CashFlowRE
Sign in Sign up
14 S Main St
D Composite 41.83
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).

  • Appreciation +10.0/10.0
  • Cash flow +7.6/30.0
  • ARV discount +7.1/15.0
  • Schools +4.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • DSCR +1.7/10.0

$319,900

14 S Main St · Loganville, PA 17360
4 bd · 2.0 ba · 1,800 sqft · SingleFamily public records · 6 Days on market
Built 1920 0.42 ac lot $178/sqft · at area comps Est $317k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Are you looking for the perfect family home that is move in ready, look no further! This Beautiful All Brick Home is Located in the Dallastown School District Featuring 3 Bedrooms and 2 1/2 Bathrooms. Hardwood Floors that flow throughout the Main Level with 9 Ft Ceilings. Family Room, Living Room, Dining Area, Half Bathroom, and Laundry Area. Eat-in Kitchen features Granite Countertops, Tile Back Splash, Newer Stainless Steel Appliances and an Island Perfect for Entertaining. Upper Level features Primary Bedroom & Bathroom w/ Walk-In Closet, Double Vanity, Rain Shower Head, and Marble Tile Herringbone Shower Floor. Two Large Bedrooms and Updated Full Bath with Tile Floor and Subway Tile Tub/Shower combo! Unfinished Basement is great for Storage. Exterior Features a Covered Front Porch, New Covered Paver Patio in the rear, PVC Fenced in yard and a large Shed. The lot is just under a half acre!

Key facts

  • 0.42 acre lot
  • 8 parking spots
  • Built 1920

Property features AI

Exterior

  • Parking: Gravel driveway with 8 off-street parking spaces (total 8)
  • Utilities: Public water; Public sewer; Electric available; Natural gas available; Cable TV available; Phone available
  • Home design: Detached house; Not in a federal flood zone; Fee simple ownership; Property in excellent condition; Replacement windows
  • Construction: Brick construction; Asphalt shingle roof; Block and stone foundation
  • Exterior features: Sidewalks; Porch(es); Cleared, level interior lot with rear yard; Shed

Interior

  • Kitchen: Built-in microwave; Dishwasher; Gas oven/range; Refrigerator; Stainless steel appliances; Kitchen island; Eat-in kitchen; Pantry; Upgraded countertops
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Engineered wood; Laminate; Wood floors
  • Bathrooms: Two full bathrooms (upper level); One half bathroom on the main level
  • Heating & cooling: Hot water heating (natural gas); Central air conditioning (electric)
  • Interior features: Attic; Walk-in shower in bathroom; Breakfast area; Ceiling fans; Family room off the kitchen; Traditional floor plan; Formal separate dining room; Kitchen island; Eat-in kitchen; Pantry; Master bath; Recessed lighting; Upgraded countertops; Window treatments; Wood floors
  • Laundry & utility: Washer; Dryer; Main-floor laundry; Water heater

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 4-bed/2.0-bath single-family listed at $320k.

Deal economics

  • At list price, monthly cash flow is $-387 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $252k (21.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (29.7% below list).
  • Recommended offer: $225k (29.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#611 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A; Watch: amenities F, commute F.
  • Dallastown Area SD (suburban): math 47% / reading 63% proficiency, ranked #102 of 539 in PA (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Loganville-Springfield El Sch (math 67% / reading 72%, grade A-, #151 of 1,518 statewide, top 12%, 459 students, 22% FRL); Dallastown Area Ms (math 30% / reading 55%, grade D-, #216 of 512 statewide, top 43%, 1,027 students, 34% FRL); Dallastown Area Shs (math 71% / reading 24%, grade D, #164 of 437 statewide, top 38%, 2,014 students, 33% FRL).
  • Market conditions: 22 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $32k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$55k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 23y 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 $277k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $225,000 (29.7% 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. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.70%
Cap rate
4.84%
Cash-on-cash
-5.18%
DSCR
0.77
GRM
11.8

