2 bd · 1.5 ba ·
914 sqft ·
Built 1974
· Townhouse
· Pending
· 41 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,606/mo
Mortgage (P&I)
−$828
Tax + insurance
−$288
HOA
−$225
Vac / Maint / Mgmt
−$337
Net cashflow
$-73/mo
Annual
$-871/yr
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
1% rule
1.02%
Cash to close
$44,212
Investor read
This is a 2-bed/1.5-bath townhouse listed at $158k.
At list price, monthly cash flow is $-73 ($-871/yr) — negative.
To cash-flow at today's rent, offer at most $145k (8.1% below list).
Meets the 1% rule at list price ($2k rent vs $158k).
It's been on market 41 days — a 3% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $145k (8.1% below list) — sets the bar for cash-flow.
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.
Location reads 78/100 on livability (#164 in NY, #2,566 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
Lancaster Central School District (suburban): math 57% / reading 61% proficiency, ranked #234 of 590 in NY (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
Market conditions: 152 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,244 units permitted in Erie County in 2024 (563 in 5+ unit buildings).
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 $47k; list at $158k implies a 236% gain — meaningful room to come down on a strong offer.
Cap rate 5.7% vs local median 2.9% in Lancaster — 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.
Questions for listing agent
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?
It's been on market 41 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are A-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?
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?
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.
CashFlowRE · CFR-YWQX1MD15DEXDV
· Data 3 weeks agocashflowre.app · 2026-05-29