CashFlowRE
Sign in Sign up
337 Crosswinds Dr
F Composite 33.86
Why this score? — see what drove the F 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 +13.1/30.0
  • Schools +4.4/10.0
  • Livability +4.3/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$335,000

337 Crosswinds Dr · Lititz, PA 17543
3 bd · 1.5 ba · 1,232 sqft · Townhouse public records · 4 Days on market
Built 1998 6,970 sqft lot Est $274k · 22% over $22/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome Home! Step into this beautifully updated 3-bedroom, 1.5-bath end-unit townhome, perfectly situated in the heart of charming Lititz. Over the past four years, this home has seen numerous upgrades including a new roof, new HVAC system, new tub and shower surround, new rear deck, and all-new flooring throughout. Whether you’re a first-time homebuyer or looking for a solid investment opportunity, this home checks all the boxes. The fully finished basement offers additional living space, ideal for a family room, home office, or gym. As an end unit, you’ll enjoy extra yard space on the side and back — perfect for outdoor relaxation or entertaining. Located just a short walk from parks, shopping, and everything that makes Lititz such a special place to live. Don’t miss out — schedule your showing today. This one won’t last long!

Key facts

  • $22 HOA
  • Garage
  • Built 1998

Property features AI

Finance

  • HOA & community: HOA fee of $67 quarterly; HOA covers common area maintenance; Community common grounds

Exterior

  • Parking: Attached front-entry garage with inside access and garage door opener; One garage space plus two driveway spaces (total three parking spaces); Asphalt paved driveway and paved parking; Off-street parking available
  • Utilities: Public water; Public sewer; Electric available; Natural gas available
  • Home design: End of row townhouse; Fee simple ownership; Very good condition
  • Construction: Vinyl siding and brick exterior; Composite/shingle roof; Block foundation; Double-pane insulated windows; Below-grade finished area (walkout level) with garage access and outside entrance; basement mostly finished
  • Exterior features: Exterior lighting; Sidewalks; Street lights; Deck(s); Backs to trees; Front yard; Rear yard; Side yards; Landscaping; Planned unit development (PUD)

Interior

  • Kitchen: Built-in microwave; Dishwasher; Disposal; Gas oven/range; Refrigerator; Stainless steel appliances
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Hardwood; Wood; Ceramic tile; Laminate; Vinyl
  • Bathrooms: One full bathroom on upper level; One half bathroom on main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; 150 amp electrical service with circuit breakers; Electric hot water
  • Interior features: Attic; Breakfast area; Ceiling fan(s); Combination kitchen and dining; Dining area; Traditional floor plan; Kitchen with table space; Wood floors; Dry wall walls and ceilings; Sliding glass and storm doors (insulated)
  • 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 3-bed/1.5-bath townhouse listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-12 ($-149/yr) — negative.
  • To cash-flow at today's rent, offer at most $333k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $272k (18.7% below list).
  • Recommended offer: $272k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.9% in Lititz — 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 86/100 on livability (#57 in PA, #396 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Warwick SD (suburban): math 42% / reading 58% proficiency, ranked #158 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Kissel Hill El Sch (math 41% / reading 57%, grade D, #712 of 1,518 statewide, top 47%, 577 students, 33% FRL); Warwick Ms (math 23% / reading 57%, grade F, #257 of 512 statewide, top 52%, 578 students, 35% FRL); Warwick Shs (math 86% / reading 50%, grade B, #59 of 437 statewide, top 14%, 1,230 students, 28% FRL).
  • Market conditions: 218 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,093 units permitted in Lancaster County in 2024 (201 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($97k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 22y ago; this cycle's ask is 3% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $272,390 (18.7% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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
0.81%
Cap rate
6.25%
Cash-on-cash
-0.16%
DSCR
0.99
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$273,504
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
427 Crosswinds Dr 0.10mi 3/1.5 1,200 (-3%) 7mo $263,000 $219 85
407 Crosswinds Dr 0.09mi 3/1.5 1,352 (+10%) 5mo $317,500 $235 75
399 Crosswinds Dr 0.09mi 3/1.5 1,296 (+5%) 19mo $265,000 $204 71
483 Crosswinds Dr 0.28mi 3/2.0 1,276 (+4%) 11mo $300,000 $235 70
462 Crosswinds Dr 0.20mi 3/2.0 1,260 (+2%) 20mo $275,000 $218 68
24 Heron Rd 0.06mi 3/2.5 1,416 (+15%) 3mo $341,000 $241 66
461 Crosswinds Dr 0.22mi 3/1.5 1,392 (+13%) 11mo $307,000 $221 59
723 W 6th St 0.37mi 3/1.5 1,344 (+9%) 11mo $330,000 $246 58
762 Keller Dr 0.39mi 3/2.5 1,350 (+10%) 5mo $308,000 $228 57
342 Crosswinds Dr 0.03mi 3/2.5 1,416 (+15%) 18mo $310,000 $219 54
769 Keller Dr 0.41mi 3/2.5 1,350 (+10%) 20mo $295,000 $219 45
41 Winding Way 0.28mi 2/1.0 (-1) 1,108 (-10%) 23mo $245,500 $222 44