CMA / ARV

ARV (median comp)
$317,263
List price
$319,900
Delta
0.83%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10 N Main St 0.09mi 3/2.0 (-1) 1,840 (+2%) 10mo $265,000 $144 79
18 N Main St 0.13mi 4/1.5 1,808 (+0%) 15mo $260,000 $144 78
11 Parkview Dr 0.13mi 4/2.5 1,980 (+10%) 11mo $390,000 $197 66
555 Countryside Rd 0.70mi 3/2.5 (-1) 1,809 (+0%) 5mo $385,000 $213 56
4 Logan Heights Rd 0.51mi 3/1.0 (-1) 1,878 (+4%) 6mo $289,000 $154 55
139 Loucks St 0.40mi 3/2.0 (-1) 1,600 (-11%) 3mo $283,900 $177 55
7 Highland Rd 0.28mi 4/2.5 1,980 (+10%) 16mo $389,900 $197 55
109 Old Orchard Rd 0.61mi 3/1.5 (-1) 1,872 (+4%) 7mo $299,900 $160 52
18 Logan Heights Rd 0.57mi 3/1.5 (-1) 1,640 (-9%) 3mo $324,995 $198 50
125 Old Orchard Rd 0.66mi 3/2.0 (-1) 1,738 (-3%) 12mo $350,000 $201 48
136 Park St 0.43mi 3/3.0 (-1) 2,045 (+14%) 4mo $353,000 $173 45
335 Main 0.71mi 3/1.5 (-1) 1,664 (-8%) 23mo $190,000 $114 28

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.6%
Equity multiple
2.67×
Total profit
$149,604
Equity at exit
$288,191
10-year hold
IRR
18.7%
Equity multiple
6.13×
Total profit
$459,937
Equity at exit
$621,495

Cash invested: $89,572 (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 17360

Home prices YoY
6.2%
Active inventory
22
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,250 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$353 /mo · $4,239/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$-387

Break-even live

Break-even rent $2,739
Max offer price $251,593
Occupancy floor

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
$79,975
Closing costs
$9,597
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7350 Seneca Ridge Dr York, PA 4.0 1.0 1900 $2,250 $1.18 44d 1 1.12mi

Listing history 16 events

  1. 2026-05-12
    historical $319,900 756-char remark
  2. 2022-09-01
    soldstatus $277,000 Closed 911-char remark
    Show marketing remark (911 chars)

    Are you looking for the perfect family home that is move in ready, look no further! This Beautiful All Brick Home is Located in the Dallastown School District Featuring 3 Bedrooms and 2 1/2 Bathrooms. Hardwood Floors that flow throughout the Main Level with 9 Ft Ceilings. Family Room, Living Room, Dining Area, Half Bathroom, and Laundry Area. Eat-in Kitchen features Granite Countertops, Tile Back Splash, Newer Stainless Steel Appliances and an Island Perfect for Entertaining. Upper Level features Primary Bedroom & Bathroom w/ Walk-In Closet, Double Vanity, Rain Shower Head, and Marble Tile Herringbone Shower Floor. Two Large Bedrooms and Updated Full Bath with Tile Floor and Subway Tile Tub/Shower combo! Unfinished Basement is great for Storage. Exterior Features a Covered Front Porch, New Covered Paver Patio in the rear, PVC Fenced in yard and a large Shed. The lot is just under a half acre!

  3. 2022-09-01
    soldstatus $277,000
    Show marketing remark (911 chars)

    Are you looking for the perfect family home that is move in ready, look no further! This Beautiful All Brick Home is Located in the Dallastown School District Featuring 3 Bedrooms and 2 1/2 Bathrooms. Hardwood Floors that flow throughout the Main Level with 9 Ft Ceilings. Family Room, Living Room, Dining Area, Half Bathroom, and Laundry Area. Eat-in Kitchen features Granite Countertops, Tile Back Splash, Newer Stainless Steel Appliances and an Island Perfect for Entertaining. Upper Level features Primary Bedroom & Bathroom w/ Walk-In Closet, Double Vanity, Rain Shower Head, and Marble Tile Herringbone Shower Floor. Two Large Bedrooms and Updated Full Bath with Tile Floor and Subway Tile Tub/Shower combo! Unfinished Basement is great for Storage. Exterior Features a Covered Front Porch, New Covered Paver Patio in the rear, PVC Fenced in yard and a large Shed. The lot is just under a half acre!

