CashFlowRE
Sign in Sign up
101 Overlook Dr
D- Composite 37.86
Why this score? — see what drove the D- 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 +10.8/30.0
  • ARV discount +7.7/15.0
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • DSCR +3.1/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$280,000

101 Overlook Dr · Parkville, PA 17331
4 bd · 2.5 ba · 1,660 sqft · Townhouse · 53 Days on market
Built 2024 3,920 sqft lot $169/sqft · at area comps Est $282k · at est. $20/mo HOA · 1% of rent ↓ 7% since listing

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

Listing remarks MLS

Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

Key facts

  • $20 HOA
  • Garage
  • Built 2024

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/2.5-bath townhouse listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-126 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $258k (7.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (30.4% below list).
  • Recommended offer: $195k (30.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 2.8% in Parkville — 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 (#357 in PA, #3,134 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • South Western SD (suburban): math 37% / reading 56% proficiency, ranked #206 of 539 in PA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Emory H Markle Ms (math 27% / reading 53%, grade F, #257 of 512 statewide, top 52%, 1,028 students, 34% FRL); South Western Shs (math 83% / reading 75%, grade A-, #20 of 437 statewide, top 4%, 1,299 students, 31% FRL).
  • Zoned-school proficiency averages 60% at this address vs 46% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the South Western SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.7%/yr); 391 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($272k) 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.

Risks & watch-outs

  • 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 $194,882 (30.4% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
0.70%
Cap rate
5.75%
Cash-on-cash
-1.92%
DSCR
0.91
GRM
12.0

CMA / ARV

ARV (median comp)
$281,504
List price
$280,000
Delta
-0.53%
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
97 Overlook Dr 0.01mi 4/2.5 1,696 (+2%) 3mo $275,000 $162 93
144 Overlook Dr 0.06mi 3/2.5 (-1) 1,690 (+2%) 1mo $295,000 $175 88
54 Coop Ln 0.08mi 3/2.5 (-1) 1,720 (+4%) 1mo $290,000 $169 84
517 Charles Ave 0.17mi 3/2.5 (-1) 1,696 (+2%) 2mo $297,900 $176 82
208 Overlook Dr 0.10mi 3/2.5 (-1) 1,600 (-4%) 4mo $280,000 $175 81
103 Overlook Dr 0.01mi 3/2.5 (-1) 1,526 (-8%) 3mo $280,000 $183 79
30 Brookside Ave 0.26mi 3/2.5 (-1) 1,600 (-4%) 3mo $275,000 $172 74
111 S Center St 0.18mi 3/2.5 (-1) 1,790 (+8%) 4mo $280,000 $156 70
56 Coop Ln 0.09mi 3/2.5 (-1) 1,900 (+14%) 0mo $285,000 $150 67
421 Charles 0.20mi 3/1.5 (-1) 1,530 (-8%) 3mo $275,000 $180 66
452 S Center St 0.49mi 3/1.5 (-1) 1,544 (-7%) 1mo $240,000 $155 56
552 Locust St 0.54mi 3/2.5 (-1) 1,820 (+10%) 1mo $257,900 $142 53

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 · 4.67% rent growth · sell at horizon

5-year hold
IRR
-18.0%
Equity multiple
0.36×
Total profit
$-50,186
Equity at exit
$41,749
10-year hold
IRR
-7.7%
Equity multiple
0.48×
Total profit
$-40,431
Equity at exit
$24,209

Cash invested: $78,400 (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 17331

Home prices YoY
-33.8%
Rents YoY
4.7%
Active inventory
391
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$1,949 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$60 /mo · $723/yr
Insurance
$117
HOA
$20
Vacancy / Maint / Mgmt
$409
Net cashflow
$-126

Break-even live

Break-even rent $2,108
Max offer price $257,792
Occupancy floor

Sensitivity live

Price -10% $33 -5% $-46 +0% $-126 +5% $-205 +10% $-284
Rent -10% $-280 -5% $-203 +0% $-126 +5% $-49 +10% $28
Rate -1.0pp $15 -0.5pp $-54 base $-126 +0.5pp $-198 +1.0pp $-272

