CashFlowRE
Sign in Sign up
153 Mapleton Blvd 🏷️ Likely Rental
D- Composite 36.7
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).

  • ARV discount +15.0/15.0
  • Cash flow +6.6/30.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • 1% rule +2.7/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.9/10.0
  • Appreciation +0.0/10.0

$249,900

153 Mapleton Blvd · West Hanover, PA 17112
3 bd · 2.5 ba · 1,408 sqft · Townhouse public records · 41 Days on market
Built 2011 $177/sqft · 26% below area Est $355k · 30% under $205/mo HOA · 11% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located in the Maple Glen community in West Hanover Township and within the Central Dauphin School District, this 3-bedroom, 2.5-bath townhome offers comfortable living with a functional layout and convenient location. The spacious kitchen and dining area open to the rear deck overlooking private wooded views, providing a peaceful outdoor setting. A full basement offers excellent storage space and additional potential. The home features durable luxury vinyl plank flooring throughout with no carpet, offering low-maintenance living and a clean, modern feel. The property presents a great opportunity for an owner-occupant or investor alike. The home is currently tenant occupied, so showings ma

Key facts

  • $205 HOA
  • 2 parking spots
  • Built 2011

Property features AI

Finance

  • Other: Property manager present
  • HOA & community: Condo fee $205 monthly managed by a professional off-site company; Condo fee covers common area maintenance, insurance, lawn maintenance, management, snow removal, and exterior building maintenance

Exterior

  • Parking: Asphalt driveway with 2 driveway spaces (2 total garage/parking spaces); Driveway parking
  • Utilities: Public water; Public sewer; 200+ amp electric service; Natural gas for heating and hot water; Municipal trash service not provided
  • Home design: Interior townhouse/rowhouse; Condominium ownership; Property in good condition
  • Construction: Frame construction; Architectural shingle roof; Permanent foundation; Full unfinished basement with interior access (below grade area approx. 700); Above-grade finished area estimated at 1,492
  • Exterior features: Deck(s); Not in a federal flood zone; 2+ access exits

Interior

  • Kitchen: Kitchen connected to dining area and family room
  • Bedrooms: Three bedrooms on the upper level (includes master bedroom, bedroom 2, bedroom 3)
  • Flooring: Laminated flooring
  • Bathrooms: Two full bathrooms on upper level (including master bathroom); One half bathroom on main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Open floor plan with combination kitchen/dining and dining area; Family room adjacent to the kitchen; Walk-in closet(s); Drywall walls and ceilings; Estimated living area
  • Laundry & utility: Laundry in the basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $249,900 price doesn't fit this home's estimated sale value (~$355,496) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-410 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $177k (29.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (23.2% below list).
  • Recommended offer: $177k (29.0% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Central Dauphin SD (suburban): math 30% / reading 52% proficiency, ranked #305 of 539 in PA (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Dauphin Shs (math 71% / reading 24%, grade D, #164 of 437 statewide, top 38%, 1,975 students, 33% FRL) — zoned schools at 33% FRL track the district average.
  • Market conditions: Rents rising (+1.6%/yr); 311 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 540 units permitted in Dauphin County in 2024 (194 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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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 $115k; list at $250k implies a 117% gain — meaningful room to come down on a strong offer.
Recommended offer $177,384 (29.0% 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 41 days. Have you received any prior offers? Is the seller open to a 29% 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. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
4.32%
Cash-on-cash
-7.04%
DSCR
0.69
GRM
10.9

CMA / ARV

ARV (median comp)
$355,496
List price
$249,900
Delta
-29.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7506 Clover Lee Blvd 0.32mi 2/2.5 (-1) 1,260 (-10%) 1mo $227,500 $181 62
7562 Clover Lee Blvd 0.34mi 4/2.5 (+1) 1,260 (-10%) 7mo $233,500 $185 55
7264 White Oak Blvd 0.55mi 3/2.5 1,559 (+11%) 2mo $340,690 $219 55
7245 White Oak Blvd 0.55mi 3/2.5 1,559 (+11%) 3mo $339,490 $218 54
7244 White Oak Blvd 0.55mi 3/2.5 1,536 (+9%) 8mo $319,900 $208 53
7224 White Oak Blvd 0.55mi 3/2.5 1,536 (+9%) 12mo $334,726 $218 49
7258 White Oak Blvd 0.55mi 3/2.5 1,559 (+11%) 10mo $349,990 $224 48
7353 Red Oak Ct 0.49mi 3/2.5 1,559 (+11%) 14mo $367,143 $235 48
7216 White Oak Blvd 0.56mi 3/2.5 1,559 (+11%) 10mo $345,865 $222 48
7228 White Oak Blvd 0.55mi 3/2.5 1,559 (+11%) 11mo $364,431 $234 47
7226 White Oak Blvd 0.55mi 3/2.5 1,559 (+11%) 13mo $352,655 $226 45
7246 White Oak Blvd White Oak Blvd 0.55mi 3/2.5 1,581 (+12%) 11mo $346,200 $219 45

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 · 1.64% rent growth · sell at horizon

5-year hold
IRR
-30.2%
Equity multiple
0.01×
Total profit
$-69,078
Equity at exit
$37,261
10-year hold
IRR
-39.9%
Equity multiple
-0.48×
Total profit
$-103,544
Equity at exit
$21,607

