CashFlowRE
Sign in Sign up
529 Thomas St
C- Composite 52.89
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 +18.3/30.0
  • ARV discount +13.0/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.7/10.0
  • 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

$160,000

529 Thomas St · York, PA 17404
4 bd · 1.0 ba · 1,920 sqft · Townhouse public records · 26 Days on market
Built 1900 2,130 sqft lot Est $182k · 12% under

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

Listing remarks MLS

Welcome to this charming city home! Featuring four spacious bedrooms, one full bathroom. This property offers comfort for any lifestyle. The laundry is conveniently located on the main floor, making daily tasks a breeze. enjoy the benefit of off-street parking for two vehicles, a most on the city. perfectly situate, this home is just minutes away from shopping, dining, schools, and essentials amenities, easy access to main routes for a smooth commute. a wonderful opportunity to enjoy both space and location, do not miss this opportunity and schedule your showing today.

Key facts

  • Built 1900
  • Listed 26 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Brick construction; Permanent foundation; Above-grade and below-grade structures
  • Exterior features: Not in a federal flood zone; Ground rent paid annually

Interior

  • Bedrooms: Two bedrooms on the first upper level; One bedroom on the second upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating; Natural gas for heating and hot water
  • Interior features: Full basement; Multiple access/egress exits

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/1.0-bath townhouse listed at $160k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/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 $156k (2.6% below list).
  • Recommended offer: $156k (2.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 4.9% 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.
  • Zoned schools: Ferguson Sch (math 0% / reading 12%, grade F, #1,494 of 1,518 statewide, top 98%, 640 students, 100% FRL); Edgar Fahs Smith Steam Academy (math 7% / reading 35%, grade F, #432 of 512 statewide, top 85%, 240 students, 100% FRL); William Penn Shs (math 22% / reading 8%, grade F, #407 of 437 statewide, top 94%, 1,534 students, 100% FRL) — zoned schools average 100% FRL vs 72% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.4%/yr); 252 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).

Forward outlook

  • 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.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $139k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $155,801 (2.6% 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. 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
0.97%
Cap rate
7.39%
Cash-on-cash
3.91%
DSCR
1.17
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$182,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
560 N Pershing Ave 0.10mi 5/1.5 (+1) 2,064 (+8%) 4mo $125,000 $61 73
546 Smith St 0.17mi 3/1.5 (-1) 2,068 (+8%) 1mo $185,000 $89 72
213 Parkway Blvd 0.25mi 4/2.0 1,776 (-8%) 2mo $170,000 $96 70
335 Smyser St 0.42mi 4/1.0 1,802 (-6%) 2mo $125,000 $69 68
521 Smith St 0.11mi 3/2.0 (-1) 1,708 (-11%) 5mo $170,000 $100 64
41 W Philadelphia St 0.44mi 5/2.0 (+1) 1,992 (+4%) 3mo $300,000 $151 62
442 Pennsylvania Ave 0.62mi 4/2.0 2,016 (+5%) 2mo $140,000 $69 58
109 W 6th Ave 0.53mi 4/1.5 1,776 (-8%) 6mo $205,000 $115 56
450 Pennsylvania Ave 0.62mi 5/1.0 (+1) 1,836 (-4%) 4mo $137,500 $75 55
51 N Penn St 0.58mi 4/1.5 2,112 (+10%) 5mo $199,900 $95 50
309 N Hartley St 0.64mi 5/1.5 (+1) 2,052 (+7%) 5mo $189,900 $93 48
134 S Newberry St 0.75mi 3/1.5 (-1) 1,681 (-12%) 2mo $171,000 $102 36

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 · 6.38% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.75×
Total profit
$-11,147
Equity at exit
$23,857
10-year hold
IRR
6.8%
Equity multiple
1.59×
Total profit
$26,399
Equity at exit
$13,834

Cash invested: $44,800 (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 17404

Rents YoY
6.4%
Active inventory
252
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,558 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$179 /mo · $2,151/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$146

Break-even live

Break-even rent $1,373
Max offer price $160,000
Occupancy floor 86%

Sensitivity live

Price -10% $236 -5% $191 +0% $146 +5% $101 +10% $55
Rent -10% $23 -5% $84 +0% $146 +5% $207 +10% $269
Rate -1.0pp $226 -0.5pp $187 base $146 +0.5pp $104 +1.0pp $62

