT MLS
  • 2026-05-15 Listed $280,000 BRIGHT MLS
  • 2026-05-11 Coming Soon $280,000 BRIGHT MLS
  • 2023-07-17 Sold (Public Records) $235,000 Public Records
  • 2023-07-14 Sold (MLS) $235,000 BRIGHT MLS
  • 2023-06-12 Pending BRIGHT MLS
  • 2023-06-12 Price Changed $235,000 BRIGHT MLS
  • 2023-06-09 Listed $199,900 BRIGHT MLS
  • 2023-06-08 Coming Soon $199,900 BRIGHT MLS
  • 2020-11-05 Listing Removed BRIGHT MLS
  • 2020-10-16 Listed $120,000 BRIGHT MLS
  • 2016-08-31 Listing Removed BRIGHT MLS
  • 2016-08-31 Listing Removed BRIGHT MLS
  • 2016-03-01 Listed $123,700 BRIGHT MLS
  • 2016-03-01 Listed $123,700 BRIGHT MLS
  • 2009-04-20 Sold (Public Records) $130,000 Public Records
  • 2009-04-17 Sold (MLS) $130,000 BRIGHT MLS
  • 2009-01-26 Listing Removed BRIGHT MLS
  • 2008-10-10 Listed $143,900 BRIGHT MLS
  • 2008-09-02 Listing Removed BRIGHT MLS
  • 2008-06-30 Listing Removed BRIGHT MLS
  • 2008-01-28 Listed $143,900 BRIGHT MLS
  • 2008-01-28 Listed $143,900 BRIGHT MLS
  • 2007-12-31 Listing Removed BRIGHT MLS
  • 2007-07-18 Listed $147,900 BRIGHT MLS
  • 2006-08-17 Sold (Public Records) $126,900 Public Records
  • 2006-08-15 Sold (MLS) $126,900 BRIGHT MLS
  • 2006-06-21 Listing Removed BRIGHT MLS
  • 2006-06-05 Listed $129,900 BRIGHT MLS

Property tax history

+3.5%/yr

Latest (2026): $3,986 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…