CashFlowRE
Sign in Sign up
1427 Yorktown Dr
D- Composite 37.52
Why this score? — see what drove the D- 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 +7.8/30.0
  • Appreciation +7.1/10.0
  • Schools +5.3/10.0
  • ARV discount +4.8/15.0
  • Livability +3.2/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0

$279,900

1427 Yorktown Dr · Lawrence, PA 15055
3 bd · 2.5 ba · 1,382 sqft · Townhouse public records · 25 Days on market
Built 1999 2,652 sqft lot Est $264k · 6% over $153/mo HOA · 7% of rent

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

Listing remarks MLS

Charming 3 bedroom, 2.5 bath townhome in the sought-after Georgetown plan. This home has been meticulously kept. Fall in love with the spacious living room perfect for entertaining or watching your favorite rerun. Plenty of room to host a dinner in the eat in dining area. The kitchen has been updated with new tile floor, backsplash, and stainless-steel appliances. Don't forget to wind down with your favorite glass of wine on the serene like back patio. Upstairs you will be wowed by the large master bedroom and the 2 updated full bathrooms. It's ready for a new owner to put their personal touches to it. The community amenities include a pool, clubhouse, and tennis courts.

Key facts

  • Natural light
  • Deck
  • Pool

Tags

HARDWOOD FLOORSNATURAL LIGHTDECKPOOLPARK

Property features AI

Finance

  • HOA & community: Monthly association fee of $153

Exterior

  • Parking: Attached garage (1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Two-story home
  • Construction: Frame construction; Asphalt roof; Has home warranty; Basement (unfinished)
  • Exterior features: Private pool; Resale condition

Interior

  • Kitchen: Kitchen on main level (12 x 14); Stove; Dishwasher
  • Bedrooms: Upper-level bedroom (10 x 10); Upper-level bedroom (10 x 12); Upper-level bedroom (15 x 15)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Unfinished basement with interior entry; Some electric appliances included
  • Laundry & utility: Was not specified

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/2.5-bath townhouse listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-311 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $225k (19.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (25.2% below list).
  • Recommended offer: $209k (25.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#1,164 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, health & safety F.
  • Canon-Mcmillan SD (suburban): math 49% / reading 72% proficiency, ranked #66 of 539 in PA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Zoned schools: Hills-Hendersonville El Sch (math 57% / reading 77%, grade B+, #202 of 1,518 statewide, top 15%, 258 students, 24% FRL); Canonsburg Ms (math 37% / reading 71%, grade B-, #82 of 512 statewide, top 16%, 777 students, 26% FRL); Canon-Mcmillan Shs (math 83%, 1,655 students, 26% FRL).
  • Market conditions: 6 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($2k loan paydown + $12k appreciation (4.1% local appreciation)).
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 3, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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.
Recommended offer $209,355 (25.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.75%
Cap rate
4.96%
Cash-on-cash
-4.77%
DSCR
0.79
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$263,962
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1427 Yorktown Dr 0.00mi 3/2.5 1,382 (0%) 1mo $279,900 $203 100
1465 Yorktown Dr 0.11mi 3/3.0 1,382 (0%) 1mo $300,000 $217 92
1445 Yorktown Dr 0.05mi 3/2.5 1,382 (0%) 15mo $255,000 $185 85
1470 Yorktown Dr 0.11mi 3/2.5 1,382 (0%) 12mo $273,200 $198 85
1509 Yorktown Dr 0.24mi 3/2.5 1,382 (0%) 8mo $275,000 $199 82
1195 Valleyview 0.23mi 3/3.0 1,416 (+2%) 6mo $265,000 $187 78
1163 Valleyview 0.26mi 3/2.5 1,416 (+2%) 13mo $266,500 $188 73
1226 Valleyview Dr 0.13mi 2/2.5 (-1) 1,392 (+1%) 20mo $255,000 $183 72
1128 Old Farm Rd 0.20mi 3/3.0 1,416 (+2%) 23mo $308,000 $218 66
1489 Yorktown Dr 0.18mi 3/3.0 1,430 (+4%) 22mo $273,500 $191 65
1109 Old Farm Rd 0.13mi 2/2.5 (-1) 1,202 (-13%) 17mo $215,000 $179 53

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.40×
Total profit
$31,117
Equity at exit
$144,130
10-year hold
IRR
8.9%
Equity multiple
2.51×
Total profit
$118,475
Equity at exit
$237,522

Cash invested: $78,372 (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 15055

Home prices YoY
2.3%
Active inventory
6
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,094 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$228 /mo · $2,734/yr
Insurance
$117
HOA
$153
Vacancy / Maint / Mgmt
$440
Net cashflow
$-311

Break-even live

Break-even rent $2,488
Max offer price $224,900
Occupancy floor

Sensitivity live

Price -10% $-153 -5% $-232 +0% $-311 +5% $-391 +10% $-470
Rent -10% $-477 -5% $-394 +0% $-311 +5% $-229 +10% $-146
Rate -1.0pp $-170 -0.5pp $-240 base $-311 +0.5pp $-384 +1.0pp $-458

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
$69,975
Closing costs
$8,397
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
200 Kerry CT McMurray, PA 1.0–2.0 1.0–2.0 954 $2,405 $2.52 0d 24 0.69mi
2553 Hunting Ridge Trl Bridgeville, PA 3.0 1.5 1311 $1,950 $1.49 5d 1 1.38mi
2565 Boyce Plaza Rd Upper St Clair, PA 1.0–2.0 1.0–2.0 990 $1,930 $1.95 0d 21 1.40mi
531 Hunters Path Rd Bridgeville, PA 3.0 2.5 1400 $1,900 $1.36 0d 1 1.49mi