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
$40,000
Closing costs
$4,800
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
428 Smith St York, PA 3.0 1.0 1522 $1,350 $0.89 15d 1 0.19mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 45d 1 0.31mi
330 Smyser St York, PA 5.0 1.0 1634 $1,425 $0.87 45d 1 0.44mi
231 Roosevelt Ave York, PA 3.0 1.5 1584 $1,750 $1.10 15d 1 0.57mi
339 E Market St Unit 1 York, PA 4.0 1.5 1600 $1,650 $1.03 23d 1 0.77mi
588 Company St York, PA 3.0 1.5 1416 $1,475 $1.04 45d 1 0.81mi
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 15d 1 0.84mi
511 E Philadelphia St Unit 2 York, PA 3.0 1.0 2194 $895 $0.41 46d 1 0.87mi
645 W Philadelphia St Unit 2ND FLOOR York, PA 3.0 1.0 2124 $1,100 $0.52 45d 1 0.93mi
631 Wallace St Unit 631 York, PA 4.0 1.0 1545 $1,325 $0.86 15d 1 0.93mi
702 W Philadelphia St Unit 2 York, PA 3.0 1.0 2154 $1,375 $0.64 45d 1 0.98mi
720 Chestnut St Apt 2 York, PA 4.0 1.0 1400 $1,300 $0.93 15d 1 1.04mi
30 N Franklin St York, PA 3.0 1.0 1400 $1,395 $1.00 45d 1 1.07mi
121 S Belvidere Ave Unit 121 York, PA 5.0 1.5 1846 $1,450 $0.79 45d 1 1.09mi
514 S Duke St York, PA 3.0 1.0 1289 $1,625 $1.26 23d 1 1.11mi
213 Kurtz Ave York, PA 5.0 1.0 1921 $1,850 $0.96 15d 1 1.12mi
709 W Princess St York, PA 5.0 1.0 1829 $1,425 $0.78 45d 1 1.15mi
626 S Queen St York, PA 3.0 1.0 1526 $1,225 $0.80 23d 1 1.25mi
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 45d 1 1.28mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 15d 1 1.36mi
537 W Jackson St York, PA 3.0 2.0 1795 $1,795 $1.00 15d 1 1.40mi
540 Dallas St Apt 2 York, PA 3.0 1.0 1924 $1,225 $0.64 15d 1 1.49mi

Listing history 30 events

  1. 2026-06-21
    days on market $160,000 Active 26 DOM
  2. 2026-06-18
    days on market $160,000 Active 23 DOM
  3. 2026-06-17
    days on market $160,000 Active 22 DOM
  4. 2026-06-16
    days on market $160,000 Active 21 DOM
  5. 2026-06-15
    days on market $160,000 Active 20 DOM
  6. 2026-06-14
    days on market $160,000 Active 18 DOM
  7. 2026-06-13
    pricedays on market $160,000 Active 17 DOM
  8. 2026-06-10
    days on market $165,000 Active 15 DOM
  9. 2026-06-09
    days on market $165,000 Active 14 DOM
  10. 2026-06-08
    days on market $165,000 Active 13 DOM
  11. 2026-06-07
    days on market $165,000 Active 12 DOM
  12. 2026-06-03
    days on market $165,000 Active 8 DOM
  13. 2026-06-02
    days on market $165,000 Active 7 DOM
  14. 2026-06-01
    days on market $165,000 Active 6 DOM
  15. 2026-05-31
    days on market $165,000 Active 5 DOM
  16. 2026-05-30
    days on market $165,000 Active 4 DOM
  17. 2026-05-26
    listed $165,000 Active
  18. 2026-02-27
    historical $1,400
  19. 2026-02-03
    price $1,400
  20. 2026-01-01
    historical $1,550
  21. 2025-12-20
    listed $1,550
  22. 2025-11-22
    price $1,550
  23. 2025-11-20
    listed $1,695
  24. 2025-11-13
    soldstatus $139,000
  25. 2025-10-31
    soldstatus $139,000 Closed 576-char remark
    Show marketing remark (576 chars)

    Welcome to this charming city home! Featuring four spacious bedrooms, one full bathroom. This property offers comfort for any lifestyle. The laundry is conveniently located on the main floor, making daily tasks a breeze. enjoy the benefit of off-street parking for two vehicles, a most on the city. perfectly situate, this home is just minutes away from shopping, dining, schools, and essentials amenities, easy access to main routes for a smooth commute. a wonderful opportunity to enjoy both space and location, do not miss this opportunity and schedule your showing today.

