CashFlowRE
Sign in Sign up
207 Market St
B+ Composite 75.04
Why this score? — see what drove the B+ 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 +28.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Schools +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

207 Market St · Lewisberry, PA 17339
5 bd · 1.0 ba · 1,945 sqft · SingleFamily public records · 1 Days on market
Built 1890 0.27 ac lot Est $261k · 46% under

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

Listing remarks

Step into the charm and character of this spacious Lewisberry home offering over 1,900 square feet of living space on a generous . 27-acre lot. Featuring multiple bedrooms, large living areas, and timeless architectural details, this property is full of opportunity for an owner-occupant or investor looking to bring their vision to life. Detached garage provides additional storage and parking. Conveniently located near local shops, restaurants, major commuter routes, and within the Red Land School District. Bring your ideas and make this historic home shine again!

Key facts

  • Generous lot
  • Spacious home
  • Historic home

Tags

SPACIOUS HOMEGENEROUS LOTDETACHED GARAGERED LAND SCHOOL DISTRICTHISTORIC HOME

Property features AI

Exterior

  • Parking: Detached front-entry garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached home; Stick-built construction; Slab foundation
  • Construction: Stick built construction; Slab foundation; Above-grade finished area approximately 1,945 (estimated)
  • Exterior features: Not in a federal flood zone; Ground rent paid annually

Interior

  • Bedrooms: 4 bedrooms on main level
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Other heating; Electric hot water
  • Interior features: Unfinished basement

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 5-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $474 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).

Location & tenants

  • Location reads 69/100 on livability (#862 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: amenities F, commute F, health & safety F.
  • West Shore SD (suburban): math 37% / reading 56% proficiency, ranked #222 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Newberry El Sch (math 32% / reading 47%, grade F, #947 of 1,518 statewide, top 65%, 262 students, 54% FRL); Allen Ms (math 29% / reading 59%, grade D, #202 of 512 statewide, top 40%, 477 students, 42% FRL); Red Land Shs (math 56% / reading 75%, grade B, #65 of 437 statewide, top 15%, 1,101 students, 27% FRL) — zoned schools average 41% FRL vs 25% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 48 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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $100k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,000

Questions for the listing agent

  1. Built in 1890 — 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. 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.
  4. 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.
  5. 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
1.36%
Cap rate
10.35%
Cash-on-cash
14.49%
DSCR
1.64
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$260,630
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
307 W Front St 0.19mi 4/1.5 (-1) 2,159 (+11%) 9mo $290,000 $134 58

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
5.0%
Equity multiple
1.19×
Total profit
$7,541
Equity at exit
$20,874
10-year hold
IRR
14.4%
Equity multiple
2.17×
Total profit
$45,683
Equity at exit
$12,105

Cash invested: $39,200 (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 17339

Home prices YoY
-23.2%
Active inventory
48
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,909 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$242 /mo · $2,901/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$474

Break-even live

Break-even rent $1,309
Max offer price $140,000
Occupancy floor 70%

Sensitivity live

Price -10% $553 -5% $513 +0% $474 +5% $434 +10% $394
Rent -10% $323 -5% $398 +0% $474 +5% $549 +10% $624
Rate -1.0pp $544 -0.5pp $509 base $474 +0.5pp $437 +1.0pp $400

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
$35,000
Closing costs
$4,200
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 4 events

  1. 2026-05-15
    status Pending
  2. 2026-05-14
    listed $140,000 Active
  3. 2025-10-21
    soldstatus $100,000
  4. 1987-03-01
    soldstatus $30,000

ⓘ 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
$2,901 · $242/mo
Projected year-2 tax
$2,901 · $242/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$22,903
− Mortgage interest
−$7,842
− Property taxes
−$2,901
− Insurance
−$700
− Repairs & maintenance
−$1,832
− Management
−$1,832
− Depreciation
−$4,073
Taxable income
$3,722
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$893
After-tax cash flow
$4,789/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
West Shore SD
NCES district ID
4225830
Math proficiency
37% ▼ -12.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$61,398
Composite
40.9/100
National rank
#3617
State rank
#222 of 539 in PA

Livability — Lewisberry

Score
69/100
State rank
#862
US rank
#9038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lewisberry, PA
Population (ZIP)
6,389

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% Two or more races 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 1%
Common ancestry
Romanian 4% Iranian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 3% Russian/Polish/Slavic 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
▼ -74.95%
Current HPI
247.426
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

+366.7% since first listed
4 events — show timeline
  • 2026-05-15 Pending BRIGHT MLS
  • 2026-05-14 Listed $140,000 BRIGHT MLS
  • 2025-10-21 Sold (Public Records) $100,000 Public Records
  • 1987-03-01 Sold (Public Records) $30,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $2,901 · +18.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…