CashFlowRE
Sign in Sign up
46 E Main St
C- Composite 50.83
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 +15.2/30.0
  • ARV discount +13.4/15.0
  • DSCR +4.7/10.0
  • Livability +4.3/5.0
  • 1% rule +4.2/10.0
  • Schools +4.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

46 E Main St · Mount Joy, PA 17552
3 bd · 1.5 ba · 1,632 sqft · Townhouse public records · 76 Days on market
Built 1910 1,742 sqft lot $119/sqft · 13% below area Est $225k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

Key facts

  • Walking distance
  • Semi detached
  • Walk in pantry

Tags

SEMI DETACHEDWALKING DISTANCESPACIOUS LIVING ROOMOPEN COUNTRY STYLE KITCHENWALK IN PANTRYATTIC AND BASEMENT STORAGE

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/1.5-bath townhouse listed at $195k.

Deal economics

  • At list price, monthly cash flow is $69 ($829/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 $180k (7.6% below list).
  • Recommended offer: $180k (7.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.6% in Mount Joy — 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 86/100 on livability (#59 in PA, #410 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute D.
  • Donegal SD (rural): math 35% / reading 55% proficiency, ranked #251 of 539 in PA (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 101 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,093 units permitted in Lancaster County in 2024 (201 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.
  • Lancaster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 24y ago; this cycle's ask has dropped $40k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $108k; list at $195k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $180,164 (7.6% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.92%
Cap rate
6.72%
Cash-on-cash
1.52%
DSCR
1.07
GRM
9.0

CMA / ARV

ARV (median comp)
$224,542
List price
$195,000
Delta
-13.16%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
279 Manheim St 0.32mi 3/1.5 1,716 (+5%) 17mo $233,000 $136 62
146 New Haven St 0.39mi 3/2.0 1,770 (+8%) 5mo $210,000 $119 62
266 Lumber St 0.46mi 3/1.5 1,600 (-2%) 17mo $260,000 $163 61
341 W Donegal St 0.58mi 3/1.0 1,536 (-6%) 5mo $229,000 $149 57
53 Donegal Springs Rd 0.57mi 3/1.0 1,480 (-9%) 3mo $267,500 $181 53
336 Deerfield Dr 0.69mi 3/1.5 1,780 (+9%) 0mo $301,000 $169 52
315 Martin Ave 0.50mi 3/2.5 1,537 (-6%) 22mo $295,000 $192 45
310 Farmview Ln 0.63mi 3/2.0 1,488 (-9%) 13mo $260,000 $175 44
308 Farmview Ln 0.62mi 3/2.5 1,556 (-5%) 22mo $290,000 $186 41
386 Farmview Ln 0.69mi 3/2.0 1,512 (-7%) 20mo $300,000 $198 37
323 Deerfield Dr 0.70mi 3/1.5 1,872 (+15%) 7mo $295,000 $158 37
362 Deerfield Dr 0.73mi 3/1.5 1,788 (+10%) 20mo $260,000 $145 34

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
-13.9%
Equity multiple
0.50×
Total profit
$-27,168
Equity at exit
$29,075
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-17,866
Equity at exit
$16,860

Cash invested: $54,600 (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 17552

Home prices YoY
-34.7%
Active inventory
101
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,802 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$250 /mo · $3,004/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$69

Break-even live

Break-even rent $1,714
Max offer price $195,000
Occupancy floor 91%

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
$48,750
Closing costs
$5,850
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
31 New Haven St Mount Joy, PA 3.0 1.0 1100 $1,100 $1.00 13d 1 0.33mi
368 Donegal Springs Rd Mount Joy, PA 2.0 1.0 2073 $2,250 $1.09 21d 1 0.61mi
100 Crestwyck Cir Mount Joy, PA 1.0–2.0 1.0–2.0 1029 $2,481 $2.41 13d 6 1.26mi
471 S Market Ave Mount Joy, PA 3.0 1.0 1140 $1,900 $1.67 13d 1 1.29mi
471 S Market Ave Mount Joy, PA 3.0 1.0 1140 $2,000 $1.75 23d 1 1.29mi

