2 bd · 1.0 ba ·
1,056 sqft ·
Built 1947
· SingleFamily
· Pending
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,384/mo
Mortgage (P&I)
−$917
Tax + insurance
−$372
HOA
−$0
Vac / Maint / Mgmt
−$291
Net cashflow
$-196/mo
Annual
$-2,351/yr
Cap rate
4.95%
Cash-on-cash
-4.80%
DSCR
0.79
1% rule
0.79%
Cash to close
$48,972
Investor read
This is a 2-bed/1.0-bath single-family listed at $175k.
At list price, monthly cash flow is $-196 ($-2k/yr) — negative.
To cash-flow at today's rent, offer at most $140k (19.8% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (20.8% below list).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $138k (20.8% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
Location reads 85/100 on livability (#67 in PA, #467 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D+.
York Suburban SD (suburban): math 50% / reading 71% proficiency, ranked #65 of 539 in PA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Zoned schools: Valley View El Sch (321 students, 38% FRL); York Suburban Ms (math 30% / reading 63%, grade D+, #172 of 512 statewide, top 35%, 713 students, 40% FRL); York Suburban Shs (math 85% / reading 82%, grade A, #12 of 437 statewide, top 3%, 873 students, 36% FRL).
Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+4.4%/yr); 223 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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).
2 sale attempts since 18y 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.
Current owner paid $120k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Climate carrying-cost: extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for 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?
Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
CashFlowRE · CFR-KAVADZFQNEGZPE
· Data 1 week agocashflowre.app · 2026-05-29