CashFlowRE
Sign in Sign up
7 Church St
C Composite 55.17
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 +18.7/30.0
  • ARV discount +12.6/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.2/10.0
  • Schools +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

7 Church St · Glen Rock, PA 17327
5 bd · 2.0 ba · 2,394 sqft · Townhouse public records · 156 Days on market
Built 1920 2,701 sqft lot $73/sqft · 11% below area Est $198k · 11% under

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

Listing remarks MLS

Rare opportunity for investors! With the right vision, this property could be transformed into a 2- or 3-unit rental, unlocking strong rental income potential. Most materials needed to complete the renovation are included in the sale and already in the home, making this a solid option for investors seeking their next profitable project.

Key facts

  • Built 1920
  • Listed 156 days

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/2.0-bath townhouse listed at $175k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#765 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment D-.
  • Southern York County SD (rural): math 39% / reading 58% proficiency, ranked #168 of 539 in PA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Friendship El Sch (math 32% / reading 52%, grade F, #883 of 1,518 statewide, top 61%, 408 students, 36% FRL); Southern Ms (math 20% / reading 54%, grade F, #298 of 512 statewide, top 60%, 441 students, 26% FRL); Susquehannock Hs (math 69% / reading 24%, grade D-, #173 of 437 statewide, top 40%, 928 students, 23% FRL).
  • Market conditions: 44 active listings in the ZIP; 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 156 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $25k; list at $175k implies a 600% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.02%
Cap rate
7.47%
Cash-on-cash
4.20%
DSCR
1.19
GRM
8.2

CMA / ARV

ARV (median comp)
$197,505
List price
$175,000
Delta
-11.39%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5 Church St 0.01mi 4/2.5 (-1) 2,218 (-7%) 3mo $290,000 $131 78

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.8%
Equity multiple
0.57×
Total profit
$-20,903
Equity at exit
$26,093
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-8,388
Equity at exit
$15,131

Cash invested: $49,000 (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 17327

Home prices YoY
-4.9%
Active inventory
44
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,781 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$245 /mo · $2,941/yr
Insurance
$73
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$374
Net cashflow
$116

Break-even live

Break-even rent $1,635
Max offer price $175,000
Occupancy floor 88%

Sensitivity live

Price -10% $215 -5% $165 +0% $116 +5% $66 +10% $17
Rent -10% $-25 -5% $45 +0% $116 +5% $186 +10% $257
Rate -1.0pp $204 -0.5pp $160 base $116 +0.5pp $70 +1.0pp $24

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
$43,750
Closing costs
$5,250
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.

Listing history 20 events

  1. 2026-06-22
    days on market $175,000 Active 156 DOM
  2. 2026-06-18
    days on market $175,000 Active 153 DOM
  3. 2026-06-17
    days on market $175,000 Active 152 DOM
  4. 2026-06-16
    days on market $175,000 Active 151 DOM
  5. 2026-06-15
    days on market $175,000 Active 150 DOM
  6. 2026-06-14
    days on market $175,000 Active 148 DOM
  7. 2026-06-13
    days on market $175,000 Active 147 DOM
  8. 2026-06-10
    days on market $175,000 Active 145 DOM
  9. 2026-06-09
    days on market $175,000 Active 144 DOM
  10. 2026-06-08
    days on market $175,000 Active 143 DOM
  11. 2026-06-07
    days on market $175,000 Active 142 DOM
  12. 2026-06-03
    days on market $175,000 Active 138 DOM
  13. 2026-06-02
    days on market $175,000 Active 137 DOM
  14. 2026-06-01
    days on market $175,000 Active 136 DOM
  15. 2026-05-31
    days on market $175,000 Active 135 DOM
  16. 2026-05-30
    days on market $175,000 Active 134 DOM
  17. 2026-01-16
    listed $175,000 Active 338-char remark
    Show marketing remark (338 chars)

    Rare opportunity for investors! With the right vision, this property could be transformed into a 2- or 3-unit rental, unlocking strong rental income potential. Most materials needed to complete the renovation are included in the sale and already in the home, making this a solid option for investors seeking their next profitable project.

  18. 2026-01-03
    historical
  19. 2025-12-07
    listed $175,000 Active
  20. 1983-09-01
    soldstatus $25,000

ⓘ 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
$2,941 · $245/mo
Projected year-2 tax
$2,941 · $245/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$21,374
− Mortgage interest
−$9,803
− Property taxes
−$2,941
− Insurance
−$1,542
− Repairs & maintenance
−$1,710
− Management
−$1,710
− Depreciation
−$5,091
Taxable loss
−$1,422
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$341
After-tax cash flow
$1,731/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
Southern York County SD
NCES district ID
4222380
Math proficiency
39% ▼ -15.00%
Reading proficiency
58% ▼ -15.00%
Median HH income
$70,881
Composite
43.46/100
National rank
#3005
State rank
#168 of 539 in PA

Livability — Glen Rock

Score
70/100
State rank
#765
US rank
#7663

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glen Rock, PA
Population (ZIP)
8,228

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 (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Tagalog/Filipino 1% Other Indo-European 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
▼ -13.22%
Current HPI
257.102
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

+600.0% since first listed
4 events — show timeline
  • 2026-01-16 Listed $175,000 BRIGHT MLS
  • 2026-01-03 Listing Removed BRIGHT MLS
  • 2025-12-07 Listed $175,000 BRIGHT MLS
  • 1983-09-01 Sold (Public Records) $25,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $2,941 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…