  26. 2025-10-10
    status Pending 576-char remark
    Show marketing remark (576 chars)

    Welcome to this charming city home! Featuring four spacious bedrooms, one full bathroom. This property offers comfort for any lifestyle. The laundry is conveniently located on the main floor, making daily tasks a breeze. enjoy the benefit of off-street parking for two vehicles, a most on the city. perfectly situate, this home is just minutes away from shopping, dining, schools, and essentials amenities, easy access to main routes for a smooth commute. a wonderful opportunity to enjoy both space and location, do not miss this opportunity and schedule your showing today.

  27. 2025-10-03
    listed $160,000 Active 576-char remark
    Show marketing remark (576 chars)

    Welcome to this charming city home! Featuring four spacious bedrooms, one full bathroom. This property offers comfort for any lifestyle. The laundry is conveniently located on the main floor, making daily tasks a breeze. enjoy the benefit of off-street parking for two vehicles, a most on the city. perfectly situate, this home is just minutes away from shopping, dining, schools, and essentials amenities, easy access to main routes for a smooth commute. a wonderful opportunity to enjoy both space and location, do not miss this opportunity and schedule your showing today.

  28. 2025-09-30
    historical $160,000 576-char remark
    Show marketing remark (576 chars)

    Welcome to this charming city home! Featuring four spacious bedrooms, one full bathroom. This property offers comfort for any lifestyle. The laundry is conveniently located on the main floor, making daily tasks a breeze. enjoy the benefit of off-street parking for two vehicles, a most on the city. perfectly situate, this home is just minutes away from shopping, dining, schools, and essentials amenities, easy access to main routes for a smooth commute. a wonderful opportunity to enjoy both space and location, do not miss this opportunity and schedule your showing today.

  29. 2005-08-10
    soldstatus $49,000
  30. 1990-04-11
    soldstatus $95,000

ⓘ 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
$2,151 · $179/mo
Projected year-2 tax
$2,339 · $195/mo
Expected delta
+$189/yr (+$16/mo · 8.8%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 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
$18,696
− Mortgage interest
−$8,962
− Property taxes
−$2,151
− Insurance
−$800
− Repairs & maintenance
−$1,496
− Management
−$1,496
− Depreciation
−$4,655
Taxable loss
−$863
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$207
After-tax cash flow
$1,958/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)
39,374
Household income
$78,506
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
722.0

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
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 19% Black 12% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 9% Dominican 4%
Common ancestry
Romanian 2% Slovak 2% Lithuanian 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
85% English-only · Spanish 12% Russian/Polish/Slavic 1%

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
▼ -135.44%
Current HPI
237.5683
Rent YoY
▲ 6.38%
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

+73.7% since first listed
14 events — show timeline
  • 2026-05-26 Listed $165,000 BRIGHT MLS
  • 2026-02-27 Rental Removed $1,400 APPFOLIO
  • 2026-02-03 Price Changed $1,400 APPFOLIO
  • 2026-01-01 Rental Removed $1,550 BRIGHTMLS
  • 2025-12-20 Listed for Rent $1,550 APPFOLIO
  • 2025-11-22 Price Changed $1,550 BRIGHTMLS
  • 2025-11-20 Listed for Rent $1,695 BRIGHTMLS
  • 2025-11-13 Sold (Public Records) $139,000 Public Records
  • 2025-10-31 Sold (MLS) $139,000 BRIGHT MLS
  • 2025-10-10 Pending BRIGHT MLS
  • 2025-10-03 Listed $160,000 BRIGHT MLS
  • 2025-09-30 Coming Soon $160,000 BRIGHT MLS
  • 2005-08-10 Sold (Public Records) $49,000 Public Records
  • 1990-04-11 Sold (Public Records) $95,000 Public Records

Property tax history

+0.7%/yr

Latest (2025): $2,151 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…