CashFlowRE
Sign in Sign up
110 S Charles St
C- Composite 53.11
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 +18.5/30.0
  • ARV discount +11.3/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.9/10.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

110 S Charles St · Red Lion, PA 17356
3 bd · 1.0 ba · 1,064 sqft · Townhouse public records · 5 Days on market
Built 1925 1,760 sqft lot Est $164k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move right into this affordable semi that backs up to Fairmont Park and is just as cute as they come. Very open and bright with new laminate wood floors in the updated kitchen and den, berber carpet upstairs & bath totally remodeled. All appliances included and AHS Warranty included, as well.

Key facts

  • Semi detached home
  • 3 parking spots
  • Built 1925

Tags

SEMI DETACHED HOMERED LION SCHOOL DISTRICTHEART OF OLD RED LION

Property features AI

Finance

  • Other: Ownership: Fee simple; Pets allowed with no restrictions; Property assessed per assessor

Exterior

  • Parking: Three total garage/parking spaces; Driveway space for one vehicle; Two off-street spaces
  • Utilities: Public water; Public sewer; 100 Amp electric service; Natural gas for heating and hot water; Cable internet/TV available; Municipal trash service
  • Home design: Semi-detached property; Three levels; Main entrance faces south
  • Construction: Vinyl and aluminum siding; Block and brick/mortar foundation; Asphalt roof; Double-hung, double-pane windows; Building not winterized; Year built (per assessor)
  • Exterior features: Not in a federal flood zone; Two or more access/exit points; Above-grade and below-grade structures

Interior

  • Kitchen: Cooktop; Single oven; Electric range/oven; Dishwasher
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Carpet
  • Bathrooms: One full bathroom (includes one full on main level)
  • Heating & cooling: Central heating (natural gas); Window cooling units
  • Interior features: Attic; Traditional floor plan
  • Laundry & utility: Laundry in the basement

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 $142 ($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 $149k (1.0% below list).
  • Recommended offer: $149k (1.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 4.5% in Red Lion — 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 77/100 on livability (#349 in PA, #3,056 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F.
  • Red Lion Area SD (suburban): math 36% / reading 50% proficiency, ranked #282 of 539 in PA (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 147 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 28y 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 $113k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $148,558 (1.0% below list)

Questions for the listing agent

  1. Built in 1925 — 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
0.99%
Cap rate
7.43%
Cash-on-cash
4.05%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$163,856
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 Householder Ave 0.25mi 3/1.0 1,042 (-2%) 18mo $79,000 $76 70
357 Country Clb #26 0.30mi 2/2.0 (-1) 1,080 (+2%) 8mo $170,000 $157 68
122 N Main St 0.34mi 3/1.0 1,176 (+10%) 1mo $150,000 $128 66
213 1st Ave 0.23mi 2/1.5 (-1) 1,040 (-2%) 18mo $149,900 $144 63
301 Country Club Rd #301 0.30mi 2/1.5 (-1) 1,008 (-5%) 9mo $159,990 $159 63
338 Atlantic Ave 0.35mi 3/1.5 1,194 (+12%) 7mo $154,900 $130 56
653 W Broadway 0.46mi 3/1.0 1,176 (+10%) 11mo $182,000 $155 52
651 W Broadway 0.45mi 3/2.0 1,176 (+10%) 12mo $199,500 $170 47
321 E Lancaster St 0.54mi 2/1.5 (-1) 1,140 (+7%) 15mo $185,000 $162 43
382 Cherry St #382 0.54mi 3/1.5 1,200 (+13%) 13mo $180,000 $150 41
329 Cherry St #8 0.55mi 2/1.5 (-1) 1,210 (+14%) 16mo $185,000 $153 32
352 Cherry St #352 0.54mi 2/1.5 (-1) 1,200 (+13%) 21mo $185,000 $154 29

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
-9.9%
Equity multiple
0.64×
Total profit
$-15,263
Equity at exit
$22,365
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-1,592
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 17356

Home prices YoY
-21.0%
Active inventory
147
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,486 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$183 /mo · $2,194/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$142

Break-even live

Break-even rent $1,306
Max offer price $150,000
Occupancy floor 85%

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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
305 W Broadway Red Lion, PA 2.0 1.0 968 $1,395 $1.44 43d 1 0.16mi
21 E Lancaster St Red Lion, PA 2.0 1.0 900 $1,295 $1.44 43d 1 0.28mi
16 W High St Red Lion, PA 3.0 1.0 1075 $1,075 $1.00 21d 1 0.31mi
201 Burrows Rd Red Lion, PA 3.0 2.5 1485 $1,924 $1.30 13d 1 0.99mi

Listing history 10 events

  1. 2026-05-12
    status Pending
  2. 2026-05-07
    listed $150,000 Active
  3. 2026-05-07
    historical $150,000
  4. 2009-09-16
    soldstatus $112,900
  5. 2009-09-15
    soldstatus $112,900 299-char remark
    Show marketing remark (299 chars)

    Move right into this affordable semi that backs up to Fairmont Park and is just as cute as they come. Very open and bright with new laminate wood floors in the updated kitchen and den, berber carpet upstairs & bath totally remodeled. All appliances included and AHS Warranty included, as well.