  4. 2022-07-23
    status Pending 911-char remark
    Show marketing remark (911 chars)

    Are you looking for the perfect family home that is move in ready, look no further! This Beautiful All Brick Home is Located in the Dallastown School District Featuring 3 Bedrooms and 2 1/2 Bathrooms. Hardwood Floors that flow throughout the Main Level with 9 Ft Ceilings. Family Room, Living Room, Dining Area, Half Bathroom, and Laundry Area. Eat-in Kitchen features Granite Countertops, Tile Back Splash, Newer Stainless Steel Appliances and an Island Perfect for Entertaining. Upper Level features Primary Bedroom & Bathroom w/ Walk-In Closet, Double Vanity, Rain Shower Head, and Marble Tile Herringbone Shower Floor. Two Large Bedrooms and Updated Full Bath with Tile Floor and Subway Tile Tub/Shower combo! Unfinished Basement is great for Storage. Exterior Features a Covered Front Porch, New Covered Paver Patio in the rear, PVC Fenced in yard and a large Shed. The lot is just under a half acre!

  5. 2022-07-14
    listed $269,900 Active 911-char remark
    Show marketing remark (911 chars)

    Are you looking for the perfect family home that is move in ready, look no further! This Beautiful All Brick Home is Located in the Dallastown School District Featuring 3 Bedrooms and 2 1/2 Bathrooms. Hardwood Floors that flow throughout the Main Level with 9 Ft Ceilings. Family Room, Living Room, Dining Area, Half Bathroom, and Laundry Area. Eat-in Kitchen features Granite Countertops, Tile Back Splash, Newer Stainless Steel Appliances and an Island Perfect for Entertaining. Upper Level features Primary Bedroom & Bathroom w/ Walk-In Closet, Double Vanity, Rain Shower Head, and Marble Tile Herringbone Shower Floor. Two Large Bedrooms and Updated Full Bath with Tile Floor and Subway Tile Tub/Shower combo! Unfinished Basement is great for Storage. Exterior Features a Covered Front Porch, New Covered Paver Patio in the rear, PVC Fenced in yard and a large Shed. The lot is just under a half acre!

  6. 2017-10-02
    historical
    Show marketing remark (443 chars)

    Completely renovated from top to bottom! Home is in Dallastown schools and qualifies for USDA $0 DOWN. Home has the character of yesteryear but has all of today's modern amenities. This home boasts hardwood floors, ceramic tile in kitchen, laundry and baths, granite counters, stainless appliances, new windows, new roof, new mechanicals, fenced yard, shed, and is just shy of a half acre. Located conveniently to I-83, schools, and shopping.

  7. 2017-10-02
    soldstatus $173,000
    Show marketing remark (443 chars)

    Completely renovated from top to bottom! Home is in Dallastown schools and qualifies for USDA $0 DOWN. Home has the character of yesteryear but has all of today's modern amenities. This home boasts hardwood floors, ceramic tile in kitchen, laundry and baths, granite counters, stainless appliances, new windows, new roof, new mechanicals, fenced yard, shed, and is just shy of a half acre. Located conveniently to I-83, schools, and shopping.

  8. 2017-09-29
    soldstatus $173,000 Closed
    Show marketing remark (443 chars)

    Completely renovated from top to bottom! Home is in Dallastown schools and qualifies for USDA $0 DOWN. Home has the character of yesteryear but has all of today's modern amenities. This home boasts hardwood floors, ceramic tile in kitchen, laundry and baths, granite counters, stainless appliances, new windows, new roof, new mechanicals, fenced yard, shed, and is just shy of a half acre. Located conveniently to I-83, schools, and shopping.

