CashFlowRE
Sign in Sign up
229 W High St
C- Composite 51.61
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

229 W High St · Red Lion, PA 17356
3 bd · 2.0 ba · 1,664 sqft · Townhouse public records · 3 Days on market
Built 1928 3,001 sqft lot Est $283k · 33% under

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

Listing remarks MLS

Really nice and affordable semi detached home located in Red Lion Borough. Fenced private rear yard and detached 1 car garage with off street parking. Finished lower level with bar and office. Some new interior paint. 1st floor full bath and laundry. Full bath on 2nd floor with three nice sized bedrooms. Additional room on 2nd floor for storage or nursery. Full attic could be finished for another bedroom. Window unit air cond. not included.

Key facts

  • Bar area
  • Classic front porch
  • Finished lower level

Tags

CLASSIC FRONT PORCHFIRST FLOOR FULL BATHFINISHED LOWER LEVELBAR AREAPRIVATE FENCED REAR YARDDETACHED ONE CAR GARAGE

Property features AI

Exterior

  • Parking: Detached rear-entry garage (1 garage space); One off-street parking space; On-street parking available; Total of 2 parking spaces
  • Security: Window screens
  • Utilities: Public water; Public sewer; Natural gas hot water; Heating fuel: natural gas and electric
  • Home design: Semi-detached property; Fee simple ownership; Not in a federal flood zone
  • Construction: Vinyl and aluminum siding; Block foundation; Architectural shingle roof; Garage structure present; Building not winterized
  • Exterior features: Exterior lighting; Sidewalks; Porch(es); Wood fencing

Interior

  • Kitchen: Electric range/oven; Dishwasher; Eat-in kitchen
  • Bedrooms: Three bedrooms on the upper level; Rooms include: Master Bedroom, Bedroom 2, Bedroom 3 (plus additional listed bedrooms)
  • Flooring: Hardwood; Vinyl; Carpet
  • Bathrooms: Two full bathrooms (one on main level, one on upper level)
  • Heating & cooling: Forced air heating; Electric baseboard heating
  • Interior features: Attic; Tub shower and stall shower; Ceiling fans; Crown moldings; Dining area; Eat-in kitchen; Wood floors
  • Laundry & utility: Washer (laundry on main 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/2.0-bath townhouse listed at $190k.

Deal economics

  • At list price, monthly cash flow is $69 ($824/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (10.0% below list).
  • Recommended offer: $171k (10.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.5% in Red Lion — 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 77/100 on livability (#349 in PA, #3,056 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F.
  • Red Lion Area SD (suburban): math 36% / reading 50% proficiency, ranked #282 of 539 in PA (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mazie Gable El Sch (math 23% / reading 39%, grade F, #1,116 of 1,518 statewide, top 74%, 523 students, 73% FRL); Red Lion Area Jhs (math 23% / reading 49%, grade F, #313 of 512 statewide, top 62%, 813 students, 50% FRL); Red Lion Area Shs (math 63% / reading 24%, grade F, #211 of 437 statewide, top 48%, 1,432 students, 44% FRL) — zoned schools average 56% FRL vs 28% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 147 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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 $110k; list at $190k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — 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 $170,968 (10.0% below list)

Questions for the listing agent

  1. Built in 1928 — 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
0.90%
Cap rate
6.73%
Cash-on-cash
1.55%
DSCR
1.07
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$282,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 S Franklin St 0.44mi 3/1.5 1,632 (-2%) 5mo $201,250 $123 70
274 N Main St 0.29mi 3/1.0 1,837 (+10%) 1mo $202,000 $110 64
327 1st Ave 0.33mi 4/2.0 (+1) 1,471 (-12%) 1mo $205,000 $139 60
316 W Broadway 0.35mi 3/1.0 1,478 (-11%) 3mo $202,500 $137 59
337 Winners Cir 0.47mi 2/2.0 (-1) 1,504 (-10%) 3mo $290,000 $193 54
121 Furlong Way #121 0.47mi 2/2.0 (-1) 1,504 (-10%) 4mo $265,000 $176 54
240 Palomino Way 0.57mi 2/2.0 (-1) 1,520 (-9%) 3mo $259,000 $170 52
11 E Lancaster St 0.61mi 4/1.5 (+1) 1,523 (-8%) 4mo $192,500 $126 48
214 Equine Cv #214 0.53mi 2/2.0 (-1) 1,472 (-12%) 4mo $255,000 $173 48
218 Equine Cv 0.56mi 2/2.0 (-1) 1,472 (-12%) 4mo $265,000 $180 46
200 Jutland Way #251 0.67mi 2/2.0 (-1) 1,500 (-10%) 1mo $295,000 $197 46
156 Country Ridge Dr 0.75mi 4/2.5 (+1) 1,912 (+15%) 0mo $265,000 $139 33