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
-16.6%
Equity multiple
0.41×
Total profit
$-55,125
Equity at exit
$49,950
10-year hold
IRR
-8.4%
Equity multiple
0.48×
Total profit
$-49,227
Equity at exit
$28,965

Cash invested: $93,800 (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 17543

Active inventory
218
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,724 medium interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$246 /mo · $2,951/yr
Insurance
$140
HOA
$22
Vacancy / Maint / Mgmt
$572
Net cashflow
$-12

Break-even live

Break-even rent $2,740
Max offer price $332,812
Occupancy floor 95%

Sensitivity live

Price -10% $177 -5% $82 +0% $-12 +5% $-107 +10% $-202
Rent -10% $-228 -5% $-120 +0% $-12 +5% $95 +10% $203
Rate -1.0pp $156 -0.5pp $73 base $-12 +0.5pp $-99 +1.0pp $-188

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
$83,750
Closing costs
$10,050
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Wickshire Cir Lititz, PA 1.0–2.0 1.0–2.0 1038 $3,688 $3.55 15d 4 0.13mi
446 Crosswinds Dr Lititz, PA 3.0 2.0 1284 $2,250 $1.75 45d 1 0.19mi
446 Crosswinds Dr Lititz, PA 3.0 2.0 1300 $2,250 $1.73 15d 1 0.19mi
100 W Kleine Ln Lititz, PA 2.0 1.0–2.0 874 $2,095 $2.40 15d 12 1.47mi

HOA detail

Monthly dues
$22 · $264/yr
Likely covers
gym

Listing history 32 events

  1. 2026-05-31
    pricestatus $335,000 Pending 4 DOM
  2. 2026-05-30
    days on market $325,000 Active 4 DOM
  3. 2026-05-22
    historical $325,000
  4. 2025-05-21
    soldstatus $325,000
  5. 2025-05-16
    soldstatus $325,000 Closed 877-char remark
    Show marketing remark (877 chars)

    Welcome Home! Step into this beautifully updated 3-bedroom, 1.5-bath end-unit townhome, perfectly situated in the heart of charming Lititz. Over the past four years, this home has seen numerous upgrades including a new roof, new HVAC system, new tub and shower surround, new rear deck, and all-new flooring throughout. Whether you’re a first-time homebuyer or looking for a solid investment opportunity, this home checks all the boxes. The fully finished basement offers additional living space, ideal for a family room, home office, or gym. As an end unit, you’ll enjoy extra yard space on the side and back — perfect for outdoor relaxation or entertaining. Located just a short walk from parks, shopping, and everything that makes Lititz such a special place to live. Don’t miss out — schedule your showing today. This one won’t last long!