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
$70,000
Closing costs
$8,400
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
51 Overlook Dr Unit J Hanover, PA 3.0 2.5 1820 $2,120 $1.16 45d 1 0.13mi
51 Overlook Dr Unit F Hanover, PA 3.0 2.5 1820 $1,983 $1.09 45d 1 0.13mi
101 Pacer Dr Unit M Hanover, PA 3.0 2.5 1252 $1,751 $1.40 45d 1 0.15mi
101 Pacer Dr Unit K Hanover, PA 3.0 2.5 1252 $1,846 $1.47 45d 1 0.15mi
101 Pacer Dr Unit L Hanover, PA 3.0 2.5 1252 $1,901 $1.52 15d 1 0.15mi
34 Overlook Dr Hanover, PA 3.0 2.5 1749 $2,000 $1.14 15d 1 0.16mi
76 Brookside Ave Hanover, PA 3.0 2.5 1625 $1,906 $1.17 45d 1 0.23mi
76 Brookside Ave Hanover, PA 3.0 2.5 1625 $1,963 $1.21 22d 1 0.23mi
88 Brookside Ave Hanover, PA 3.0 2.5 1625 $1,963 $1.21 22d 1 0.24mi
88 Brookside Ave Hanover, PA 3.0 2.5 1625 $1,906 $1.17 45d 1 0.24mi
40 Mustang Dr Hanover, PA 4.0 2.5 1625 $1,843 $1.13 45d 1 0.52mi
20 Mustang Dr Hanover, PA 4.0 2.5 1625 $1,931 $1.19 45d 1 0.52mi
22 Mustang Dr Hanover, PA 3.0 2.5 1625 $1,843 $1.13 45d 1 0.54mi
28 McCosh St Hanover, PA 3.0 1.0 1800 $2,050 $1.14 15d 1 1.39mi
261 N Franklin St Unit 302 Hanover, PA 3.0 2.0 1398 $1,130 $0.81 45d 1 1.43mi

HOA detail

Monthly dues
$20 · $240/yr

Listing history 23 events

  1. 2026-06-21
    days on market $280,000 Active 53 DOM
  2. 2026-06-18
    days on market $280,000 Active 50 DOM
  3. 2026-06-17
    days on market $280,000 Active 49 DOM
  4. 2026-06-16
    days on market $280,000 Active 48 DOM
  5. 2026-06-15
    days on market $280,000 Active 47 DOM
  6. 2026-06-14
    days on market $280,000 Active 45 DOM
  7. 2026-06-13
    days on market $280,000 Active 44 DOM
  8. 2026-06-10
    days on market $280,000 Active 42 DOM
  9. 2026-06-09
    days on market $280,000 Active 41 DOM
  10. 2026-06-08
    days on market $280,000 Active 40 DOM
  11. 2026-06-07
    days on market $280,000 Active 39 DOM
  12. 2026-06-03
    remarks 699-char remark
  13. 2026-06-02
    days on market $280,000 Active 34 DOM
  14. 2026-06-01
    days on market $280,000 Active 33 DOM
  15. 2026-05-31
    days on market $280,000 Active 32 DOM
  16. 2026-05-30
    days on market $280,000 Active 31 DOM
  17. 2026-05-16
    price $280,000 619-char remark
    Show marketing remark (619 chars)

    Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

  18. 2026-05-08
    price $283,000 619-char remark
    Show marketing remark (619 chars)

    Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

  19. 2026-05-05
    status Active 619-char remark
    Show marketing remark (619 chars)

    Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

  20. 2026-03-17
    historical Active Under Contract 619-char remark
    Show marketing remark (619 chars)

    Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

  21. 2026-03-13
    listed $289,900 Active 619-char remark
    Show marketing remark (619 chars)

    Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

  22. 2026-03-11
    historical $289,900 619-char remark
    Show marketing remark (619 chars)

    Step into this beautifully maintained, approximately 1 1/2 years young Colonial townhome located in a desirable new neighborhood. The open-concept layout features 3 bedrooms and 2.5 baths, providing plenty of space for comfortable living. The bright, neutral interior offers the perfect opportunity to personalize the space with your own style and finishing touches. With modern features and a thoughtful design, this home is ready for its next owner to move right in and enjoy. The finished lower level offers a versatile space that can be used as a recreation room, home office, or guest room depending on your needs.

  23. 2025-01-07
    soldstatus $299,900

ⓘ 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
$723 · $60/mo
Projected year-2 tax
$2,574 · $214/mo
Expected delta
+$1,850/yr (+$154/mo · 255.9%)

ⓘ 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 ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$23,386
− Mortgage interest
−$15,684
− Property taxes
−$723
− Insurance
−$1,400
− Repairs & maintenance
−$1,871
− Management
−$1,871
− HOA
−$240
− Depreciation
−$8,145
Taxable loss
−$6,549
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,572
After-tax cash flow
$63/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
South Western SD
NCES district ID
4222470
Math proficiency
37% ▼ -16.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$67,689
Composite
41.5/100
National rank
#3456
State rank
#206 of 539 in PA

Livability — Parkville

Score
77/100
State rank
#357
US rank
#3134

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkville, PA
County
York County · 278,806 people
City population
55,374
Metro
York-Hanover, PA
Population (ZIP)
56,443
Household income
$79,488
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
1076.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 7% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3%

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
▼ -128.48%
Current HPI
251.8974
Rent YoY
▲ 4.67%
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

-6.6% since first listed
7 events — show timeline
  • 2026-05-16 Price Changed $280,000 BRIGHT MLS
  • 2026-05-08 Price Changed $283,000 BRIGHT MLS
  • 2026-05-05 Relisted BRIGHT MLS
  • 2026-03-17 Contingent BRIGHT MLS
  • 2026-03-13 Listed $289,900 BRIGHT MLS
  • 2026-03-11 Coming Soon $289,900 BRIGHT MLS
  • 2025-01-07 Sold (Public Records) $299,900 Public Records

Property tax history

+1.9%/yr

Latest (2025): $723 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…