CashFlowRE
Sign in Sign up
605 Poplar St
B- Composite 66.08
Why this score? — see what drove the B- 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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.5/10.0
  • Livability +4.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$149,900

605 Poplar St · Lancaster, PA 17603
3 bd · 1.0 ba · 1,187 sqft · Townhouse public records · 16 Days on market
Built 1900 1,307 sqft lot Est $229k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* GORGEOUS NEWLY RENOVATED OAK KITCHEN * UPDATED BATH * NEW REPLACEMENT WINDOWS * VINYL SIDING * NEWER STOVE & REFRIGERATOR * FAIRLY NEW ROOF * WATER HEATER & FURNACE * STORAGE UNDER THE EAVES IN THE ATTIC * LOTS OF CEILING FANS & 3 WINDOW A/C UNITS * VERY NICE INSIDE * MOVE RIGHT IN * POSSIBLE 1/2 BATH ON FIRST FLOOR *

Key facts

  • Fenced in backyard
  • Rear covered patio
  • Close to dining

Tags

FENCED IN BACKYARDREAR COVERED PATIOCLOSE TO LOCAL SHOPSCLOSE TO DININGCLOSE TO DOWNTOWN AMENITIES

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Brick, stick-built, and vinyl siding construction
  • Exterior features: Wood fencing; Patio(s)

Interior

  • Bedrooms: Three bedrooms on the first upper level; One bedroom on the second upper level
  • Bathrooms: One full bathroom (all upper levels); One full bathroom on the first upper level; One half bathroom on the main level
  • Heating & cooling: Forced air heating; Oil-fired heating; Electric hot water
  • Interior features: Full basement; Living area reported by assessor

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/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.2% in Lancaster — 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 85/100 on livability (#71 in PA, #498 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment C-.
  • Lancaster SD (urban): math 12% / reading 25% proficiency, ranked #500 of 539 in PA (top 93%) — 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 flat; 292 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 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 $4k 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 16 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y 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 $39k; list at $150k implies a 284% gain — meaningful room to come down on a strong offer.

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 $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.15%
Cap rate
9.02%
Cash-on-cash
9.74%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$229,091
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Old Dorwart St 0.24mi 3/1.0 1,126 (-5%) 1mo $140,250 $125 79
813 Fremont St 0.30mi 3/1.5 1,234 (+4%) 0mo $231,000 $187 77
448 Fremont St 0.18mi 3/1.0 1,290 (+9%) 1mo $174,950 $136 76
504 S Prince St 0.40mi 3/1.0 1,250 (+5%) 0mo $155,000 $124 72
531 S Prince St 0.45mi 3/1.0 1,120 (-6%) 0mo $240,000 $214 69
827 3rd St 0.59mi 3/1.0 1,240 (+4%) 2mo $275,000 $222 64
846 Marjory Ter 0.63mi 3/1.5 1,160 (-2%) 1mo $224,000 $193 64
841 Wabank St 0.40mi 3/1.5 1,040 (-12%) 1mo $206,000 $198 58
418 Green St 0.65mi 3/1.5 1,254 (+6%) 2mo $215,000 $171 57
240 Coral St 0.35mi 3/2.0 1,361 (+15%) 1mo $291,000 $214 54
616 Pearl St 0.56mi 4/2.0 (+1) 1,260 (+6%) 1mo $202,000 $160 54
235 Howard Ave 0.66mi 3/2.0 1,327 (+12%) 1mo $259,900 $196 45

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 · 0.47% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.84×
Total profit
$-6,857
Equity at exit
$22,351
10-year hold
IRR
2.0%
Equity multiple
1.13×
Total profit
$5,324
Equity at exit
$12,961

Cash invested: $41,972 (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 17603

Rents YoY
0.5%
Active inventory
292
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,727 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$175 /mo · $2,099/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$341

