CashFlowRE
Sign in Sign up
133 W High St Multi-family
B- Composite 69.12
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +7.4/15.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$309,900

133 W High St · Manheim, PA 17545
3 bd · 2.0 ba · 2,266 sqft · MultiFamily public records · 72 Days on market
Built 1920 4,356 sqft lot $137/sqft · at area comps Est $309k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

$10,000 Price Improvement! Welcome Home to 133 West High Street in Manheim, offering four bedrooms and two full bathrooms with several recent updates! A welcoming front porch, added just a few years ago, is perfect for relaxing and enjoying the neighborhood. Inside, you’ll find luxury vinyl plank flooring throughout, fresh paint completed in 2022, and ceiling fans in every room. The kitchen has been updated and includes a stove replaced in 2024, while the upstairs full bathroom was remodeled in 2022. A convenient main level full bath adds extra functionality while the fully updated electrical adds peace of mind!. Outside, enjoy a privacy fence installed in 2023, a storage shed with a new roof in 2024 and off-street parking for two vehicles in the rear. Located in Manheim Borough and just minutes from Mill 72 Bake Shop & Café, Prussian Street Arcade, Manheim Square and Twisted Sisters Ice Cream, this home offers space, updates, and convenient access to some of the area’s favorite local spots! Don't wait, schedule your private tour today!

Key facts

  • Front porch
  • Privacy fence
  • Storage shed

Tags

FRONT PORCHLUXURY VINYL PLANK FLOORINGUPDATED KITCHENREMODELED FULL BATHROOMPRIVACY FENCESTORAGE SHED

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 multifamily listed at $310k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $310k).
  • Recommended offer: $291k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 1.5% in Manheim — 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 79/100 on livability (#236 in PA, #2,155 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, commute F.
  • Manheim Central SD (suburban): math 38% / reading 53% proficiency, ranked #242 of 539 in PA (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 79 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,093 units permitted in Lancaster County in 2024 (201 in 5+ unit buildings).
  • At $4,268/mo this rent would consume 60% of the median local household income ($85k/yr) (locally 342% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $87k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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 $220k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $291,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.38%
Cap rate
11.06%
Cash-on-cash
17.02%
DSCR
1.76
GRM
6.1

CMA / ARV

ARV (median comp)
$309,213
List price
$309,900
Delta
0.22%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8-10 S Pitt St 0.03mi 4/— (+1) 2,204 (-3%) 19mo $279,900 $127 73
16 W Stiegel St 0.36mi 3/2.0 1,962 (-13%) 21mo $260,000 $133 43
243-245 S Charlotte St 0.44mi 4/3.0 (+1) 2,084 (-8%) 23mo $255,000 $122 38

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
8.3%
Equity multiple
1.33×
Total profit
$28,244
Equity at exit
$46,207
10-year hold
IRR
17.5%
Equity multiple
2.45×
Total profit
$125,803
Equity at exit
$26,794

Cash invested: $86,772 (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 17545

Home prices YoY
-30.5%
Active inventory
79
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$4,268 medium interval (Pro) →
Mortgage (P&I)
$1,625
Tax from tax record
$387 /mo · $4,638/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$896
Net cashflow
$1,231

Break-even live

Break-even rent $2,710
Max offer price $309,900
Occupancy floor 66%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,268

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
$77,475
Closing costs
$9,297
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
488 Prospect Rd Manheim, PA 3.0 2.0 1680 $2,500 $1.49 23d 1 1.13mi

Listing history 12 events

  1. 2026-04-30
    price $309,900 1078-char remark
    Show marketing remark (1078 chars)

    $10,000 Price Improvement! Welcome Home to 133 West High Street in Manheim, offering four bedrooms and two full bathrooms with several recent updates! A welcoming front porch, added just a few years ago, is perfect for relaxing and enjoying the neighborhood. Inside, you’ll find luxury vinyl plank flooring throughout, fresh paint completed in 2022, and ceiling fans in every room. The kitchen has been updated and includes a stove replaced in 2024, while the upstairs full bathroom was remodeled in 2022. A convenient main level full bath adds extra functionality while the fully updated electrical adds peace of mind!. Outside, enjoy a privacy fence installed in 2023, a storage shed with a new roof in 2024 and off-street parking for two vehicles in the rear. Located in Manheim Borough and just minutes from Mill 72 Bake Shop & Café, Prussian Street Arcade, Manheim Square and Twisted Sisters Ice Cream, this home offers space, updates, and convenient access to some of the area’s favorite local spots! Don't wait, schedule your private tour today!

  2. 2026-04-22
    price $314,900 1078-char remark
    Show marketing remark (1078 chars)

    $10,000 Price Improvement! Welcome Home to 133 West High Street in Manheim, offering four bedrooms and two full bathrooms with several recent updates! A welcoming front porch, added just a few years ago, is perfect for relaxing and enjoying the neighborhood. Inside, you’ll find luxury vinyl plank flooring throughout, fresh paint completed in 2022, and ceiling fans in every room. The kitchen has been updated and includes a stove replaced in 2024, while the upstairs full bathroom was remodeled in 2022. A convenient main level full bath adds extra functionality while the fully updated electrical adds peace of mind!. Outside, enjoy a privacy fence installed in 2023, a storage shed with a new roof in 2024 and off-street parking for two vehicles in the rear. Located in Manheim Borough and just minutes from Mill 72 Bake Shop & Café, Prussian Street Arcade, Manheim Square and Twisted Sisters Ice Cream, this home offers space, updates, and convenient access to some of the area’s favorite local spots! Don't wait, schedule your private tour today!

