CashFlowRE
Sign in Sign up
143 Raven Ct
C Composite 58.14
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 +24.1/30.0
  • DSCR +7.8/10.0
  • ARV discount +6.1/15.0
  • Schools +5.8/10.0
  • 1% rule +5.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$295,000

143 Raven Ct · Richboro, PA 18938
2 bd · 2.0 ba · 1,352 sqft · Manufactured · 93 Days on market
Built 1993 $218/sqft · at area comps Est $286k · at est.

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

Listing remarks MLS

Don’t miss this spacious Bryn Athyn model located on a desirable corner lot in the 55+ community of Buckingham Springs. This inviting home features an open kitchen with a bright breakfast room, along with a formal living room and dining room—perfect for entertaining guests. Enjoy the beautiful sunroom, complete with a large storage closet and direct access to the patio, offering a great space to relax year-round. The home includes two generously sized bedrooms, each with walk-in closets, and two full bathrooms. Come experience all this lovely home has to offer—you may just fall in love!

Key facts

  • Breakfast room
  • Sunroom
  • Dining room

Tags

CORNER LOTOPEN KITCHENBREAKFAST ROOMFORMAL LIVING ROOMDINING ROOMSUNROOM

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 $295k.

Deal economics

  • At list price, monthly cash flow is $584 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $295k).
  • Recommended offer: $268k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 2.6% in Richboro — 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 75/100 on livability (#459 in PA, #4,183 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Central Bucks SD (suburban): math 55% / reading 71% proficiency, ranked #37 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 7% free/reduced lunch — higher-income household profile.
  • Zoned schools: Buckingham El Sch (math 58% / reading 78%, grade B+, #187 of 1,518 statewide, top 13%, 450 students, 12% FRL); Holicong Ms (math 39% / reading 68%, grade C+, #86 of 512 statewide, top 17%, 938 students, 9% FRL); Central Bucks Hs-East (math 93%, 1,365 students, 7% FRL) — zoned schools at 9% FRL track the district average.
  • Market conditions: 127 active listings in the ZIP; high-income renter base; 663 units permitted in Bucks County in 2024 (106 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 $9k of value loss. Plan a longer hold.
  • Bucks County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $170k; list at $295k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; 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 $268,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.06%
Cap rate
8.67%
Cash-on-cash
8.49%
DSCR
1.38
GRM
7.9

CMA / ARV

ARV (median comp)
$286,268
List price
$295,000
Delta
3.05%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-10,630
Equity at exit
$43,985
10-year hold
IRR
6.2%
Equity multiple
1.47×
Total profit
$38,462
Equity at exit
$25,506

Cash invested: $82,600 (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 18938

Home prices YoY
-31.6%
Active inventory
127
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$3,113 medium interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$205 /mo · $2,461/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$654
Net cashflow
$584

Break-even live

Break-even rent $2,373
Max offer price $295,000
Occupancy floor 76%

Sensitivity live

Price -10% $751 -5% $668 +0% $584 +5% $501 +10% $418
Rent -10% $339 -5% $462 +0% $584 +5% $707 +10% $830
Rate -1.0pp $733 -0.5pp $660 base $584 +0.5pp $508 +1.0pp $430

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
$73,750
Closing costs
$8,850
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.

Listing history 23 events

  1. 2026-06-21
    days on market $295,000 Active 93 DOM
  2. 2026-06-18
    days on market $295,000 Active 90 DOM
  3. 2026-06-17
    days on market $295,000 Active 89 DOM
  4. 2026-06-16
    days on market $295,000 Active 88 DOM
  5. 2026-06-15
    days on market $295,000 Active 87 DOM
  6. 2026-06-13
    days on market $295,000 Active 85 DOM
  7. 2026-06-09
    days on market $295,000 Active 81 DOM
  8. 2026-06-08
    days on market $295,000 Active 80 DOM
  9. 2026-06-07
    pricedays on market $295,000 Active 79 DOM
  10. 2026-06-04
    days on market $305,000 Active 76 DOM
  11. 2026-06-03
    days on market $305,000 Active 75 DOM
  12. 2026-06-02
    days on market $305,000 Active 74 DOM
  13. 2026-06-01
    days on market $305,000 Active 73 DOM
  14. 2026-05-31
    days on market $305,000 Active 72 DOM
  15. 2026-03-20
    listed $305,000 Active 611-char remark
    Show marketing remark (611 chars)

    Don’t miss this spacious Bryn Athyn model located on a desirable corner lot in the 55+ community of Buckingham Springs. This inviting home features an open kitchen with a bright breakfast room, along with a formal living room and dining room—perfect for entertaining guests. Enjoy the beautiful sunroom, complete with a large storage closet and direct access to the patio, offering a great space to relax year-round. The home includes two generously sized bedrooms, each with walk-in closets, and two full bathrooms. Come experience all this lovely home has to offer—you may just fall in love!