Break-even live

Break-even rent $1,296
Max offer price $149,900
Occupancy floor 75%

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
$37,475
Closing costs
$4,497
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 Poplar St Lancaster, PA 3.0 1.5 1184 $1,695 $1.43 43d 1 0.08mi
324 New Dorwart St Lancaster, PA 3.0 1.0 1020 $1,495 $1.47 13d 1 0.12mi
37 E Filbert St Lancaster, PA 3.0 1.0 1002 $1,750 $1.75 43d 1 0.15mi
529 Manor St Lancaster, PA 3.0 1.0 1434 $1,635 $1.14 13d 1 0.19mi
214 W Strawberry St Lancaster, PA 3.0 1.0 1175 $1,345 $1.14 21d 1 0.24mi
422 Hillside Ave Lancaster, PA 2.0 1.0 960 $1,245 $1.30 43d 1 0.26mi
741 Manor St Lancaster, PA 3.0 1.0 1200 $1,695 $1.41 43d 1 0.30mi
40 Fairview Ave Lancaster, PA 3.0 1.0 1152 $1,700 $1.48 13d 1 0.33mi
404 Beaver St Lancaster, PA 3.0 1.0 1025 $1,425 $1.39 23d 1 0.40mi
345 1/2 Beaver St Lancaster, PA 4.0 1.0 1382 $2,095 $1.52 43d 1 0.40mi
14 Coral St Lancaster, PA 3.0 1.5 1355 $1,525 $1.13 43d 1 0.41mi
549 Howard Ave Lancaster, PA 4.0 1.0 1439 $1,700 $1.18 43d 1 0.46mi
519 1/2 S Prince St Lancaster, PA 2.0 1.0 848 $1,550 $1.83 13d 1 0.47mi
678 1/2 Columbia Ave Apt 2 Lancaster, PA 3.0 1.0 1100 $1,495 $1.36 13d 1 0.48mi
128 N Mulberry St Unit 1 Lancaster, PA 2.0 2.0 1500 $2,250 $1.50 23d 1 0.48mi
118 N Prince St Lancaster, PA 1.0–3.0 1.0–3.0 1274 $4,703 $3.69 13d 48 0.53mi
433 W Walnut St Apt 2 Lancaster, PA 2.0 1.0 900 $1,840 $2.04 23d 1 0.64mi
1127 Wabank St Lancaster, PA 1.0–2.0 1.0 760 $1,650 $2.17 23d 1 0.66mi
537 Woodward St Lancaster, PA 3.0 2.0 1288 $1,650 $1.28 23d 1 0.67mi
202 N Queen St Lancaster, PA 2.0 1.0–2.0 697 $2,718 $3.90 13d 12 0.67mi
480 Euclid Ave Lancaster, PA 1.0–2.0 1.0–1.5 830 $1,695 $2.04 43d 1 0.76mi
225 E King St Unit 2 Lancaster, PA 2.0 2.5 1075 $2,600 $2.42 43d 1 0.77mi
225 E King St Unit 1 Lancaster, PA 2.0 1.0 957 $1,950 $2.04 13d 1 0.77mi
850 Highland Ave Lancaster, PA 2.0 1.0 1000 $1,300 $1.30 21d 1 0.81mi
425 N Prince St Apt 206 Lancaster, PA 2.0 2.0 1138 $1,995 $1.75 43d 1 0.85mi
27 Roselle Ave Lancaster, PA 2.0 1.0 1128 $1,575 $1.40 43d 1 0.93mi
135 Grandview Ave Lancaster, PA 3.0 2.0 1395 $3,295 $2.36 13d 1 0.96mi
231 N Shippen St #224 Lancaster, PA 2.0 2.0 1155 $2,285 $1.98 13d 1 0.98mi
1013 Willow Street Pike Lancaster, PA 2.0 1.0 1144 $1,499 $1.31 13d 1 1.02mi
101 Roselawn Ave Lancaster, PA 3.0 2.0 1166 $1,785 $1.53 13d 1 1.07mi
1330 Wabank Rd Lancaster, PA 1.0–3.0 1.0–2.5 1423 $2,062 $1.45 13d 21 1.09mi
1415 Spencer Ave Lancaster, PA 1.0–3.0 1.0–2.0 1181 $3,720 $3.15 13d 1 1.11mi
1633A Judie Ln Lancaster, PA 1.0–2.0 1.0–2.0 848 $1,698 $2.00 13d 13 1.15mi
1115 Marietta Ave Unit WH15037 Lancaster, PA 2.0 2.0 1298 $1,695 $1.31 43d 1 1.16mi
816 N Prince St Lancaster, PA 1.0–2.0 1.0–2.0 794 $2,195 $2.76 13d 7 1.16mi
204 Elmshire Dr Lancaster, PA 3.0 2.5 1364 $1,595 $1.17 44d 1 1.17mi
767 Clermont Ave Lancaster, PA 2.0 1.0 850 $1,395 $1.64 13d 1 1.32mi
605 Lehigh Ave Lancaster, PA 2.0 1.0 784 $1,395 $1.78 43d 1 1.32mi
135 E Ross St Unit 2nd Floor Lancaster, PA 2.0 1.0 1000 $1,575 $1.57 13d 1 1.35mi
99 Dickinson Ave Lancaster, PA 2.0 2.0 981 $1,634 $1.67 13d 1 1.42mi

