CashFlowRE
Sign in Sign up
1616 W Philadelphia St Multi-family
B Composite 71.03
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.1/5.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,000

1616 W Philadelphia St · West York, PA 17404
3 bd · 1.0 ba · 1,404 sqft · MultiFamily public records · 3 Days on market
Built 1925 2,178 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

HUD OWNED. CASE#441-587187. ALL BIDS & PROPERTY AVAILABILITY THRU THE R INTERNET WWW. GOLDENFEATHER. COM. INSURED W/ REPAIR ESCROW OF 1155.00 FOR FHA 203B FINANCING. SOLD AS IS. NONCASH BUYERS MUST HAVE WRITTEN PRE- APPROVAL PRIOR TO MAKING BID. BUYER PAYS ALL TRANSFER TAX(2%). LAST SOLD IN 1998 FOR 80,000. GREAT BUY IN WEST YORK. |

Key facts

  • Garage
  • Built 1925
  • Listed 3 days

Property features AI

Exterior

  • Parking: Detached side-entry garage (1 space); On-street parking
  • Utilities: Public water; Public sewer; Electric for cooling and hot water; Natural gas heating
  • Home design: Semi-detached property; Estimated year built
  • Construction: Brick construction; Asphalt shingle roof; Block foundation; Garage structure
  • Exterior features: Level lot; Wood fencing; Other exterior features

Interior

  • Bedrooms: 2 bedrooms on the upper level
  • Flooring: Carpet; Wood
  • Bathrooms: 2 full bathrooms (both on the upper level)
  • Heating & cooling: Forced air heating; Window air conditioning units; Electric hot water
  • Interior features: Formal separate dining room; Full poured concrete basement; Accessible doors 32+ inches wide
  • Laundry & utility: Laundry on upper floor

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/1.0-bath multifamily listed at $179k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $179k).
  • Cap rate 15.2% vs local median 3.8% in West 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 74/100 on livability (#488 in PA, #4,486 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: employment D, amenities F, commute F.
  • West York Area SD (suburban): math 29% / reading 45% proficiency, ranked #379 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.4%/yr); 249 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • At $3,314/mo this rent would consume 51% of the median local household income ($79k/yr) (locally 722% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $50k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 28y 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 $62k; list at $179k implies a 189% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $179,000

Questions for the listing agent

  1. Built in 1925 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.85%
Cap rate
15.19%
Cash-on-cash
31.79%
DSCR
2.41
GRM
4.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.38% rent growth · sell at horizon

5-year hold
IRR
30.6%
Equity multiple
2.34×
Total profit
$67,293
Equity at exit
$26,689
10-year hold
IRR
39.7%
Equity multiple
5.37×
Total profit
$219,081
Equity at exit
$15,477

Cash invested: $50,120 (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 17404

Rents YoY
6.4%
Active inventory
249
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$3,314 medium interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$277 /mo · $3,325/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$696
Net cashflow
$1,328

Break-even live

Break-even rent $1,633
Max offer price $179,000
Occupancy floor 55%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,314

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
$44,750
Closing costs
$5,370
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1627 Filbert St York, PA 3.0 1.0 1193 $1,395 $1.17 21d 1 0.12mi
1410 Monroe St Ste M West York, PA 2.0 1.0 1100 $1,195 $1.09 21d 1 0.32mi
50 S Highland Ave York, PA 2.0–3.0 1.0–1.5 1015 $1,394 $1.37 13d 1 0.35mi
1559 W King St Unit 2 West York, PA 3.0 1.0 1020 $1,250 $1.23 13d 1 0.38mi
101 N Forrest St York, PA 3.0 1.0 1340 $1,695 $1.26 21d 1 0.62mi
813 Madison Ave York, PA 2.0 1.5 1100 $1,175 $1.07 13d 1 0.79mi
200 Weldon Dr York, PA 1.0–2.0 1.0–2.0 993 $1,800 $1.81 13d 10 0.86mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 13d 1 0.94mi
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 13d 1 1.09mi
588 Company St York, PA 3.0 1.5 1416 $1,475 $1.04 43d 1 1.13mi
648 W College Ave York, PA 3.0 1.0 1100 $1,275 $1.16 43d 1 1.18mi
631 Roosevelt Ave Unit 2 York, PA 3.0 1.0 1170 $1,150 $0.98 13d 1 1.19mi
720 Elm Ter York, PA 3.0 1.5 1200 $1,950 $1.62 21d 1 1.24mi
450 Madison Ave York, PA 1.0–2.0 1.0 862 $1,250 $1.45 13d 1 1.27mi
231 Roosevelt Ave York, PA 3.0 1.5 1584 $1,750 $1.10 13d 1 1.34mi
216 Park Pl York, PA 4.0 1.0 1192 $1,350 $1.13 13d 1 1.37mi
1060 Crest Way York, PA 1.0–2.0 1.0–2.0 1033 $1,850 $1.79 43d 1 1.40mi
1060 Crest Way York, PA 2.0 2.0 1251 $1,850 $1.48 13d 1 1.40mi
466 W College Ave York, PA 3.0 1.0 1068 $1,295 $1.21 43d 1 1.44mi

Listing history 11 events

  1. 2026-04-30
    status Pending
  2. 2026-04-28
    listed $179,000 Active
  3. 2026-04-24
    historical $179,000
  4. 2002-01-04
    soldstatus $62,000
  5. 2001-12-13
    soldstatus $62,000 340-char remark
    Show marketing remark (340 chars)

