CashFlowRE
Sign in Sign up
108 Summers Dr
C- Composite 52.78
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 +24.7/30.0
  • DSCR +8.0/10.0
  • 1% rule +5.4/10.0
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$209,900

108 Summers Dr · Lancaster, PA 17601
3 bd · 2.0 ba · 1,596 sqft · Manufactured public records · 5 Days on market
Built 2005 8,712 sqft lot $132/sqft · 27% above area Est $165k · 27% over

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

Listing remarks

Welcome to 108 Summers Drive! One of the largest models in the community, this beautifully updated 3-bedroom, 2-bath home offers spacious one-floor living with an impressive list of upgrades throughout. From the moment you step inside, the updated LVP flooring and open, functional layout create a warm and inviting feel that makes this home stand out. The fully renovated kitchen is truly the heart of the home, featuring Corian countertops, tile backsplash, a butcher block island, newer appliances, and the perfect setup for both everyday living and entertaining. The spacious primary suite offers a private retreat with a walk-in shower, soaking tub, and excellent storage, creating a comfortabl

Key facts

  • Corian countertops
  • Soaking tub
  • Updated lvp flooring

Tags

UPDATED LVP FLOORINGFULLY RENOVATED KITCHENCORIAN COUNTERTOPSBUTCHER BLOCK ISLANDWALK-IN SHOWERSOAKING TUB

Property features AI

Finance

  • Other: Property manager present; Not in a federal flood zone; Pets allowed (dogs and cats; number limit applies)
  • Financial info: Ground rent: $600 monthly; Ownership interest: Ground rent
  • HOA & community: Association fee covers common area maintenance; Community pool

Exterior

  • Parking: Assigned parking in a parking lot; 2 total parking/garage spaces (2 assigned, 2 parking lot spaces)
  • Utilities: Public water; Public sewer
  • Home design: Manufactured/modular home; Vinyl siding; Shingle roof; Located on a cul-de-sac; Property in excellent condition; Ground rent tenancy (monthly ground rent exists)
  • Construction: Manufactured structure; Vinyl siding construction; Shingle roof; Year of major remodel/renovation: 2024 (year built estimated)
  • Exterior features: Exterior lighting; Extensive hardscape; Outbuilding(s); Deck(s); Screened porch

Interior

  • Kitchen: Built-in microwave; Built-in range; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Luxury vinyl plank
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: 90% efficient forced-air heating (natural gas); Central air conditioning (electric); 200+ amp electrical service
  • Interior features: Soaking tub; Walk-in shower in bathroom; Ceiling fans; Dining area; Kitchen island; Master bath; Pantry; Upgraded countertops; Drywall walls and ceilings; Not furnished
  • Laundry & utility: Washer and dryer on the main floor; Electric hot water

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

Deal economics

  • At list price, monthly cash flow is $438 ($5k/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 8.8% vs local median 4.2% 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.

Location & tenants

  • Location reads 85/100 on livability (#71 in PA, #498 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment C-.
  • Conestoga Valley SD (suburban): math 43% / reading 59% proficiency, ranked #156 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+4.0%/yr); 321 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,093 units permitted in Lancaster County in 2024 (201 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.
  • Lancaster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

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 $209,900

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. 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.
  3. 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.
  4. 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
8.80%
Cash-on-cash
8.94%
DSCR
1.40
GRM
8.0

CMA / ARV

ARV (median comp)
$165,425
List price
$209,900
Delta
26.88%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.99% rent growth · sell at horizon

5-year hold
IRR
-1.8%
Equity multiple
0.93×
Total profit
$-3,977
Equity at exit
$31,297
10-year hold
IRR
8.8%
Equity multiple
1.70×
Total profit
$41,424
Equity at exit
$18,148

Cash invested: $58,772 (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 17601

Rents YoY
4.0%
Active inventory
321
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,191 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$104 /mo · $1,254/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$460
Net cashflow
$438

Break-even live

Break-even rent $1,636
Max offer price $209,900
Occupancy floor 75%

Sensitivity live

Price -10% $557 -5% $497 +0% $438 +5% $379 +10% $319
Rent -10% $265 -5% $351 +0% $438 +5% $525 +10% $611
Rate -1.0pp $544 -0.5pp $491 base $438 +0.5pp $384 +1.0pp $328

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
$52,475
Closing costs
$6,297
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1522 Princess Anne Dr Lancaster, PA 4.0 2.0 1352 $2,400 $1.78 44d 1 1.33mi
2165 Old Philadelphia Pike Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 44d 1 1.39mi
131 Highview Dr Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 44d 1 1.40mi
2165 Old Philadelphia Pike Unit 30 Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 14d 1 1.41mi
316 Laurel Oak Ln Lancaster, PA 4.0 2.0 2234 $2,750 $1.23 44d 1 1.43mi

Listing history 2 events

  1. 2026-05-04
    status Pending 1654-char remark
  2. 2026-04-29
    listed $209,900 Active 1654-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
$1,254 · $104/mo
Projected year-2 tax
$2,285 · $190/mo
Expected delta
+$1,031/yr (+$86/mo · 82.2%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$26,289
− Mortgage interest
−$11,758
− Property taxes
−$1,254
− Insurance
−$1,050
− Repairs & maintenance
−$2,103
− Management
−$2,103
− Depreciation
−$6,106
Taxable income
$1,915
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$460
After-tax cash flow
$4,796/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
Conestoga Valley SD
NCES district ID
4206480
Math proficiency
43% ▼ -8.00%
Reading proficiency
59% ▼ -11.00%
Median HH income
$56,234
Composite
44.15/100
National rank
#2861
State rank
#156 of 539 in PA

Livability — Lancaster

Score
85/100
State rank
#71
US rank
#498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lancaster County · 390,309 people
City population
176,170
Metro
Lancaster, PA
Population (ZIP)
56,382
Household income
$102,435
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1296.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
561,011 people
By 2030
570,969 · +1.8%
By 2040
585,929 · +4.4%
By 2050
591,056 · +5.4%
By 2075
594,747 · +6.0%
By 2100
558,850 · -0.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 7% Asian 6% Black 4%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
9% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Lancaster

2024 margin
R (+15.9) · D 41.5% · R 57.5%
2008→2024 swing
-4.1pp toward R · 2008: -11.8pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.8 2016: R+19.7 2012: R+19.2 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -383.04%
Current HPI
257.0336
Rent YoY
▲ 3.99%
Metro
Lancaster, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-04 Pending BRIGHT MLS
  • 2026-04-29 Listed $209,900 BRIGHT MLS

Property tax history

-0.7%/yr

Latest (2026): $1,254 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…