CashFlowRE
Sign in Sign up
700 Pennsylvania Ave Triplex
C+ Composite 63.82
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • ARV discount +3.2/15.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$230,000

700 Pennsylvania Ave · York, PA 17404
3 bd · 2.0 ba · 2,591 sqft · MultiFamily public records · 9 Days on market
Built 1900 4,896 sqft lot $89/sqft · 10% above area Est $210k · 10% over ↓ 15% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Licensed 3-unit investment opportunity in York City offering strong income potential and flexibility. Currently vacant, giving the new owner the ability to set market rents from day one and maximize returns. Tenants responsible for electric while the landlord covers heat and hot water. The first and second floor units offer spacious layouts with large kitchens, separate dining rooms, comfortable living rooms, and one bedroom each, providing a layout that tenants truly value. The third floor unit is a 1 bedroom, 1 bath. A strong opportunity for an investor looking to establish or grow their portfolio with immediate upside and solid rental potential.

Key facts

  • 4,896 sq ft lot
  • Built 1900
  • Listed 9 days

Property features AI

Finance

  • Financial info: Total of 3 units with all 3 currently vacant

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Semi-detached property; Fee simple ownership
  • Construction: Brick construction; Stone foundation; Above-grade and below-grade structures; Built year per assessor
  • Exterior features: No tidal water

Interior

  • Bedrooms: Three one-bedroom units (total units: 3)
  • Heating & cooling: Hot water and central heating; Natural gas heating and hot water
  • Interior features: Full 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 3 × 1-bed/1-bath units multifamily listed at $230k.

Deal economics

  • At list price, monthly cash flow is $961 ($12k/yr) — positive. Per door: $320/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Cap rate 11.3% vs local median 5.0% in 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 75/100 on livability (#427 in PA, #3,987 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D+, crime F, employment F.
  • York City SD (urban): math 4% / reading 16% proficiency, ranked #534 of 539 in PA (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.4%/yr); 249 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 83% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • At $3,334/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $64k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $195k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $230,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.45%
Cap rate
11.31%
Cash-on-cash
17.90%
DSCR
1.80
GRM
5.7

CMA / ARV

ARV (median comp)
$210,000
List price
$230,000
Delta
9.52%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
700 Pennsylvania Ave 0.00mi 3/— 2,601 (+0%) 0mo $195,000 $75 99
725 Pennsylvania Ave 0.06mi 4/— (+1) 2,556 (-1%) 1mo $220,000 $86 89
743 Madison Ave 0.07mi 4/2.0 (+1) 2,555 (-1%) 1mo $229,000 $90 89
707 Pennsylvania Ave 0.03mi 3/— 2,348 (-9%) 1mo $210,000 $89 82
646 Pennsylvania Ave 0.05mi 3/— 2,292 (-12%) 1mo $210,000 $92 77
658 Pennsylvania Ave 0.03mi 4/2.0 (+1) 2,292 (-12%) 0mo $210,000 $92 74
642 Pennsylvania Ave 0.06mi 4/— (+1) 2,292 (-12%) 1mo $205,000 $89 72
730 Pennsylvania Ave 0.06mi 4/— (+1) 2,292 (-12%) 1mo $210,000 $92 72
638 Pennsylvania Ave 0.07mi 4/— (+1) 2,292 (-12%) 9mo $225,000 $98 65
726 W Philadelphia St 0.28mi 4/2.0 (+1) 2,256 (-13%) 6mo $185,000 $82 55
311 Carlisle Ave 0.17mi 4/3.0 (+1) 2,244 (-13%) 9mo $205,000 $91 53
1242 W King St 0.61mi 4/— (+1) 2,508 (-3%) 10mo $200,000 $80 53

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 · 6.38% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.56×
Total profit
$35,751
Equity at exit
$34,294
10-year hold
IRR
24.8%
Equity multiple
3.51×
Total profit
$161,912
Equity at exit
$19,886

Cash invested: $64,400 (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 17404

Rents YoY
6.4%
Active inventory
249
Price-to-rent
17.2×

Monthly cashflow live

Estimated rent
$3,334 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$371 /mo · $4,452/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$700
Net cashflow
$961

Break-even live

Break-even rent $2,118
Max offer price $230,000
Occupancy floor 66%

Sensitivity live

Price -10% $1,091 -5% $1,026 +0% $961 +5% $896 +10% $831
Rent -10% $697 -5% $829 +0% $961 +5% $1,093 +10% $1,224
Rate -1.0pp $1,077 -0.5pp $1,019 base $961 +0.5pp $901 +1.0pp $841

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

UnitsBedsBathsEst. rent
Total (3 units) $3,334

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
$57,500
Closing costs
$6,900
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
702 W Philadelphia St Unit 2 York, PA 3.0 1.0 2154 $1,375 $0.64 44d 1 0.28mi
645 W Philadelphia St Unit 2ND FLOOR York, PA 3.0 1.0 2124 $1,100 $0.52 44d 1 0.30mi
901 W King St Unit 2 York, PA 2.0 1.0 2328 $975 $0.42 44d 1 0.44mi
537 W Jackson St York, PA 3.0 2.0 1795 $1,795 $1.00 14d 1 1.16mi
103 W 6th Ave Unit 2ND FLOOR York, PA 2.0 1.0 1896 $1,195 $0.63 44d 1 1.38mi
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 44d 1 1.46mi

Listing history 3 events

  1. 2026-05-12
    status Pending 656-char remark
  2. 2026-05-04
    listed $230,000 Active 656-char remark
  3. 2026-05-02
    historical $230,000 656-char remark

ⓘ 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
$4,452 · $371/mo
Projected year-2 tax
$4,452 · $371/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 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 3 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
$40,008
− Mortgage interest
−$12,884
− Property taxes
−$4,452
− Insurance
−$1,150
− Repairs & maintenance
−$3,201
− Management
−$3,201
− Depreciation
−$6,691
Taxable income
$8,430
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,023
After-tax cash flow
$9,507/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
York City SD
NCES district ID
4226820
Math proficiency
4% ▼ -7.00%
Reading proficiency
16% ▼ -9.00%
Median HH income
$29,470
Composite
7.61/100
National rank
#9943
State rank
#534 of 539 in PA

Livability — York

Score
75/100
State rank
#427
US rank
#3987

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, PA
County
York County · 278,806 people
City population
184,764
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

-15.2% since first listed
4 events — show timeline
  • 2026-06-10 Sold (MLS) $195,000 BRIGHT MLS
  • 2026-05-12 Pending BRIGHT MLS
  • 2026-05-04 Listed $230,000 BRIGHT MLS
  • 2026-05-02 Coming Soon $230,000 BRIGHT MLS

Property tax history

+0.8%/yr

Latest (2026): $4,452 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…