1427 Yorktown Dr · Lawrence, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $511 – $949
Heat risk 4/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 6.5%
- Equity multiple
- 1.40×
- Total profit
- $31,117
- Equity at exit
- $144,130
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-11status Pending
-
2026-04-21historical Contingent
-
2026-04-16$279,900 Active
-
2022-09-27soldstatus $249,900
-
2022-09-22status 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.
-
2022-09-22soldstatus $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.
-
2022-08-15historical 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.
-
2022-08-09$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.
-
2020-03-05soldstatus $197,000
-
2008-01-04soldstatus $138,900
-
2003-10-06soldstatus $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
- 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
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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+144.5% since first listed11 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%/yrLatest (2026): $2,734 · +3.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…