CashFlowRE
Sign in Sign up
826 Fern Pl
C+ Composite 61.77
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 +27.0/30.0
  • DSCR +9.4/10.0
  • 1% rule +7.5/10.0
  • ARV discount +6.8/15.0
  • 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

$134,900

826 Fern Pl · York, PA 17404
5 bd · 1.0 ba · 1,572 sqft · Townhouse public records · 31 Days on market
Built 1910 1,799 sqft lot $86/sqft · at area comps Est $133k · at est.

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

Listing remarks MLS

Welcome to 826 Fern Place! Discover the potential of this spacious 5-bedroom, 1-bath home, offering a fantastic canvas for your personal vision. With a versatile layout featuring two walk-through bedrooms, this property is perfect for a growing household or an investor looking to add a high-value asset to their portfolio. Key Features: Outdoor Living: Enjoy a private, fenced-in rear yard and a covered back porch—the ideal setting for peaceful relaxation or weekend cookouts. Convenience: Say goodbye to street parking hassles with your own dedicated off-street parking. Prime Location: You are just minutes away from local dining and shopping. Commuting is a breeze with quick access to I-83 and Route 30. Endless Opportunity This home is ready for your personal touches to truly make it shine. Whether you are a first-time buyer looking to build sweat equity or a savvy investor seeking an affordable opportunity in a convenient location, 826 Fern Place is a must-see. Don’t let this one slip away—schedule your showing today!

Key facts

  • Parking
  • Built 1910
  • Listed 31 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/1.0-bath townhouse listed at $135k.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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: Devers Sch (math 3% / reading 18%, grade F, #1,396 of 1,518 statewide, top 92%, 695 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); 253 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $933 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 $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 22y 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 $50k; list at $135k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $130,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.25%
Cap rate
9.66%
Cash-on-cash
12.02%
DSCR
1.54
GRM
6.6

CMA / ARV

ARV (median comp)
$132,716
List price
$134,900
Delta
1.65%
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
826 Fern Pl 0.00mi 5/1.0 1,572 (0%) 0mo $128,000 $81 100
132 N West St 0.28mi 4/1.0 (-1) 1,560 (-1%) 3mo $145,000 $93 78
1254 W Poplar St 0.52mi 4/1.0 (-1) 1,536 (-2%) 1mo $192,000 $125 66
925 W College Ave 0.50mi 5/1.0 1,660 (+6%) 3mo $129,900 $78 65
204 Park Pl 0.58mi 4/1.5 (-1) 1,574 (+0%) 2mo $199,900 $127 64
429 W Princess St 0.71mi 4/1.0 (-1) 1,604 (+2%) 1mo $125,000 $78 58
1514 W Philadelphia St 0.71mi 4/1.0 (-1) 1,536 (-2%) 1mo $205,000 $133 57
1250 W King St 0.48mi 4/1.0 (-1) 1,459 (-7%) 5mo $169,900 $116 56
589 W Princess St 0.50mi 4/1.0 (-1) 1,428 (-9%) 4mo $175,000 $123 54
120 N Penn St 0.63mi 4/1.5 (-1) 1,492 (-5%) 5mo $145,000 $97 51
337 Garfield St 0.72mi 4/1.0 (-1) 1,366 (-13%) 5mo $128,000 $94 36
335 Smyser St 0.72mi 4/1.0 (-1) 1,802 (+15%) 2mo $125,000 $69 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 · 6.38% rent growth · sell at horizon

5-year hold
IRR
5.4%
Equity multiple
1.22×
Total profit
$8,236
Equity at exit
$20,114
10-year hold
IRR
17.8%
Equity multiple
2.71×
Total profit
$64,541
Equity at exit
$11,664

Cash invested: $37,772 (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
253
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,691 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$194 /mo · $2,329/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$379

Break-even live

Break-even rent $1,212
Max offer price $134,900
Occupancy floor 73%

Sensitivity live

Price -10% $455 -5% $417 +0% $379 +5% $340 +10% $302
Rent -10% $245 -5% $312 +0% $379 +5% $445 +10% $512
Rate -1.0pp $446 -0.5pp $413 base $379 +0.5pp $344 +1.0pp $308

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
$33,725
Closing costs
$4,047
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
132 N West St York, PA 4.0 1.0 1560 $1,600 $1.03 16d 1 0.30mi
26 N West St York, PA 6.0 2.0 2100 $2,200 $1.05 23d 1 0.34mi
121 S Belvidere Ave Unit 121 York, PA 5.0 1.5 1846 $1,450 $0.79 46d 1 0.40mi
709 W Princess St York, PA 5.0 1.0 1829 $1,425 $0.78 46d 1 0.45mi
925 W College Ave York, PA 4.0 1.0 1660 $1,425 $0.86 16d 1 0.52mi
216 Park Pl York, PA 4.0 1.0 1192 $1,350 $1.13 16d 1 0.58mi
330 Smyser St York, PA 5.0 1.0 1634 $1,425 $0.87 46d 1 0.74mi
289 Union St York, PA 4.0 1.0 1450 $1,600 $1.10 46d 1 0.82mi
213 Kurtz Ave York, PA 5.0 1.0 1921 $1,850 $0.96 16d 1 1.23mi
113 Arch St York, PA 4.0 1.0 1188 $1,200 $1.01 16d 1 1.34mi
119 W Jackson St York, PA 4.0 1.0 1800 $1,395 $0.78 46d 1 1.40mi

Listing history 9 events

  1. 2026-05-12
    status Pending 1049-char remark
    Show marketing remark (1049 chars)

    Welcome to 826 Fern Place! Discover the potential of this spacious 5-bedroom, 1-bath home, offering a fantastic canvas for your personal vision. With a versatile layout featuring two walk-through bedrooms, this property is perfect for a growing household or an investor looking to add a high-value asset to their portfolio. Key Features: Outdoor Living: Enjoy a private, fenced-in rear yard and a covered back porch—the ideal setting for peaceful relaxation or weekend cookouts. Convenience: Say goodbye to street parking hassles with your own dedicated off-street parking. Prime Location: You are just minutes away from local dining and shopping. Commuting is a breeze with quick access to I-83 and Route 30. Endless Opportunity This home is ready for your personal touches to truly make it shine. Whether you are a first-time buyer looking to build sweat equity or a savvy investor seeking an affordable opportunity in a convenient location, 826 Fern Place is a must-see. Don’t let this one slip away—schedule your showing today!