    HUD OWNED. CASE#441-587187. ALL BIDS & PROPERTY AVAILABILITY THRU THE R INTERNET WWW. GOLDENFEATHER. COM. INSURED W/ REPAIR ESCROW OF 1155.00 FOR FHA 203B FINANCING. SOLD AS IS. NONCASH BUYERS MUST HAVE WRITTEN PRE- APPROVAL PRIOR TO MAKING BID. BUYER PAYS ALL TRANSFER TAX(2%). LAST SOLD IN 1998 FOR 80,000. GREAT BUY IN WEST YORK. |

  6. 2001-11-13
    historical 340-char remark
    Show marketing remark (340 chars)

    HUD OWNED. CASE#441-587187. ALL BIDS & PROPERTY AVAILABILITY THRU THE R INTERNET WWW. GOLDENFEATHER. COM. INSURED W/ REPAIR ESCROW OF 1155.00 FOR FHA 203B FINANCING. SOLD AS IS. NONCASH BUYERS MUST HAVE WRITTEN PRE- APPROVAL PRIOR TO MAKING BID. BUYER PAYS ALL TRANSFER TAX(2%). LAST SOLD IN 1998 FOR 80,000. GREAT BUY IN WEST YORK. |

  7. 2001-11-02
    listed $63,000 340-char remark
    Show marketing remark (340 chars)

    HUD OWNED. CASE#441-587187. ALL BIDS & PROPERTY AVAILABILITY THRU THE R INTERNET WWW. GOLDENFEATHER. COM. INSURED W/ REPAIR ESCROW OF 1155.00 FOR FHA 203B FINANCING. SOLD AS IS. NONCASH BUYERS MUST HAVE WRITTEN PRE- APPROVAL PRIOR TO MAKING BID. BUYER PAYS ALL TRANSFER TAX(2%). LAST SOLD IN 1998 FOR 80,000. GREAT BUY IN WEST YORK. |

  8. 1998-12-14
    soldstatus $80,000 300-char remark
    Show marketing remark (300 chars)

    NOTE SEWER COST ALSO INCLUDES GARBAGE. GREAT PROPERTY. BEAUTIFUL HARDWOOD FLOORS IN LR & DR. BRIGHT AND CHEERIE KITCHEN. BACK DOOR LEADS TO FENCED YARD. NEW BERBER CARPET IN 2 BEDROOMS. FALL ATTIC, GREAT STORAGE. REC ROOM ON LOWER LEVEL, NEW FURNACE, 100 AMP ELECTRIC SERVICE. PLUS MUCH MORE. |

  9. 1998-11-14
    historical 300-char remark
    Show marketing remark (300 chars)

    NOTE SEWER COST ALSO INCLUDES GARBAGE. GREAT PROPERTY. BEAUTIFUL HARDWOOD FLOORS IN LR & DR. BRIGHT AND CHEERIE KITCHEN. BACK DOOR LEADS TO FENCED YARD. NEW BERBER CARPET IN 2 BEDROOMS. FALL ATTIC, GREAT STORAGE. REC ROOM ON LOWER LEVEL, NEW FURNACE, 100 AMP ELECTRIC SERVICE. PLUS MUCH MORE. |

  10. 1998-11-03
    listed $79,900 300-char remark
    Show marketing remark (300 chars)

    NOTE SEWER COST ALSO INCLUDES GARBAGE. GREAT PROPERTY. BEAUTIFUL HARDWOOD FLOORS IN LR & DR. BRIGHT AND CHEERIE KITCHEN. BACK DOOR LEADS TO FENCED YARD. NEW BERBER CARPET IN 2 BEDROOMS. FALL ATTIC, GREAT STORAGE. REC ROOM ON LOWER LEVEL, NEW FURNACE, 100 AMP ELECTRIC SERVICE. PLUS MUCH MORE. |

  11. 1995-06-26
    soldstatus $72,900

ⓘ 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
$3,325 · $277/mo
Projected year-2 tax
$3,325 · $277/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 11% 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
$39,768
− Mortgage interest
−$10,027
− Property taxes
−$3,325
− Insurance
−$895
− Repairs & maintenance
−$3,181
− Management
−$3,181
− Depreciation
−$5,207
Taxable income
$13,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,348
After-tax cash flow
$12,584/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 York Area SD
NCES district ID
4225980
Math proficiency
29% ▼ -8.00%
Reading proficiency
45% ▼ -12.00%
Median HH income
$54,375
Composite
32.36/100
National rank
#5736
State rank
#379 of 539 in PA

Livability — West York

Score
74/100
State rank
#488
US rank
#4486

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West York, PA
County
York County · 278,806 people
Metro
York-Hanover, PA
Population (ZIP)
39,374
Household income
$78,506
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
722.0

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
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Black 12% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 9% Dominican 4%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
85% English-only · Spanish 12% 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
▼ -135.44%
Current HPI
237.5683
Rent YoY
▲ 6.38%
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

+145.5% since first listed
11 events — show timeline
  • 2026-04-30 Pending BRIGHT MLS
  • 2026-04-28 Listed $179,000 BRIGHT MLS
  • 2026-04-24 Coming Soon $179,000 BRIGHT MLS
  • 2002-01-04 Sold (Public Records) $62,000 Public Records
  • 2001-12-13 Sold (MLS) $62,000 BRIGHT MLS
  • 2001-11-13 Listing Removed BRIGHT MLS
  • 2001-11-02 Listed $63,000 BRIGHT MLS
  • 1998-12-14 Sold (MLS) $80,000 BRIGHT MLS
  • 1998-11-14 Listing Removed BRIGHT MLS
  • 1998-11-03 Listed $79,900 BRIGHT MLS
  • 1995-06-26 Sold (Public Records) $72,900 Public Records

Property tax history

+3.9%/yr

Latest (2025): $3,325 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…