Cash invested: $69,972 (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 17112

Rents YoY
1.6%
Active inventory
311
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,918 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$306 /mo · $3,675/yr
Insurance
$104
HOA
$205
Vacancy / Maint / Mgmt
$403
Net cashflow
$-410

Break-even live

Break-even rent $2,438
Max offer price $177,384
Occupancy floor

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
$62,475
Closing costs
$7,497
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
162 N Fairville Ave Harrisburg, PA 3.0 1.0 1537 $2,000 $1.30 13d 1 0.57mi
7867 Oak Brook Dr Harrisburg, PA 3.0 2.5 1730 $1,990 $1.15 43d 1 1.13mi
25 Sarhelm Rd Unit D Harrisburg, PA 2.0 1.0 950 $1,200 $1.26 23d 1 1.16mi
25 Sarhelm Rd Unit E Harrisburg, PA 2.0 1.0 900 $1,200 $1.33 43d 1 1.16mi
7874 Manada Ct Unit 28 West Hanover Township, PA 3.0 3.0 1612 $1,750 $1.09 13d 1 1.20mi
158 Radle Rd Harrisburg, PA 3.0 2.5 1445 $1,895 $1.31 43d 1 1.23mi
500 Northstar Dr Harrisburg, PA 2.0 2.5 1440 $2,149 $1.49 13d 1 1.33mi

HOA detail

Monthly dues
$205 · $2,460/yr

Listing history 21 events

  1. 2026-06-18
    days on market $249,900 Active 41 DOM
  2. 2026-06-17
    days on market $249,900 Active 40 DOM
  3. 2026-06-16
    days on market $249,900 Active 39 DOM
  4. 2026-06-15
    days on market $249,900 Active 38 DOM
  5. 2026-06-14
    days on market $249,900 Active 36 DOM
  6. 2026-06-13
    days on market $249,900 Active 35 DOM
  7. 2026-06-10
    days on market $249,900 Active 33 DOM
  8. 2026-06-09
    days on market $249,900 Active 32 DOM
  9. 2026-06-08
    days on market $249,900 Active 31 DOM
  10. 2026-06-07
    days on market $249,900 Active 30 DOM
  11. 2026-06-05
    days on market $249,900 Active 27 DOM
  12. 2026-06-03
    days on market $249,900 Active 26 DOM
  13. 2026-06-02
    days on market $249,900 Active 25 DOM
  14. 2026-06-01
    days on market $249,900 Active 24 DOM
  15. 2026-05-31
    days on market $249,900 Active 23 DOM
  16. 2026-05-31
    days on market $249,900 Active 22 DOM
  17. 2026-05-09
    listed $249,900 Active 1133-char remark
  18. 2026-05-06
    historical $249,900 1133-char remark
  19. 2013-10-10
    soldstatus $115,000
  20. 2013-06-19
    historical
  21. 2013-05-07
    listed $149,900

ⓘ 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
$3,675 · $306/mo
Projected year-2 tax
$3,812 · $318/mo
Expected delta
+$137/yr (+$11/mo · 3.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$23,018
− Mortgage interest
−$13,998
− Property taxes
−$3,675
− Insurance
−$1,250
− Repairs & maintenance
−$1,841
− Management
−$1,841
− HOA
−$2,460
− Depreciation
−$7,270
Taxable loss
−$9,317
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,236
After-tax cash flow
$-2,690/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
Central Dauphin SD
NCES district ID
4205400
Math proficiency
30% ▼ -12.00%
Reading proficiency
52% ▼ -7.00%
Median HH income
$62,792
Composite
36.46/100
National rank
#4664
State rank
#305 of 539 in PA

Livability — West Hanover

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Skyline View, PA
County
Dauphin County · 247,857 people
Metro
Harrisburg-Carlisle, PA
Population (ZIP)
38,502
Household income
$103,876
Rent vs Own
16.9% rent · 83.1% own
Severe rent burden
412.0

Population outlook (Dauphin County) Hauer SSP2

Today (2025)
281,628 people
By 2030
283,549 · +0.7%
By 2040
285,385 · +1.3%
By 2050
286,188 · +1.6%
By 2075
291,053 · +3.3%
By 2100
282,374 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 8% Asian 7% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 3% Iranian 2% Lithuanian 2%
Foreign-born
9% · India, Canada, China
Languages at home
90% English-only · Other Indo-European 3% Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Dauphin

2024 margin
Lean D (+5.9) · D 52.4% · R 46.5% · Other 1.1%
2008→2024 swing
-3.1pp toward R · 2008: 9.1pp · 2024: 5.9pp
All cycles
2024: D+5.9 2020: D+8.5 2016: D+2.8 2012: D+6.0 2008: D+9.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -207.10%
Current HPI
244.5366
Rent YoY
▲ 1.64%
Metro
Harrisburg-Carlisle, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+66.7% since first listed
5 events — show timeline
  • 2026-05-09 Listed $249,900 BRIGHT MLS
  • 2026-05-06 Coming Soon $249,900 BRIGHT MLS
  • 2013-10-10 Sold (Public Records) $115,000 Public Records
  • 2013-06-19 Listing Removed BRIGHT MLS
  • 2013-05-07 Listed $149,900 BRIGHT MLS

Property tax history

+2.2%/yr

Latest (2026): $3,675 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…