CashFlowRE
Sign in Sign up
975 Centennial Ave
B- Composite 65.68
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 +26.9/30.0
  • DSCR +9.3/10.0
  • 1% rule +7.9/10.0
  • ARV discount +7.4/15.0
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$108,000

975 Centennial Ave · Parkville, PA 17331
2 bd · 1.0 ba · 988 sqft · Townhouse public records · 1 Days on market
Built 1930 3,698 sqft lot Est $108k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Project lovers, Investors, and everyone in-between welcome! Offering instant equity at the asking price for this cute & manageable home. Half of a stand-alone duplex with ample yard space and close proximity to highways, restaurants, and shopping! With a little sweat equity this home could be yours before Summer!

Key facts

  • Built 1930

Property features AI

Finance

  • Other: Fee simple ownership; Property condition: average; Above-grade finished area per assessor: 988 sq. ft.

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; 100 amp electric service; Natural gas hot water
  • Home design: Semi-detached structure; Asbestos and frame construction
  • Construction: Block foundation; Asphalt shingle roof
  • Exterior features: Not in a federal flood zone; Ground rent paid annually; Tidal water not present; Pets allowed with no pet restrictions

Interior

  • Bedrooms: 2 bedrooms on main level
  • Bathrooms: 1 full bathroom on main level
  • Heating & cooling: Forced air heating (natural gas); Window cooling units; Ceiling fans
  • Interior features: Unfinished basement; Living area per 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 2-bed/1.0-bath townhouse listed at $108k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Cap rate 9.6% vs local median 2.7% in Parkville — 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 (#357 in PA, #3,134 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
  • South Western SD (suburban): math 37% / reading 56% proficiency, ranked #206 of 539 in PA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.7%/yr); 386 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $747 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $30k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $108,000

Questions for the listing agent

  1. Built in 1930 — 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 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?
  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
1.29%
Cap rate
9.63%
Cash-on-cash
11.93%
DSCR
1.53
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$107,692
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
975 Centennial Ave 0.00mi 2/1.0 988 (0%) 0mo $108,000 $109 100

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 · 4.67% rent growth · sell at horizon

5-year hold
IRR
3.4%
Equity multiple
1.13×
Total profit
$4,071
Equity at exit
$16,103
10-year hold
IRR
14.6%
Equity multiple
2.27×
Total profit
$38,504
Equity at exit
$9,338

Cash invested: $30,240 (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 17331

Home prices YoY
-33.8%
Rents YoY
4.7%
Active inventory
386
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,392 high interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$188 /mo · $2,254/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$301

Break-even live

Break-even rent $1,012
Max offer price $108,000
Occupancy floor 73%

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
$27,000
Closing costs
$3,240
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1234 Baltimore St Unit 4 Hanover, PA 2.0 1.0 784 $475 $0.61 43d 1 0.54mi
807 W Alvin St Unit 818A Hanover, PA 1.0 1.0 550 $850 $1.55 21d 1 1.28mi
807 W Alvin St Unit 835 Hanover, PA 2.0 1.0 700 $1,000 $1.43 21d 1 1.28mi
807 W Alvin St Hanover, PA 1.0–2.0 1.0 625 $1,000 $1.60 13d 2 1.29mi
1004 Admiral Ln Apt 301 Hanover, PA 1.0 1.0 991 $1,657 $1.67 21d 1 1.35mi
1006 Admiral Ln Unit 101 Hanover, PA 1.0 1.0 847 $1,545 $1.82 43d 1 1.36mi
24 E Middle St Apt A Hanover, PA 1.0 1.0 700 $1,400 $2.00 13d 1 1.37mi
1014 Crew St Unit 303 Hanover, PA 1.0 1.0 924 $1,606 $1.74 21d 1 1.39mi
1001 Admiral Ln Unit 108 Hanover, PA 1.0 1.0 774 $1,571 $2.03 21d 1 1.39mi
1003 Admiral Ln Unit 204 Hanover, PA 2.0 2.0 1039 $1,749 $1.68 43d 1 1.41mi

Listing history 9 events

  1. 2026-05-11
    status Pending
  2. 2026-05-10
    listed $108,000 Active
  3. 2024-04-29
    soldstatus $95,000
  4. 2024-04-12
    soldstatus $95,000 Closed 321-char remark
    Show marketing remark (321 chars)

    Project lovers, Investors, and everyone in-between welcome! Offering instant equity at the asking price for this cute & manageable home. Half of a stand-alone duplex with ample yard space and close proximity to highways, restaurants, and shopping! With a little sweat equity this home could be yours before Summer!

  5. 2024-03-22
    status Pending 321-char remark
    Show marketing remark (321 chars)

    Project lovers, Investors, and everyone in-between welcome! Offering instant equity at the asking price for this cute & manageable home. Half of a stand-alone duplex with ample yard space and close proximity to highways, restaurants, and shopping! With a little sweat equity this home could be yours before Summer!

  6. 2024-03-14
    listed $95,000 Active 321-char remark
    Show marketing remark (321 chars)

    Project lovers, Investors, and everyone in-between welcome! Offering instant equity at the asking price for this cute & manageable home. Half of a stand-alone duplex with ample yard space and close proximity to highways, restaurants, and shopping! With a little sweat equity this home could be yours before Summer!

  7. 2024-03-07
    historical $95,000 321-char remark
    Show marketing remark (321 chars)

    Project lovers, Investors, and everyone in-between welcome! Offering instant equity at the asking price for this cute & manageable home. Half of a stand-alone duplex with ample yard space and close proximity to highways, restaurants, and shopping! With a little sweat equity this home could be yours before Summer!

  8. 1994-12-01
    soldstatus $42,800
  9. 1987-06-01
    soldstatus $17,000

ⓘ 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
$2,254 · $188/mo
Projected year-2 tax
$2,254 · $188/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$16,704
− Mortgage interest
−$6,050
− Property taxes
−$2,254
− Insurance
−$540
− Repairs & maintenance
−$1,336
− Management
−$1,336
− Depreciation
−$3,142
Taxable income
$2,046
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$491
After-tax cash flow
$3,115/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
South Western SD
NCES district ID
4222470
Math proficiency
37% ▼ -16.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$67,689
Composite
41.5/100
National rank
#3456
State rank
#206 of 539 in PA

Livability — Parkville

Score
77/100
State rank
#357
US rank
#3134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkville, PA
County
York County · 278,806 people
City population
55,374
Metro
York-Hanover, PA
Population (ZIP)
56,443
Household income
$79,488
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
1076.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 7% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3%

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
▼ -128.48%
Current HPI
251.8974
Rent YoY
▲ 4.67%
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

+535.3% since first listed
9 events — show timeline
  • 2026-05-11 Pending BRIGHT MLS
  • 2026-05-10 Listed $108,000 BRIGHT MLS
  • 2024-04-29 Sold (Public Records) $95,000 Public Records
  • 2024-04-12 Sold (MLS) $95,000 BRIGHT MLS
  • 2024-03-22 Pending BRIGHT MLS
  • 2024-03-14 Listed $95,000 BRIGHT MLS
  • 2024-03-07 Coming Soon $95,000 BRIGHT MLS
  • 1994-12-01 Sold (Public Records) $42,800 Public Records
  • 1987-06-01 Sold (Public Records) $17,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $2,254 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…