CashFlowRE
Sign in Sign up
257 W Jackson St
C- Composite 54.15
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 +22.7/30.0
  • DSCR +7.3/10.0
  • ARV discount +6.8/15.0
  • 1% rule +6.3/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$150,000

257 W Jackson St · York, PA 17401
5 bd · 1.0 ba · 1,998 sqft · Townhouse public records · 5 Days on market
Built 1900 1,769 sqft lot $75/sqft · at area comps Est $148k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Versatile investment property minutes from York College of Pennsylvania. Unlock the potential of this spacious 3-story property ideally located just minutes from York College. Whether you're looking for a primary residence, flip, or a rental, this property offers flexibility and opportunity. The property offers 5-6 generously sized bedrooms with one on the first floor, downstairs half bath, large layout ideal for shared living arrangements. This property is perfectly suited for multiple income-producing strategies and was previously used as student housing and a halfway house. With its size, layout, and prime location, this home is a rare find due to its versatility. Close to campus, major

Key facts

  • Large layout
  • Close to campus
  • Downstairs half bath

Tags

SPACIOUS 3-STORY PROPERTYGENEROUSLY SIZED BEDROOMSDOWNSTAIRS HALF BATHLARGE LAYOUTPRIME LOCATIONCLOSE TO CAMPUS

Property features AI

Finance

  • Other: Not in a federal flood zone; Property manager present

Exterior

  • Parking: Off-street parking (2 spaces); Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Estimated year built
  • Construction: Brick construction; Composite roof; Slab foundation; Above-grade and below-grade structures
  • Exterior features: Outbuilding(s) on the property; Sidewalks

Interior

  • Bedrooms: Six bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Hot water heating; Natural gas heat
  • Interior features: Drywall walls and ceilings; Unfinished basement with interior access

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 5-bed/1.0-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.3% vs local median 5.0% in York — 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 75/100 on livability (#427 in PA, #3,987 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D+, crime F, employment F.
  • York City SD (urban): math 4% / reading 16% proficiency, ranked #534 of 539 in PA (top 99%) — 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 rising fast (+6.4%/yr); 63 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • At $1,693/mo this rent would consume 47% of the median local household income ($43k/yr) (locally 1360% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $86k; list at $150k implies a 74% 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 $150,000

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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
1.13%
Cap rate
8.35%
Cash-on-cash
7.34%
DSCR
1.33
GRM
7.4

CMA / ARV

ARV (median comp)
$147,833
List price
$150,000
Delta
1.47%
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
272 W Jackson St 0.04mi 5/1.5 1,986 (-1%) 8mo $161,500 $81 88
236 W Jackson St 0.06mi 4/1.0 (-1) 1,962 (-2%) 6mo $166,500 $85 84
292 W Cottage Pl 0.08mi 5/2.0 1,812 (-9%) 3mo $189,995 $105 74
217 E Cottage Pl 0.61mi 5/1.5 2,011 (+1%) 1mo $210,000 $104 67
537 S Duke St 0.48mi 4/1.5 (-1) 1,992 (-0%) 4mo $168,000 $84 67
523 Country Club Rd 0.46mi 4/2.5 (-1) 1,997 (-0%) 2mo $288,900 $145 66
827 Virginia Ave 0.31mi 4/1.0 (-1) 1,824 (-9%) 2mo $195,000 $107 65
513 S George St 0.40mi 4/2.5 (-1) 1,944 (-3%) 8mo $127,000 $65 59
1007 S Queen St 0.74mi 5/1.5 1,974 (-1%) 6mo $199,000 $101 57
608 S Pershing Ave 0.17mi 4/3.5 (-1) 2,280 (+14%) 4mo $180,000 $79 50
156 S Pershing Ave 0.55mi 5/1.5 2,270 (+14%) 9mo $179,900 $79 42
425 W College Ave 0.51mi 4/2.0 (-1) 1,700 (-15%) 9mo $169,900 $100 35