  2. 2026-05-05
    price $134,900 1049-char remark
    Show marketing remark (1049 chars)

    Welcome to 826 Fern Place! Discover the potential of this spacious 5-bedroom, 1-bath home, offering a fantastic canvas for your personal vision. With a versatile layout featuring two walk-through bedrooms, this property is perfect for a growing household or an investor looking to add a high-value asset to their portfolio. Key Features: Outdoor Living: Enjoy a private, fenced-in rear yard and a covered back porch—the ideal setting for peaceful relaxation or weekend cookouts. Convenience: Say goodbye to street parking hassles with your own dedicated off-street parking. Prime Location: You are just minutes away from local dining and shopping. Commuting is a breeze with quick access to I-83 and Route 30. Endless Opportunity This home is ready for your personal touches to truly make it shine. Whether you are a first-time buyer looking to build sweat equity or a savvy investor seeking an affordable opportunity in a convenient location, 826 Fern Place is a must-see. Don’t let this one slip away—schedule your showing today!

  3. 2026-04-11
    listed $140,000 Active 1049-char remark
    Show marketing remark (1049 chars)

    Welcome to 826 Fern Place! Discover the potential of this spacious 5-bedroom, 1-bath home, offering a fantastic canvas for your personal vision. With a versatile layout featuring two walk-through bedrooms, this property is perfect for a growing household or an investor looking to add a high-value asset to their portfolio. Key Features: Outdoor Living: Enjoy a private, fenced-in rear yard and a covered back porch—the ideal setting for peaceful relaxation or weekend cookouts. Convenience: Say goodbye to street parking hassles with your own dedicated off-street parking. Prime Location: You are just minutes away from local dining and shopping. Commuting is a breeze with quick access to I-83 and Route 30. Endless Opportunity This home is ready for your personal touches to truly make it shine. Whether you are a first-time buyer looking to build sweat equity or a savvy investor seeking an affordable opportunity in a convenient location, 826 Fern Place is a must-see. Don’t let this one slip away—schedule your showing today!

  4. 2026-04-07
    historical $140,000 1049-char remark
    Show marketing remark (1049 chars)

    Welcome to 826 Fern Place! Discover the potential of this spacious 5-bedroom, 1-bath home, offering a fantastic canvas for your personal vision. With a versatile layout featuring two walk-through bedrooms, this property is perfect for a growing household or an investor looking to add a high-value asset to their portfolio. Key Features: Outdoor Living: Enjoy a private, fenced-in rear yard and a covered back porch—the ideal setting for peaceful relaxation or weekend cookouts. Convenience: Say goodbye to street parking hassles with your own dedicated off-street parking. Prime Location: You are just minutes away from local dining and shopping. Commuting is a breeze with quick access to I-83 and Route 30. Endless Opportunity This home is ready for your personal touches to truly make it shine. Whether you are a first-time buyer looking to build sweat equity or a savvy investor seeking an affordable opportunity in a convenient location, 826 Fern Place is a must-see. Don’t let this one slip away—schedule your showing today!

  5. 2004-10-12
    soldstatus $49,900
  6. 2004-10-08
    soldstatus $49,900 96-char remark
    Show marketing remark (96 chars)

    OWNER RELOCATED. FENCED YARD, NICELY LANDSCAPED & 2 OFF STREET PARKING SPACES. SHED STAYS.

  7. 2004-08-05
    listed $49,900 96-char remark
    Show marketing remark (96 chars)

    OWNER RELOCATED. FENCED YARD, NICELY LANDSCAPED & 2 OFF STREET PARKING SPACES. SHED STAYS.

  8. 1994-04-25
    soldstatus $40,000
  9. 1984-06-01
    soldstatus $24,900

ⓘ 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
$2,329 · $194/mo
Projected year-2 tax
$2,329 · $194/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 1/10 Low FEMA zone X (unshaded) · 0% 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 11% 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
$20,297
− Mortgage interest
−$7,556
− Property taxes
−$2,329
− Insurance
−$674
− Repairs & maintenance
−$1,624
− Management
−$1,624
− Depreciation
−$3,924
Taxable income
$2,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$616
After-tax cash flow
$3,926/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

+441.8% since first listed
9 events — show timeline
  • 2026-05-12 Pending BRIGHT MLS
  • 2026-05-05 Price Changed $134,900 BRIGHT MLS
  • 2026-04-11 Listed $140,000 BRIGHT MLS
  • 2026-04-07 Coming Soon $140,000 BRIGHT MLS
  • 2004-10-12 Sold (Public Records) $49,900 Public Records
  • 2004-10-08 Sold (MLS) $49,900 BRIGHT MLS
  • 2004-08-05 Listed $49,900 BRIGHT MLS
  • 1994-04-25 Sold (Public Records) $40,000 Public Records
  • 1984-06-01 Sold (Public Records) $24,900 Public Records

Property tax history

-1.6%/yr

Latest (2025): $2,329 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…