  6. 2009-04-24
    listed $112,900 299-char remark
    Show marketing remark (299 chars)

    Move right into this affordable semi that backs up to Fairmont Park and is just as cute as they come. Very open and bright with new laminate wood floors in the updated kitchen and den, berber carpet upstairs & bath totally remodeled. All appliances included and AHS Warranty included, as well.

  7. 1999-08-27
    soldstatus $62,900
  8. 1999-08-26
    soldstatus $62,900 338-char remark
    Show marketing remark (338 chars)

    METICULOUSLY KEPT LUXURIOUSLY FINISHED OPEN PLAN, VERY ATTRACTIVE. SECOND FLOOR ROOMS ARE RAILROAD ARRANGEMENT WITH STAIRS TO MIDDLE ROOM AND BATH IN MASTER BEDROOM. ONLY UPSTAIRS ROOM HEATED IS BATH. ADEQUATE INSULATION ASSURES COMFORT AND A DOOR MAY CLOSE OFF UPSTAIRS. ATTIC IS CARPETED. PORCHES ON FRONT AND BOTH LEVELS ON THE BACK. |

  9. 1999-07-03
    historical 338-char remark
    Show marketing remark (338 chars)

    METICULOUSLY KEPT LUXURIOUSLY FINISHED OPEN PLAN, VERY ATTRACTIVE. SECOND FLOOR ROOMS ARE RAILROAD ARRANGEMENT WITH STAIRS TO MIDDLE ROOM AND BATH IN MASTER BEDROOM. ONLY UPSTAIRS ROOM HEATED IS BATH. ADEQUATE INSULATION ASSURES COMFORT AND A DOOR MAY CLOSE OFF UPSTAIRS. ATTIC IS CARPETED. PORCHES ON FRONT AND BOTH LEVELS ON THE BACK. |

  10. 1998-12-14
    listed $62,900 338-char remark
    Show marketing remark (338 chars)

    METICULOUSLY KEPT LUXURIOUSLY FINISHED OPEN PLAN, VERY ATTRACTIVE. SECOND FLOOR ROOMS ARE RAILROAD ARRANGEMENT WITH STAIRS TO MIDDLE ROOM AND BATH IN MASTER BEDROOM. ONLY UPSTAIRS ROOM HEATED IS BATH. ADEQUATE INSULATION ASSURES COMFORT AND A DOOR MAY CLOSE OFF UPSTAIRS. ATTIC IS CARPETED. PORCHES ON FRONT AND BOTH LEVELS ON THE BACK. |

ⓘ 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
$2,194 · $183/mo
Projected year-2 tax
$2,282 · $190/mo
Expected delta
+$88/yr (+$7/mo · 4.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$17,827
− Mortgage interest
−$8,402
− Property taxes
−$2,194
− Insurance
−$750
− Repairs & maintenance
−$1,426
− Management
−$1,426
− Depreciation
−$4,364
Taxable loss
−$735
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$176
After-tax cash flow
$1,877/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
Red Lion Area SD
NCES district ID
4220100
Math proficiency
36% ▼ -10.00%
Reading proficiency
50% ▼ -10.00%
Median HH income
$60,225
Composite
37.91/100
National rank
#4313
State rank
#282 of 539 in PA

Livability — Red Lion

Score
77/100
State rank
#349
US rank
#3056

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Red Lion, PA
County
York County · 278,806 people
City population
22,869
Metro
York-Hanover, PA
Population (ZIP)
22,869
Household income
$86,561
Rent vs Own
24.3% rent · 75.7% own
Severe rent burden
559.0

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
Predominantly White (89%)
Race & ethnicity
White 89% Black 4% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Romanian 3% Slovak 3% Serbian 2%
Foreign-born
4% · China
Languages at home
95% English-only · Russian/Polish/Slavic 1% Chinese 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
▼ -69.16%
Current HPI
259.7294
Rent YoY
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

+138.5% since first listed
10 events — show timeline
  • 2026-05-12 Pending BRIGHT MLS
  • 2026-05-07 Listed $150,000 BRIGHT MLS
  • 2026-05-07 Coming Soon $150,000 BRIGHT MLS
  • 2009-09-16 Sold (Public Records) $112,900 Public Records
  • 2009-09-15 Sold (MLS) $112,900 BRIGHT MLS
  • 2009-04-24 Listed $112,900 BRIGHT MLS
  • 1999-08-27 Sold (Public Records) $62,900 Public Records
  • 1999-08-26 Sold (MLS) $62,900 BRIGHT MLS
  • 1999-07-03 Listing Removed BRIGHT MLS
  • 1998-12-14 Listed $62,900 BRIGHT MLS

Property tax history

+0.9%/yr

Latest (2025): $2,194 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…