Listing history 35 events

  1. 2026-06-17
    status $195,000 Pending 76 DOM
  2. 2026-06-17
    days on market $195,000 Active 76 DOM
  3. 2026-06-16
    days on market $195,000 Active 75 DOM
  4. 2026-06-15
    days on market $195,000 Active 74 DOM
  5. 2026-06-14
    days on market $195,000 Active 72 DOM
  6. 2026-06-13
    remarks 644-char remark
  7. 2026-06-13
    pricestatusdays on market $195,000 Active 71 DOM
  8. 2026-06-07
    statusdays on market $205,000 Pending 70 DOM
  9. 2026-06-05
    days on market $205,000 Active 69 DOM
  10. 2026-06-03
    pricedays on market $205,000 Active 68 DOM
  11. 2026-06-02
    days on market $210,000 Active 67 DOM
  12. 2026-06-01
    days on market $210,000 Active 66 DOM
  13. 2026-05-31
    days on market $210,000 Active 65 DOM
  14. 2026-05-30
    days on market $210,000 Active 64 DOM
  15. 2026-05-14
    price $210,000 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  16. 2026-05-06
    price $214,900 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  17. 2026-04-17
    price $219,000 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  18. 2026-04-13
    price $224,900 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  19. 2026-04-13
    price $219,900 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  20. 2026-03-30
    price $229,900 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  21. 2026-03-27
    listed $234,900 Active 624-char remark
    Show marketing remark (624 chars)

    Welcome to this traditional semi detached 3 beds 1.5 baths, located on Main St. with in walking distance of several churches, restaurants, banks, the train station, post office and other businesses. Close to Beanies bar and grille a local favorite to get "wings" at. Home Features a spacious living room and kitchen with the bedrooms having walk in closets, open country style kitchen with walk in pantry, Attic and basement storage, 5 minutes drive to 283. Enjoy Mt Joy parade from your front porch! Newer hot water installed. Home could use a some TLC and updating. So bring your vision and add your own touches.

  22. 2013-09-13
    soldstatus $108,000
  23. 2013-09-11
    soldstatus $108,000 395-char remark
    Show marketing remark (395 chars)

    Beautiful 3br semi-detached in downtown Mount Joy! 21x18 living room with tile entry, huge 6ft deep pantry, spacious country kitchen w/ bfast bar, downstairs laundry, lg walk in closet. Attic and basement storage. Enjoy Mt Joy parade from your front porch! 1 block to Amtrak, coffee shop, pharmacy. Walk to farmer's market, organic grocery, bakery, Bube's Brewery + more! 5 minutes drive to 283.

  24. 2013-07-26
    historical 395-char remark
    Show marketing remark (395 chars)

    Beautiful 3br semi-detached in downtown Mount Joy! 21x18 living room with tile entry, huge 6ft deep pantry, spacious country kitchen w/ bfast bar, downstairs laundry, lg walk in closet. Attic and basement storage. Enjoy Mt Joy parade from your front porch! 1 block to Amtrak, coffee shop, pharmacy. Walk to farmer's market, organic grocery, bakery, Bube's Brewery + more! 5 minutes drive to 283.

  25. 2013-06-28
    listed $108,000 395-char remark
    Show marketing remark (395 chars)

    Beautiful 3br semi-detached in downtown Mount Joy! 21x18 living room with tile entry, huge 6ft deep pantry, spacious country kitchen w/ bfast bar, downstairs laundry, lg walk in closet. Attic and basement storage. Enjoy Mt Joy parade from your front porch! 1 block to Amtrak, coffee shop, pharmacy. Walk to farmer's market, organic grocery, bakery, Bube's Brewery + more! 5 minutes drive to 283.