  9. 2017-07-20
    listed $174,900
    Show marketing remark (443 chars)

    Completely renovated from top to bottom! Home is in Dallastown schools and qualifies for USDA $0 DOWN. Home has the character of yesteryear but has all of today's modern amenities. This home boasts hardwood floors, ceramic tile in kitchen, laundry and baths, granite counters, stainless appliances, new windows, new roof, new mechanicals, fenced yard, shed, and is just shy of a half acre. Located conveniently to I-83, schools, and shopping.

  10. 2010-01-05
    soldstatus $184,900
  11. 2009-12-15
    soldstatus $184,900
  12. 2009-07-13
    listed $184,900
  13. 2004-01-21
    soldstatus $70,000
  14. 2004-01-15
    soldstatus $70,000
  15. 2003-11-16
    historical
  16. 2003-10-07
    listed $75,900

ⓘ 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
$4,239 · $353/mo
Projected year-2 tax
$4,647 · $387/mo
Expected delta
+$407/yr (+$34/mo · 9.6%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$27,000
− Mortgage interest
−$17,919
− Property taxes
−$4,239
− Insurance
−$1,600
− Repairs & maintenance
−$2,160
− Management
−$2,160
− Depreciation
−$9,306
Taxable loss
−$10,385
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,492
After-tax cash flow
$-2,148/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
Dallastown Area SD
NCES district ID
4207230
Math proficiency
47% ▼ -5.00%
Reading proficiency
63% ▼ -9.00%
Median HH income
$61,805
Composite
48.0/100
National rank
#2199
State rank
#102 of 539 in PA

Livability — Loganville

Score
72/100
State rank
#611
US rank
#5880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Loganville, PA
City population
432
Population (ZIP)
6,152

Population outlook (York County) Hauer SSP2

Today (2025)
454,205 people
By 2030
457,407 · +0.7%
By 2040
457,529 · +0.7%
By 2050
448,261 · -1.3%
By 2075
427,388 · -5.9%
By 2100
384,218 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Black 4% Hispanic / Latino 3%
Common ancestry
Italian 2% Serbian 2% Romanian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · York

2024 margin
Strong R (+25.3) · D 36.9% · R 62.1%
2008→2024 swing
-11.7pp toward R · 2008: -13.6pp · 2024: -25.3pp
All cycles
2024: R+25.3 2020: R+24.6 2016: R+29.3 2012: R+21.2 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.77%
Current HPI
253.1647
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

+321.5% since first listed
18 events — show timeline
  • 2026-05-25 Pending BRIGHT MLS
  • 2026-05-19 Listed $319,900 BRIGHT MLS
  • 2026-05-12 Coming Soon $319,900 BRIGHT MLS
  • 2022-09-01 Sold (Public Records) $277,000 Public Records
  • 2022-09-01 Sold (MLS) $277,000 BRIGHT MLS
  • 2022-07-23 Pending BRIGHT MLS
  • 2022-07-14 Listed $269,900 BRIGHT MLS
  • 2017-10-02 Sold (Public Records) $173,000 Public Records
  • 2017-10-02 Listing Removed BRIGHT MLS
  • 2017-09-29 Sold (MLS) $173,000 BRIGHT MLS
  • 2017-07-20 Listed $174,900 BRIGHT MLS
  • 2010-01-05 Sold (Public Records) $184,900 Public Records
  • 2009-12-15 Sold (MLS) $184,900 BRIGHT MLS
  • 2009-07-13 Listed $184,900 BRIGHT MLS
  • 2004-01-21 Sold (Public Records) $70,000 Public Records
  • 2004-01-15 Sold (MLS) $70,000 BRIGHT MLS
  • 2003-11-16 Listing Removed BRIGHT MLS
  • 2003-10-07 Listed $75,900 BRIGHT MLS

Property tax history

+2.4%/yr

Latest (2026): $4,239 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…