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 · 6.37% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.95×
Total profit
$-1,968
Equity at exit
$22,365
10-year hold
IRR
11.9%
Equity multiple
2.09×
Total profit
$45,652
Equity at exit
$12,969

Cash invested: $42,000 (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 17401

Home prices YoY
-16.5%
Rents YoY
6.4%
Active inventory
63
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,693 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$231 /mo · $2,775/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$257

Break-even live

Break-even rent $1,368
Max offer price $150,000
Occupancy floor 80%

Sensitivity live

Price -10% $342 -5% $299 +0% $257 +5% $214 +10% $172
Rent -10% $123 -5% $190 +0% $257 +5% $324 +10% $390
Rate -1.0pp $332 -0.5pp $295 base $257 +0.5pp $218 +1.0pp $178

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
$37,500
Closing costs
$4,500
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 45d 1 0.15mi
213 Kurtz Ave York, PA 5.0 1.0 1921 $1,850 $0.96 15d 1 0.17mi
709 W Princess St York, PA 5.0 1.0 1829 $1,425 $0.78 45d 1 0.89mi
121 S Belvidere Ave Unit 121 York, PA 5.0 1.5 1846 $1,450 $0.79 45d 1 0.91mi
330 Smyser St York, PA 5.0 1.0 1634 $1,425 $0.87 45d 1 0.96mi
26 N West St York, PA 6.0 2.0 2100 $2,200 $1.05 22d 1 0.97mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 15d 1 1.00mi
339 E Market St Unit 1 York, PA 4.0 1.5 1600 $1,650 $1.03 22d 1 1.03mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 45d 1 1.06mi
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 15d 1 1.06mi
631 Wallace St Unit 631 York, PA 4.0 1.0 1545 $1,325 $0.86 15d 1 1.42mi

Listing history 6 events

  1. 2026-05-09
    status Pending 731-char remark
  2. 2026-05-04
    listed $150,000 Active 731-char remark
  3. 2021-02-26
    soldstatus $86,325
  4. 2011-08-11
    soldstatus $62,000
  5. 2011-08-11
    soldstatus $62,000
  6. 2001-04-02
    soldstatus $55,000

ⓘ 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
$2,775 · $231/mo
Projected year-2 tax
$2,775 · $231/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$20,311
− Mortgage interest
−$8,402
− Property taxes
−$2,775
− Insurance
−$750
− Repairs & maintenance
−$1,625
− Management
−$1,625
− Depreciation
−$4,364
Taxable income
$770
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$185
After-tax cash flow
$2,896/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
York City SD
NCES district ID
4226820
Math proficiency
4% ▼ -7.00%
Reading proficiency
16% ▼ -9.00%
Median HH income
$29,470
Composite
7.61/100
National rank
#9943
State rank
#534 of 539 in PA

Livability — York

Score
75/100
State rank
#427
US rank
#3987

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, PA
County
York County · 278,806 people
City population
184,764
Metro
York-Hanover, PA
Population (ZIP)
18,570
Household income
$42,826
Rent vs Own
67.4% rent · 32.6% own
Severe rent burden
1360.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 39% White 31% Black 24% Two or more races 15%
Hispanic origin (detail)
Mexican 5% Puerto Rican 22% Dominican 10%
Common ancestry
Romanian 2% Hispanic 1% Italian 1%
Foreign-born
14% · Canada
Languages at home
72% English-only · Spanish 25% French/Haitian/Cajun 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
▼ -63.82%
Current HPI
323.5537
Rent YoY
▲ 6.37%
Metro
York-Hanover, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+172.7% since first listed
6 events — show timeline
  • 2026-05-09 Pending BRIGHT MLS
  • 2026-05-04 Listed $150,000 BRIGHT MLS
  • 2021-02-26 Sold (Public Records) $86,325 Public Records
  • 2011-08-11 Sold (Public Records) $62,000 Public Records
  • 2011-08-11 Sold (Public Records) $62,000 Public Records
  • 2001-04-02 Sold (Public Records) $55,000 Public Records

Property tax history

+0.8%/yr

Latest (2026): $2,775 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…