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
-13.8%
Equity multiple
0.50×
Total profit
$-26,394
Equity at exit
$28,315
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-17,326
Equity at exit
$16,419

Cash invested: $53,172 (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
9.3×

Monthly cashflow live

Estimated rent
$1,710 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$207 /mo · $2,484/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$359
Net cashflow
$69

Break-even live

Break-even rent $1,623
Max offer price $189,900
Occupancy floor 91%

Sensitivity live

Price -10% $176 -5% $122 +0% $69 +5% $15 +10% $-39
Rent -10% $-66 -5% $1 +0% $69 +5% $136 +10% $204
Rate -1.0pp $164 -0.5pp $117 base $69 +0.5pp $19 +1.0pp $-31

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
$47,475
Closing costs
$5,697
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16 W High St Red Lion, PA 3.0 1.0 1075 $1,075 $1.00 23d 1 0.25mi
705 Country Club Rd Red Lion, PA 3.0 2.5 1660 $1,695 $1.02 45d 1 0.46mi
703 Country Club Rd Red Lion, PA 3.0 2.5 1540 $1,795 $1.17 45d 1 0.47mi
520 S Pine St Red Lion, PA 4.0 3.0 2088 $2,295 $1.10 15d 1 0.82mi
201 Burrows Rd Red Lion, PA 3.0 2.5 1485 $1,924 $1.30 15d 1 0.88mi
571 S Main St Red Lion, PA 2.0 1.0 2152 $1,500 $0.70 23d 1 0.96mi
306 Orchard Ct Red Lion, PA 2.0 1.5 1300 $1,495 $1.15 23d 1 1.28mi
21 Windsor Way Red Lion, PA 3.0 2.0–2.5 1385 $2,150 $1.55 15d 8 1.34mi

Listing history 7 events

  1. 2026-05-22
    listed $189,900 Active
  2. 2019-12-05
    soldstatus $109,900
  3. 2019-12-02
    soldstatus $109,900 Closed 444-char remark
    Show marketing remark (444 chars)

    Really nice and affordable semi detached home located in Red Lion Borough. Fenced private rear yard and detached 1 car garage with off street parking. Finished lower level with bar and office. Some new interior paint. 1st floor full bath and laundry. Full bath on 2nd floor with three nice sized bedrooms. Additional room on 2nd floor for storage or nursery. Full attic could be finished for another bedroom. Window unit air cond. not included.

  4. 2019-10-16
    status Pending 444-char remark
    Show marketing remark (444 chars)

    Really nice and affordable semi detached home located in Red Lion Borough. Fenced private rear yard and detached 1 car garage with off street parking. Finished lower level with bar and office. Some new interior paint. 1st floor full bath and laundry. Full bath on 2nd floor with three nice sized bedrooms. Additional room on 2nd floor for storage or nursery. Full attic could be finished for another bedroom. Window unit air cond. not included.

  5. 2019-09-23
    listed $109,900 Active 444-char remark
    Show marketing remark (444 chars)

    Really nice and affordable semi detached home located in Red Lion Borough. Fenced private rear yard and detached 1 car garage with off street parking. Finished lower level with bar and office. Some new interior paint. 1st floor full bath and laundry. Full bath on 2nd floor with three nice sized bedrooms. Additional room on 2nd floor for storage or nursery. Full attic could be finished for another bedroom. Window unit air cond. not included.

  6. 1997-10-17
    soldstatus $72,500
  7. 1996-05-22
    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
$2,484 · $207/mo
Projected year-2 tax
$2,742 · $229/mo
Expected delta
+$258/yr (+$22/mo · 10.4%)

ⓘ 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 12% 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
$20,516
− Mortgage interest
−$10,637
− Property taxes
−$2,484
− Insurance
−$950
− Repairs & maintenance
−$1,641
− Management
−$1,641
− Depreciation
−$5,524
Taxable loss
−$2,362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$567
After-tax cash flow
$1,390/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
Red Lion Area SD
NCES district ID
4220100
Math proficiency
36% ▼ -10.00%
Reading proficiency
50% ▼ -10.00%
Median HH income
$60,225
Composite
37.91/100
National rank
#4313
State rank
#282 of 539 in PA

Livability — Red Lion

Score
77/100
State rank
#349
US rank
#3056

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Red Lion, PA
County
York County · 278,806 people
City population
22,869
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

+533.0% since first listed
7 events — show timeline
  • 2026-05-22 Listed $189,900 BRIGHT MLS
  • 2019-12-05 Sold (Public Records) $109,900 Public Records
  • 2019-12-02 Sold (MLS) $109,900 BRIGHT MLS
  • 2019-10-16 Pending BRIGHT MLS
  • 2019-09-23 Listed $109,900 BRIGHT MLS
  • 1997-10-17 Sold (Public Records) $72,500 Public Records
  • 1996-05-22 Sold (Public Records) $30,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $2,484 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…