  16. 2017-08-01
    soldstatus $170,000 1579-char remark
    Show marketing remark (1579 chars)

    In the be beautiful village of Buckingham Springs is a lovely, well maintained home in turn-key condition. As you enter into the open living area, you'll immediately notice the abundant light. On your right is the large kitchen located in the front of the house. The kitchen has lots of counter space and a dining area that is ideal for everyday dining or your favorite morning beverage. New faucets and cabinet hardware lend eye appeal and practicality to this welcoming room. From the rear of the kitchen, you enter the separate dining area that affords expansion for additional guests at the table. Just down the hallway on your right, is the hall leading to a full size washer/dryer, utility tub and useful storage. Further on is the 20' X 10' Florida room. With sliding windows and a sliding door, all with screens, this offers year-round enjoyment. Leaving the veranda, your next view is the second bedroom with a walk-in closet. This comfortable room is opposite a full bath. Just down the hallway is the master bedroom with its own full bath and walk-in closet. In addition to abundant indoor storage is a shed to keep not-every-day items and perhaps, garden tools. A new roof in 2011 and a new HVAC unit installed in 2009 are pluses. Buckingham Springs, a 55+ development, offers a quiet and friendly atmosphere for active and not-so-active folks. The village has many recreational activities including the Bridge Club, Darts League. Enjoy the seasonal pool or a cookout at your home. Pets are allowed but just two per household. Call now to see this home and community.

  17. 2017-08-01
    soldstatus $170,000 Sold
    Show marketing remark (1579 chars)

    In the be beautiful village of Buckingham Springs is a lovely, well maintained home in turn-key condition. As you enter into the open living area, you'll immediately notice the abundant light. On your right is the large kitchen located in the front of the house. The kitchen has lots of counter space and a dining area that is ideal for everyday dining or your favorite morning beverage. New faucets and cabinet hardware lend eye appeal and practicality to this welcoming room. From the rear of the kitchen, you enter the separate dining area that affords expansion for additional guests at the table. Just down the hallway on your right, is the hall leading to a full size washer/dryer, utility tub and useful storage. Further on is the 20' X 10' Florida room. With sliding windows and a sliding door, all with screens, this offers year-round enjoyment. Leaving the veranda, your next view is the second bedroom with a walk-in closet. This comfortable room is opposite a full bath. Just down the hallway is the master bedroom with its own full bath and walk-in closet. In addition to abundant indoor storage is a shed to keep not-every-day items and perhaps, garden tools. A new roof in 2011 and a new HVAC unit installed in 2009 are pluses. Buckingham Springs, a 55+ development, offers a quiet and friendly atmosphere for active and not-so-active folks. The village has many recreational activities including the Bridge Club, Darts League. Enjoy the seasonal pool or a cookout at your home. Pets are allowed but just two per household. Call now to see this home and community.

  18. 2017-06-29
    status Under Contract
  19. 2017-06-14
    status Active
  20. 2017-05-31
    historical Contingent - Other
  21. 2017-05-25
    price $172,900
  22. 2017-04-26
    price $178,400
  23. 2016-10-22
    listed $179,900 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
$2,461 · $205/mo
Projected year-2 tax
$3,561 · $297/mo
Expected delta
+$1,100/yr (+$92/mo · 44.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 73% 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 4/10 Moderate 4 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
$37,359
− Mortgage interest
−$16,525
− Property taxes
−$2,461
− Insurance
−$1,475
− Repairs & maintenance
−$2,989
− Management
−$2,989
− Depreciation
−$8,582
Taxable income
$2,340
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$562
After-tax cash flow
$6,452/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 Bucks SD
NCES district ID
4205310
Math proficiency
55% ▼ -12.00%
Reading proficiency
71% ▼ -12.00%
Median HH income
$97,513
Composite
58.05/100
National rank
#1032
State rank
#37 of 539 in PA

Livability — Richboro

Score
75/100
State rank
#459
US rank
#4183

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bucks County · 506,477 people
City population
10,864
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
13,649
Household income
$184,833
Rent vs Own
11.0% rent · 89.0% own
Severe rent burden
212.0

Population outlook (Bucks County) Hauer SSP2

Today (2025)
630,973 people
By 2030
627,093 · -0.6%
By 2040
609,680 · -3.4%
By 2050
584,225 · -7.4%
By 2075
539,840 · -14.4%
By 2100
483,970 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Asian 6% Hispanic / Latino 4%
Common ancestry
Romanian 8% Italian 4% Scotch-Irish 3%
Foreign-born
10% · Canada, China, Dominican Republic
Languages at home
90% English-only · Other Indo-European 2% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Bucks

2024 margin
Toss-up / Even · D 49.5% · R 49.5%
2008→2024 swing
-8.7pp toward R · 2008: 8.7pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+4.4 2016: D+0.6 2012: D+1.2 2008: D+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -133.64%
Current HPI
289.3189
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

+69.5% since first listed
9 events — show timeline
  • 2026-03-20 Listed $305,000 BRIGHT MLS
  • 2017-08-01 Sold (MLS) $170,000 TREND
  • 2017-08-01 Sold (MLS) $170,000 BRIGHT MLS
  • 2017-06-29 Pending TREND
  • 2017-06-14 Relisted TREND
  • 2017-05-31 Contingent TREND
  • 2017-05-25 Price Changed $172,900 TREND
  • 2017-04-26 Price Changed $178,400 TREND
  • 2016-10-22 Listed $179,900 TREND

Property tax history

+1.3%/yr

Latest (2026): $2,461 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…