Listing history 12 events

  1. 2026-06-07
    statusdays on market $149,900 Pending 16 DOM
  2. 2026-06-03
    days on market $149,900 Active 14 DOM
  3. 2026-06-02
    days on market $149,900 Active 13 DOM
  4. 2026-06-01
    days on market $149,900 Active 12 DOM
  5. 2026-05-31
    days on market $149,900 Active 11 DOM
  6. 2026-05-30
    days on market $149,900 Active 10 DOM
  7. 2026-05-20
    listed $149,900 Active
  8. 2013-07-11
    historical
  9. 2013-01-11
    listed $59,900
  10. 2003-02-27
    soldstatus $39,000 355-char remark
    Show marketing remark (355 chars)

    * GORGEOUS NEWLY RENOVATED OAK KITCHEN * UPDATED BATH * NEW REPLACEMENT WINDOWS * VINYL SIDING * NEWER STOVE & REFRIGERATOR * FAIRLY NEW ROOF * WATER HEATER & FURNACE * STORAGE UNDER THE EAVES IN THE ATTIC * LOTS OF CEILING FANS & 3 WINDOW A/C UNITS * VERY NICE INSIDE * MOVE RIGHT IN * POSSIBLE 1/2 BATH ON FIRST FLOOR *

  11. 2003-02-10
    historical 355-char remark
    Show marketing remark (355 chars)

    * GORGEOUS NEWLY RENOVATED OAK KITCHEN * UPDATED BATH * NEW REPLACEMENT WINDOWS * VINYL SIDING * NEWER STOVE & REFRIGERATOR * FAIRLY NEW ROOF * WATER HEATER & FURNACE * STORAGE UNDER THE EAVES IN THE ATTIC * LOTS OF CEILING FANS & 3 WINDOW A/C UNITS * VERY NICE INSIDE * MOVE RIGHT IN * POSSIBLE 1/2 BATH ON FIRST FLOOR *

  12. 2002-09-09
    listed $42,000 355-char remark
    Show marketing remark (355 chars)

    * GORGEOUS NEWLY RENOVATED OAK KITCHEN * UPDATED BATH * NEW REPLACEMENT WINDOWS * VINYL SIDING * NEWER STOVE & REFRIGERATOR * FAIRLY NEW ROOF * WATER HEATER & FURNACE * STORAGE UNDER THE EAVES IN THE ATTIC * LOTS OF CEILING FANS & 3 WINDOW A/C UNITS * VERY NICE INSIDE * MOVE RIGHT IN * POSSIBLE 1/2 BATH ON FIRST FLOOR *

ⓘ 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
$2,099 · $175/mo
Projected year-2 tax
$2,234 · $186/mo
Expected delta
+$135/yr (+$11/mo · 6.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$20,722
− Mortgage interest
−$8,397
− Property taxes
−$2,099
− Insurance
−$750
− Repairs & maintenance
−$1,658
− Management
−$1,658
− Depreciation
−$4,361
Taxable income
$1,801
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$432
After-tax cash flow
$3,657/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
Lancaster SD
NCES district ID
4213140
Math proficiency
12% ▼ -10.00%
Reading proficiency
25% ▼ -13.00%
Median HH income
$38,500
Composite
15.52/100
National rank
#9301
State rank
#500 of 539 in PA

Livability — Lancaster

Score
85/100
State rank
#71
US rank
#498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, PA
County
Lancaster County · 390,309 people
City population
1,171
Metro
Lancaster, PA
Population (ZIP)
67,571
Household income
$77,084
Rent vs Own
38.1% rent · 61.9% own
Severe rent burden
2557.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Hispanic / Latino 27% Two or more races 12% Black 7% Asian 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 19% Cuban 1% Dominican 2%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 1%
Foreign-born
9% · Canada, China, India
Languages at home
77% English-only · Spanish 17% Other Indo-European 1% Chinese 1%

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
▼ -508.78%
Current HPI
289.3324
Rent YoY
▲ 0.47%
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

+256.9% since first listed
6 events — show timeline
  • 2026-05-20 Listed $149,900 BRIGHT MLS
  • 2013-07-11 Listing Removed BRIGHT MLS
  • 2013-01-11 Listed $59,900 BRIGHT MLS
  • 2003-02-27 Sold (MLS) $39,000 BRIGHT MLS
  • 2003-02-10 Listing Removed BRIGHT MLS
  • 2002-09-09 Listed $42,000 BRIGHT MLS

Property tax history

-0.1%/yr

Latest (2026): $2,099 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…