  6. 2025-04-15
    status Pending 877-char remark
    Show marketing remark (877 chars)

    Welcome Home! Step into this beautifully updated 3-bedroom, 1.5-bath end-unit townhome, perfectly situated in the heart of charming Lititz. Over the past four years, this home has seen numerous upgrades including a new roof, new HVAC system, new tub and shower surround, new rear deck, and all-new flooring throughout. Whether you’re a first-time homebuyer or looking for a solid investment opportunity, this home checks all the boxes. The fully finished basement offers additional living space, ideal for a family room, home office, or gym. As an end unit, you’ll enjoy extra yard space on the side and back — perfect for outdoor relaxation or entertaining. Located just a short walk from parks, shopping, and everything that makes Lititz such a special place to live. Don’t miss out — schedule your showing today. This one won’t last long!

  7. 2025-04-11
    listed $325,000 Active 877-char remark
    Show marketing remark (877 chars)

    Welcome Home! Step into this beautifully updated 3-bedroom, 1.5-bath end-unit townhome, perfectly situated in the heart of charming Lititz. Over the past four years, this home has seen numerous upgrades including a new roof, new HVAC system, new tub and shower surround, new rear deck, and all-new flooring throughout. Whether you’re a first-time homebuyer or looking for a solid investment opportunity, this home checks all the boxes. The fully finished basement offers additional living space, ideal for a family room, home office, or gym. As an end unit, you’ll enjoy extra yard space on the side and back — perfect for outdoor relaxation or entertaining. Located just a short walk from parks, shopping, and everything that makes Lititz such a special place to live. Don’t miss out — schedule your showing today. This one won’t last long!

  8. 2020-09-11
    soldstatus $189,900
  9. 2020-09-10
    soldstatus $189,900 Closed 506-char remark
    Show marketing remark (506 chars)

    Welcome home to this spacious 3 bedroom end unit townhome in the desirable Lititz community. This home features freshly painted walls in every room on the main and upper levels. The master bedroom boasts a walk in closet with many built-ins for organization. The lower level has a finished den for added living space to relax or workout. A brand new roof will be installed before settlement! This home is within walking distance to some of Lititz's hot spots and a quick 4 minute drive to downtown Lititz.

  10. 2020-07-29
    status Pending 506-char remark
    Show marketing remark (506 chars)

    Welcome home to this spacious 3 bedroom end unit townhome in the desirable Lititz community. This home features freshly painted walls in every room on the main and upper levels. The master bedroom boasts a walk in closet with many built-ins for organization. The lower level has a finished den for added living space to relax or workout. A brand new roof will be installed before settlement! This home is within walking distance to some of Lititz's hot spots and a quick 4 minute drive to downtown Lititz.

  11. 2020-07-20
    listed $189,900 Active 506-char remark
    Show marketing remark (506 chars)

    Welcome home to this spacious 3 bedroom end unit townhome in the desirable Lititz community. This home features freshly painted walls in every room on the main and upper levels. The master bedroom boasts a walk in closet with many built-ins for organization. The lower level has a finished den for added living space to relax or workout. A brand new roof will be installed before settlement! This home is within walking distance to some of Lititz's hot spots and a quick 4 minute drive to downtown Lititz.

  12. 2019-06-10
    soldstatus $174,900
  13. 2019-06-07
    historical
  14. 2019-06-07
    soldstatus $174,900 Closed
  15. 2019-05-01
    status Pending
  16. 2019-04-26
    status Active
  17. 2019-04-11
    status Pending
  18. 2019-04-08
    listed $174,900 Active
  19. 2014-02-19
    soldstatus $154,000
  20. 2014-02-14
    soldstatus $154,000
  21. 2014-01-08
    historical
  22. 2013-12-19
    listed $149,000
  23. 2013-12-19
    historical
  24. 2013-09-03
    listed $149,000
  25. 2013-06-26
    soldstatus $100,500
  26. 2013-05-31
    historical
  27. 2013-02-26
    listed $103,500
  28. 2004-07-21
    soldstatus $129,933
  29. 2004-07-19
    soldstatus $129,933
  30. 2004-05-12
    historical
  31. 2004-04-23
    listed $132,900
  32. 1998-08-07
    soldstatus $183,200