  3. 2026-03-13
    listed $319,900 Active 1078-char remark
    Show marketing remark (1078 chars)

    $10,000 Price Improvement! Welcome Home to 133 West High Street in Manheim, offering four bedrooms and two full bathrooms with several recent updates! A welcoming front porch, added just a few years ago, is perfect for relaxing and enjoying the neighborhood. Inside, you’ll find luxury vinyl plank flooring throughout, fresh paint completed in 2022, and ceiling fans in every room. The kitchen has been updated and includes a stove replaced in 2024, while the upstairs full bathroom was remodeled in 2022. A convenient main level full bath adds extra functionality while the fully updated electrical adds peace of mind!. Outside, enjoy a privacy fence installed in 2023, a storage shed with a new roof in 2024 and off-street parking for two vehicles in the rear. Located in Manheim Borough and just minutes from Mill 72 Bake Shop & Café, Prussian Street Arcade, Manheim Square and Twisted Sisters Ice Cream, this home offers space, updates, and convenient access to some of the area’s favorite local spots! Don't wait, schedule your private tour today!

  4. 2021-09-15
    soldstatus $219,900
  5. 2021-09-13
    soldstatus $219,900 Closed 218-char remark
    Show marketing remark (218 chars)

    Move in ready 3-story semi in the heart of Manheim. Nice size kitchen with adjoining dining room for entertaining guests. Very spacious 28x15 living room. Second floor balcony. Shed in back yard and off street parking.

  6. 2021-07-27
    status Pending 218-char remark
    Show marketing remark (218 chars)

    Move in ready 3-story semi in the heart of Manheim. Nice size kitchen with adjoining dining room for entertaining guests. Very spacious 28x15 living room. Second floor balcony. Shed in back yard and off street parking.

  7. 2021-07-21
    listed $219,900 Active 218-char remark
    Show marketing remark (218 chars)

    Move in ready 3-story semi in the heart of Manheim. Nice size kitchen with adjoining dining room for entertaining guests. Very spacious 28x15 living room. Second floor balcony. Shed in back yard and off street parking.

  8. 2019-11-27
    soldstatus $90,000
  9. 2019-11-26
    soldstatus $90,000 Closed
  10. 2019-10-30
    status Pending
  11. 2019-10-30
    price $90,000
  12. 2019-10-24
    listed $87,500 Active

ⓘ 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
$4,638 · $387/mo
Projected year-2 tax
$4,767 · $397/mo
Expected delta
+$129/yr (+$11/mo · 2.8%)

ⓘ 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 6/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$51,216
− Mortgage interest
−$17,359
− Property taxes
−$4,638
− Insurance
−$1,550
− Repairs & maintenance
−$4,097
− Management
−$4,097
− Depreciation
−$9,015
Taxable income
$10,459
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,510
After-tax cash flow
$12,261/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
Manheim Central SD
NCES district ID
4214550
Math proficiency
38% ▼ -11.00%
Reading proficiency
53% ▼ -10.00%
Median HH income
$60,723
Composite
40.02/100
National rank
#3825
State rank
#242 of 539 in PA

Livability — Manheim

Score
79/100
State rank
#236
US rank
#2155

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Manheim, PA
County
Lancaster County · 390,309 people
City population
23,556
Metro
Lancaster, PA
Population (ZIP)
23,556
Household income
$84,704
Rent vs Own
19.0% rent · 81.0% own
Severe rent burden
342.0

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 (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Romanian 4% Lithuanian 1% Slovak 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 3% Spanish 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
▼ -115.46%
Current HPI
263.1172
Rent YoY
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

+254.2% since first listed
12 events — show timeline
  • 2026-04-30 Price Changed $309,900 BRIGHT MLS
  • 2026-04-22 Price Changed $314,900 BRIGHT MLS
  • 2026-03-13 Listed $319,900 BRIGHT MLS
  • 2021-09-15 Sold (Public Records) $219,900 Public Records
  • 2021-09-13 Sold (MLS) $219,900 BRIGHT MLS
  • 2021-07-27 Pending BRIGHT MLS
  • 2021-07-21 Listed $219,900 BRIGHT MLS
  • 2019-11-27 Sold (Public Records) $90,000 Public Records
  • 2019-11-26 Sold (MLS) $90,000 BRIGHT MLS
  • 2019-10-30 Pending BRIGHT MLS
  • 2019-10-30 Price Changed $90,000 BRIGHT MLS
  • 2019-10-24 Listed $87,500 BRIGHT MLS

Property tax history

+4.8%/yr

Latest (2026): $4,638 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…