  26. 2011-11-15
    historical
  27. 2011-10-12
    historical
  28. 2011-04-13
    listed $112,500
  29. 2011-04-13
    listed $112,500
  30. 2006-11-22
    soldstatus $98,900
  31. 2006-11-20
    soldstatus $98,900
  32. 2006-09-22
    historical
  33. 2006-09-12
    listed $98,900
  34. 2002-08-16
    soldstatus $63,000
  35. 2002-04-20
    listed $64,900

ⓘ 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
$3,004 · $250/mo
Projected year-2 tax
$3,043 · $254/mo
Expected delta
+$38/yr (+$3/mo · 1.3%)

ⓘ 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 ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$21,620
− Mortgage interest
−$10,923
− Property taxes
−$3,004
− Insurance
−$975
− Repairs & maintenance
−$1,730
− Management
−$1,730
− Depreciation
−$5,673
Taxable loss
−$2,415
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$580
After-tax cash flow
$1,408/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
Donegal SD
NCES district ID
4207650
Math proficiency
35% ▼ -12.00%
Reading proficiency
55% ▼ -12.00%
Median HH income
$60,514
Composite
39.56/100
National rank
#3935
State rank
#251 of 539 in PA

Livability — Mount Joy

Score
86/100
State rank
#59
US rank
#410

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Joy, PA
County
Lancaster County · 390,309 people
City population
19,761
Metro
Lancaster, PA
Population (ZIP)
19,761
Household income
$97,683
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
429.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
561,011 people
By 2030
570,969 · +1.8%
By 2040
585,929 · +4.4%
By 2050
591,056 · +5.4%
By 2075
594,747 · +6.0%
By 2100
558,850 · -0.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 8% Two or more races 6% Asian 2% Black 1%
Hispanic origin (detail)
Puerto Rican 3% Dominican 1%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 3% Vietnamese 1% German/W. Germanic 0%

Political lean MEDSL · Lancaster

2024 margin
R (+15.9) · D 41.5% · R 57.5%
2008→2024 swing
-4.1pp toward R · 2008: -11.8pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.8 2016: R+19.7 2012: R+19.2 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -138.72%
Current HPI
260.7061
Rent YoY
Metro
Lancaster, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+223.6% since first listed
21 events — show timeline
  • 2026-05-14 Price Changed $210,000 BRIGHT MLS
  • 2026-05-06 Price Changed $214,900 BRIGHT MLS
  • 2026-04-17 Price Changed $219,000 BRIGHT MLS
  • 2026-04-13 Price Changed $224,900 BRIGHT MLS
  • 2026-04-13 Price Changed $219,900 BRIGHT MLS
  • 2026-03-30 Price Changed $229,900 BRIGHT MLS
  • 2026-03-27 Listed $234,900 BRIGHT MLS
  • 2013-09-13 Sold (Public Records) $108,000 Public Records
  • 2013-09-11 Sold (MLS) $108,000 BRIGHT MLS
  • 2013-07-26 Listing Removed BRIGHT MLS
  • 2013-06-28 Listed $108,000 BRIGHT MLS
  • 2011-11-15 Listing Removed BRIGHT MLS
  • 2011-10-12 Listing Removed BRIGHT MLS
  • 2011-04-13 Listed $112,500 BRIGHT MLS
  • 2011-04-13 Listed $112,500 BRIGHT MLS
  • 2006-11-22 Sold (Public Records) $98,900 Public Records
  • 2006-11-20 Sold (MLS) $98,900 BRIGHT MLS
  • 2006-09-22 Listing Removed BRIGHT MLS
  • 2006-09-12 Listed $98,900 BRIGHT MLS
  • 2002-08-16 Sold (MLS) $63,000 BRIGHT MLS
  • 2002-04-20 Listed $64,900 BRIGHT MLS

Property tax history

+0.7%/yr

Latest (2026): $3,004 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…