ⓘ 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
$2,951 · $246/mo
Projected year-2 tax
$4,122 · $343/mo
Expected delta
+$1,171/yr (+$98/mo · 39.7%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$32,687
− Mortgage interest
−$18,765
− Property taxes
−$2,951
− Insurance
−$1,675
− Repairs & maintenance
−$2,615
− Management
−$2,615
− HOA
−$264
− Depreciation
−$9,745
Taxable loss
−$5,944
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,426
After-tax cash flow
$1,278/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
Warwick SD
NCES district ID
4224960
Math proficiency
42% ▼ -6.00%
Reading proficiency
58% ▼ -11.00%
Median HH income
$63,696
Composite
44.03/100
National rank
#2884
State rank
#158 of 539 in PA

Livability — Lititz

Score
86/100
State rank
#57
US rank
#396

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lancaster County · 390,309 people
Metro
Lancaster, PA
Population (ZIP)
45,912
Household income
$97,435
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
1164.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 6% Two or more races 5% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 3%
Common ancestry
Romanian 3% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada, India, Vietnam
Languages at home
92% English-only · Spanish 3% German/W. Germanic 2% Other Indo-European 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
▼ -283.22%
Current HPI
265.3653
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

+77.4% since first listed
30 events — show timeline
  • 2026-05-22 Coming Soon $325,000 BRIGHT MLS
  • 2025-05-21 Sold (Public Records) $325,000 Public Records
  • 2025-05-16 Sold (MLS) $325,000 BRIGHT MLS
  • 2025-04-15 Pending BRIGHT MLS
  • 2025-04-11 Listed $325,000 BRIGHT MLS
  • 2020-09-11 Sold (Public Records) $189,900 Public Records
  • 2020-09-10 Sold (MLS) $189,900 BRIGHT MLS
  • 2020-07-29 Pending BRIGHT MLS
  • 2020-07-20 Listed $189,900 BRIGHT MLS
  • 2019-06-10 Sold (Public Records) $174,900 Public Records
  • 2019-06-07 Listing Removed BRIGHT MLS
  • 2019-06-07 Sold (MLS) $174,900 BRIGHT MLS
  • 2019-05-01 Pending BRIGHT MLS
  • 2019-04-26 Relisted BRIGHT MLS
  • 2019-04-11 Pending BRIGHT MLS
  • 2019-04-08 Listed $174,900 BRIGHT MLS
  • 2014-02-19 Sold (Public Records) $154,000 Public Records
  • 2014-02-14 Sold (MLS) $154,000 BRIGHT MLS
  • 2014-01-08 Listing Removed BRIGHT MLS
  • 2013-12-19 Listing Removed BRIGHT MLS
  • 2013-12-19 Listed $149,000 BRIGHT MLS
  • 2013-09-03 Listed $149,000 BRIGHT MLS
  • 2013-06-26 Sold (MLS) $100,500 BRIGHT MLS
  • 2013-05-31 Listing Removed BRIGHT MLS
  • 2013-02-26 Listed $103,500 BRIGHT MLS
  • 2004-07-21 Sold (Public Records) $129,933 Public Records
  • 2004-07-19 Sold (MLS) $129,933 BRIGHT MLS
  • 2004-05-12 Listing Removed BRIGHT MLS
  • 2004-04-23 Listed $132,900 BRIGHT MLS
  • 1998-08-07 Sold (Public Records) $183,200 Public Records

Property tax history

+1.9%/yr

Latest (2026): $2,951 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…