CashFlowRE
Sign in Sign up
308 Hidden Springs Dr
C Composite 59.19
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 +21.2/30.0
  • ARV discount +11.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.4/10.0
  • Schools +5.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

308 Hidden Springs Dr · Souderton, PA 18964
2 bd · 2.0 ba · 1,487 sqft · Manufactured public records · 7 Days on market
Built 1993 $141/sqft · 9% below area Est $230k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 308 Hidden Springs Drive in the highly desirable Hidden Springs community of Souderton! This spacious ranch-style home offers comfortable one-level living with an open and airy layout, enhanced by vaulted ceilings and an abundance of natural light throughout. Thoughtfully maintained, this home offers easy living in a vibrant community setting. A charming front porch welcomes you inside, where the living and dining areas flow seamlessly together, creating an ideal space for both everyday living and entertaining. The kitchen features oak cabinetry, a skylight, laminate flooring, dishwasher, double stainless-steel sink, and a bright breakfast area surrounded by windows, offering a w

Key facts

  • Garage
  • Community pool
  • Built 1993

Property features AI

Finance

  • Other: Above-grade finished living area reported by assessor
  • HOA & community: Senior community with 55+ age requirement; Property manager present; Monthly land lease

Exterior

  • Parking: Attached garage with garage door opener (1 garage space); Paved driveway with room for 2 cars; Total of 3 parking spaces
  • Utilities: Public water; Public sewer; Electric service for heating, cooling, and hot water
  • Home design: Manufactured double-wide home; Model: SUN MANOR; Make: SCHULT; Land lease community (monthly land lease)
  • Construction: Vinyl siding
  • Exterior features: Porch(es); Deck(s); Community pool; Shed

Interior

  • Kitchen: Refrigerator; Electric oven/range; Dishwasher; Garbage disposal; Eat-in kitchen
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central heating (electric); Central air conditioning (electric); Electric hot water
  • Interior features: Soaking tub; Tub with shower; Built-in shelving; Ceiling fans; Chair railings; Crown molding; Eat-in kitchen; Primary/master bath; Skylights; Six-panel doors; Carpeted areas
  • Laundry & utility: Washer and dryer; Main-floor laundry

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 2-bed/2.0-bath manufactured listed at $210k.

Deal economics

  • At list price, monthly cash flow is $302 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Cap rate 8.0% vs local median 2.1% in Souderton — 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 80/100 on livability (#203 in PA, #1,787 nationally) — a professional / high-income tenant draw. Strengths: crime A+, housing A+, health & safety A+; Watch: commute F.
  • Souderton Area SD (suburban): math 53% / reading 67% proficiency, ranked #59 of 539 in PA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 65 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,936 units permitted in Montgomery County in 2024 (530 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 $6k of value loss. Plan a longer hold.
  • Montgomery County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.04%
Cap rate
8.02%
Cash-on-cash
6.17%
DSCR
1.27
GRM
8.0

CMA / ARV

ARV (median comp)
$230,455
List price
$210,000
Delta
-8.88%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15 Asheton Ln 0.23mi 2/2.0 1,430 (-4%) 6mo $250,000 $175 77

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
-6.8%
Equity multiple
0.75×
Total profit
$-14,764
Equity at exit
$31,312
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$11,995
Equity at exit
$18,157

Cash invested: $58,800 (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 18964

Home prices YoY
-30.3%
Active inventory
65
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,185 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$235 /mo · $2,819/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$459
Net cashflow
$302

Break-even live

Break-even rent $1,802
Max offer price $210,000
Occupancy floor 81%

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
$52,500
Closing costs
$6,300
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
54 N School Ln Souderton, PA 3.0 2.5 1765 $2,900 $1.64 10d 1 0.60mi
30 W Broad St Ste 7 Souderton, PA 3.0 2.0 1645 $2,800 $1.70 44d 1 0.88mi
30 W Broad St #5 Souderton, PA 2.0 1.0 906 $1,950 $2.15 1d 1 0.88mi
42 Grandview Dr Telford, PA 3.0 2.5 1641 $3,000 $1.83 1d 1 1.02mi
203 Green St Souderton, PA 2.0 1.0 1236 $1,950 $1.58 11d 1 1.29mi
60 Reliance Ct Unit 1 Telford, PA 2.0 1.0 900 $1,750 $1.94 17d 1 1.32mi
93 Reliance Cir Unit 93 Telford, PA 2.0 1.0 900 $1,850 $2.06 44d 1 1.37mi
13 Reliance Ct Unit 2ND Telford, PA 2.0 1.0 900 $1,750 $1.94 1d 1 1.38mi
13 Reliance Ct Unit 2ND FLOOR Telford, PA 2.0 1.0 1776 $1,750 $0.99 13d 1 1.38mi
228 Spring House Ln Telford, PA 2.0 1.0 1100 $2,500 $2.27 1d 1 1.46mi
231 Spring House Ln Telford, PA 2.0 1.0 1150 $2,100 $1.83 10d 1 1.47mi

Listing history 4 events

  1. 2026-05-13
    status Pending 1761-char remark
  2. 2026-05-06
    historical Active Under Contract 1761-char remark
  3. 2026-04-30
    listed $210,000 Active 1761-char remark
  4. 2026-04-23
    historical $210,000 1761-char remark

ⓘ 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
$2,819 · $235/mo
Projected year-2 tax
$3,069 · $256/mo
Expected delta
+$249/yr (+$21/mo · 8.8%)

ⓘ 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 6/10 Major 27% 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
$26,217
− Mortgage interest
−$11,763
− Property taxes
−$2,819
− Insurance
−$1,050
− Repairs & maintenance
−$2,097
− Management
−$2,097
− Depreciation
−$6,109
Taxable income
$280
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$67
After-tax cash flow
$3,559/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
Souderton Area SD
NCES district ID
4221870
Math proficiency
53% ▼ -7.00%
Reading proficiency
67% ▼ -8.00%
Median HH income
$79,449
Composite
53.84/100
National rank
#1411
State rank
#59 of 539 in PA

Livability — Souderton

Score
80/100
State rank
#203
US rank
#1787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montgomery County · 712,331 people
City population
14,546
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
14,546
Household income
$96,143
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
540.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
856,074 people
By 2030
870,887 · +1.7%
By 2040
891,195 · +4.1%
By 2050
896,417 · +4.7%
By 2075
903,212 · +5.5%
By 2100
843,240 · -1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 11% Two or more races 7% Asian 6% Black 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 5% Lithuanian 2% Polish 2%
Foreign-born
10% · Canada, Vietnam, China
Languages at home
85% English-only · Spanish 8% Vietnamese 3% Other Indo-European 3%

Political lean MEDSL · Montgomery

2024 margin
Strong D (+22.8) · D 60.9% · R 38.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: 20.8pp · 2024: 22.8pp
All cycles
2024: D+22.8 2020: D+26.3 2016: D+21.1 2012: D+14.3 2008: D+20.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -120.31%
Current HPI
276.9404
Rent YoY
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
5 events — show timeline
  • 2026-05-28 Sold (MLS) $210,000 BRIGHT MLS
  • 2026-05-13 Pending BRIGHT MLS
  • 2026-05-06 Contingent BRIGHT MLS
  • 2026-04-30 Listed $210,000 BRIGHT MLS
  • 2026-04-23 Coming Soon $210,000 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2026): $2,819 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…