HOA detail

Monthly dues
$153 · $1,836/yr
Likely covers
pool

Listing history 11 events

  1. 2026-05-11
    status Pending
  2. 2026-04-21
    historical Contingent
  3. 2026-04-16
    listed $279,900 Active
  4. 2022-09-27
    soldstatus $249,900
  5. 2022-09-22
    status Pending 679-char remark
    Show marketing remark (679 chars)

    Charming 3 bedroom, 2.5 bath townhome in the sought-after Georgetown plan. This home has been meticulously kept. Fall in love with the spacious living room perfect for entertaining or watching your favorite rerun. Plenty of room to host a dinner in the eat in dining area. The kitchen has been updated with new tile floor, backsplash, and stainless-steel appliances. Don't forget to wind down with your favorite glass of wine on the serene like back patio. Upstairs you will be wowed by the large master bedroom and the 2 updated full bathrooms. It's ready for a new owner to put their personal touches to it. The community amenities include a pool, clubhouse, and tennis courts.

  6. 2022-09-22
    soldstatus $249,900 Closed 679-char remark
    Show marketing remark (679 chars)

    Charming 3 bedroom, 2.5 bath townhome in the sought-after Georgetown plan. This home has been meticulously kept. Fall in love with the spacious living room perfect for entertaining or watching your favorite rerun. Plenty of room to host a dinner in the eat in dining area. The kitchen has been updated with new tile floor, backsplash, and stainless-steel appliances. Don't forget to wind down with your favorite glass of wine on the serene like back patio. Upstairs you will be wowed by the large master bedroom and the 2 updated full bathrooms. It's ready for a new owner to put their personal touches to it. The community amenities include a pool, clubhouse, and tennis courts.

  7. 2022-08-15
    historical Contingent 679-char remark
    Show marketing remark (679 chars)

    Charming 3 bedroom, 2.5 bath townhome in the sought-after Georgetown plan. This home has been meticulously kept. Fall in love with the spacious living room perfect for entertaining or watching your favorite rerun. Plenty of room to host a dinner in the eat in dining area. The kitchen has been updated with new tile floor, backsplash, and stainless-steel appliances. Don't forget to wind down with your favorite glass of wine on the serene like back patio. Upstairs you will be wowed by the large master bedroom and the 2 updated full bathrooms. It's ready for a new owner to put their personal touches to it. The community amenities include a pool, clubhouse, and tennis courts.

  8. 2022-08-09
    listed $249,900 Active 679-char remark
    Show marketing remark (679 chars)

    Charming 3 bedroom, 2.5 bath townhome in the sought-after Georgetown plan. This home has been meticulously kept. Fall in love with the spacious living room perfect for entertaining or watching your favorite rerun. Plenty of room to host a dinner in the eat in dining area. The kitchen has been updated with new tile floor, backsplash, and stainless-steel appliances. Don't forget to wind down with your favorite glass of wine on the serene like back patio. Upstairs you will be wowed by the large master bedroom and the 2 updated full bathrooms. It's ready for a new owner to put their personal touches to it. The community amenities include a pool, clubhouse, and tennis courts.

  9. 2020-03-05
    soldstatus $197,000
  10. 2008-01-04
    soldstatus $138,900
  11. 2003-10-06
    soldstatus $114,500

ⓘ 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
$2,734 · $228/mo
Projected year-2 tax
$3,578 · $298/mo
Expected delta
+$844/yr (+$70/mo · 30.9%)

ⓘ 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 4/10 Moderate 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$25,123
− Mortgage interest
−$15,679
− Property taxes
−$2,734
− Insurance
−$1,400
− Repairs & maintenance
−$2,010
− Management
−$2,010
− HOA
−$1,836
− Depreciation
−$8,143
Taxable loss
−$8,687
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,085
After-tax cash flow
$-1,651/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
Canon-Mcmillan SD
NCES district ID
4204890
Math proficiency
49% ▼ -14.00%
Reading proficiency
72% ▼ -8.00%
Median HH income
$62,946
Composite
52.63/100
National rank
#1557
State rank
#66 of 539 in PA

Livability — Lawrence

Score
65/100
State rank
#1164
US rank
#13465

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lawrence, PA
City population
1,205
Population (ZIP)
1,205

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Romanian 12% Scotch-Irish 3% Serbian 2%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.13%
Current HPI
180.9306
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

+144.5% since first listed
11 events — show timeline
  • 2026-05-11 Pending West Penn MLS
  • 2026-04-21 Contingent West Penn MLS
  • 2026-04-16 Listed $279,900 West Penn MLS
  • 2022-09-27 Sold (Public Records) $249,900 Public Records
  • 2022-09-22 Pending West Penn MLS
  • 2022-09-22 Sold (MLS) $249,900 West Penn MLS
  • 2022-08-15 Contingent West Penn MLS
  • 2022-08-09 Listed $249,900 West Penn MLS
  • 2020-03-05 Sold (Public Records) $197,000 Public Records
  • 2008-01-04 Sold (Public Records) $138,900 Public Records
  • 2003-10-06 Sold (Public Records) $114,500 Public Records

Property tax history

-0.8%/yr

Latest (2026): $2,734 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…