CashFlowRE
Sign in Sign up
7 Blizzard Trl
C- Composite 50.92
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • DSCR +4.5/10.0
  • 1% rule +4.3/10.0
  • Schools +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

7 Blizzard Trl · Carroll Valley, PA 17320
3 bd · 2.0 ba · 1,428 sqft · Other public records · 9 Days on market
Built 1985 0.52 ac lot $151/sqft · 31% below area Est $313k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this 3 bedroom two bath rancher in Carroll Valley. From the moment you step on the front porch you will see the charm of this home which offers a formal dining room, office and laundry room and spacious eat in kitchen. Get ready to finish this season entertaining outdoors with a generous size level lot and two tier back deck. This home truly is a joy to own!

Key facts

  • 0.52-acre lot
  • Public sewer
  • Unfinished basement

Tags

SINGLE LEVEL LIVINGUNFINISHED BASEMENT0.52-ACRE LOTWELL WATERPUBLIC SEWER

Property features AI

Finance

  • HOA & community: Ground rent paid annually

Exterior

  • Parking: Attached carport (1 space)
  • Utilities: Well water; Public sewer; 200+ amp electric service; Electric hot water
  • Home design: Manufactured home; Shingle roof
  • Construction: Aluminum siding
  • Exterior features: Level, cleared lot; Deck(s); Porch(es); Shed; Not located in a federal flood zone

Interior

  • Kitchen: Dishwasher; Built-in microwave; Electric oven/range; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Electric baseboard heating; Window air conditioning units
  • Interior features: Full basement; Living room; Dining room; Laundry on main floor
  • Laundry & utility: Washer; 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/2.0-bath other listed at $215k.

Deal economics

  • At list price, monthly cash flow is $59 ($707/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (7.0% below list).
  • Recommended offer: $200k (7.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.8% in Carroll Valley — 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 64/100 on livability (#1,177 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Fairfield Area SD (rural): math 37% / reading 55% proficiency, ranked #215 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Fairfield Area Hs (math 62%, 298 students, 18% FRL) — zoned schools at 18% FRL track the district average.
  • Market conditions: 74 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 403 units permitted in Adams County in 2024 (0 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.
  • Adams County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 27y 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 $180k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $199,900 (7.0% below list)

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
0.93%
Cap rate
6.62%
Cash-on-cash
1.17%
DSCR
1.05
GRM
9.0

CMA / ARV

ARV (median comp)
$312,644
List price
$215,000
Delta
-31.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-14.4%
Equity multiple
0.48×
Total profit
$-31,037
Equity at exit
$32,057
10-year hold
IRR
-5.6%
Equity multiple
0.63×
Total profit
$-21,988
Equity at exit
$18,589

Cash invested: $60,200 (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 17320

Home prices YoY
-7.1%
Active inventory
74
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,999 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$303 /mo · $3,639/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$59

Break-even live

Break-even rent $1,924
Max offer price $215,000
Occupancy floor 92%

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
$53,750
Closing costs
$6,450
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
28 W Main St Fairfield, PA 3.0 2.5 1795 $1,999 $1.11 44d 1 0.92mi

Listing history 12 events

  1. 2026-05-14
    status Pending 578-char remark
  2. 2026-05-05
    listed $215,000 Active 578-char remark
  3. 2020-11-06
    soldstatus $180,000
  4. 2020-10-27
    soldstatus $180,000 Closed 376-char remark
    Show marketing remark (376 chars)

    Welcome home to this 3 bedroom two bath rancher in Carroll Valley. From the moment you step on the front porch you will see the charm of this home which offers a formal dining room, office and laundry room and spacious eat in kitchen. Get ready to finish this season entertaining outdoors with a generous size level lot and two tier back deck. This home truly is a joy to own!

  5. 2020-09-28
    status Pending 376-char remark
    Show marketing remark (376 chars)

    Welcome home to this 3 bedroom two bath rancher in Carroll Valley. From the moment you step on the front porch you will see the charm of this home which offers a formal dining room, office and laundry room and spacious eat in kitchen. Get ready to finish this season entertaining outdoors with a generous size level lot and two tier back deck. This home truly is a joy to own!

  6. 2020-09-18
    status Active 376-char remark
    Show marketing remark (376 chars)

    Welcome home to this 3 bedroom two bath rancher in Carroll Valley. From the moment you step on the front porch you will see the charm of this home which offers a formal dining room, office and laundry room and spacious eat in kitchen. Get ready to finish this season entertaining outdoors with a generous size level lot and two tier back deck. This home truly is a joy to own!

  7. 2020-09-04
    status Pending 376-char remark
    Show marketing remark (376 chars)

    Welcome home to this 3 bedroom two bath rancher in Carroll Valley. From the moment you step on the front porch you will see the charm of this home which offers a formal dining room, office and laundry room and spacious eat in kitchen. Get ready to finish this season entertaining outdoors with a generous size level lot and two tier back deck. This home truly is a joy to own!

  8. 2020-08-31
    listed $175,000 Active 376-char remark
    Show marketing remark (376 chars)

    Welcome home to this 3 bedroom two bath rancher in Carroll Valley. From the moment you step on the front porch you will see the charm of this home which offers a formal dining room, office and laundry room and spacious eat in kitchen. Get ready to finish this season entertaining outdoors with a generous size level lot and two tier back deck. This home truly is a joy to own!

  9. 1999-07-30
    soldstatus $104,000
    Show marketing remark (363 chars)

    THIS 3 BEDROOM, 2 BATH 1440 SQ. FT. RANCHER ON A LEVEL LOT IN CARROLL VALLEY HAS A FORMAL DINING ROOM, OFFICE, & LAUNDRY ROOM ON MAIL LEVEL. MANY APPLIANCES CONVEY. THE HOME FEATURES A FRONT PORCH, TWO LEVEL BACK DECK, 24 FOOT ABOVE GROUND POOL & STORAGE SHED. THE BASEMENT IS FULL SIZE. LOVELY LANDSCAPING. PUBLIC SEWER. (6X6 LAUNDRY, 10X11 OFFICE). |

  10. 1999-07-30
    soldstatus $104,000
    Show marketing remark (363 chars)

    THIS 3 BEDROOM, 2 BATH 1440 SQ. FT. RANCHER ON A LEVEL LOT IN CARROLL VALLEY HAS A FORMAL DINING ROOM, OFFICE, & LAUNDRY ROOM ON MAIL LEVEL. MANY APPLIANCES CONVEY. THE HOME FEATURES A FRONT PORCH, TWO LEVEL BACK DECK, 24 FOOT ABOVE GROUND POOL & STORAGE SHED. THE BASEMENT IS FULL SIZE. LOVELY LANDSCAPING. PUBLIC SEWER. (6X6 LAUNDRY, 10X11 OFFICE). |

  11. 1999-06-06
    historical
    Show marketing remark (363 chars)

    THIS 3 BEDROOM, 2 BATH 1440 SQ. FT. RANCHER ON A LEVEL LOT IN CARROLL VALLEY HAS A FORMAL DINING ROOM, OFFICE, & LAUNDRY ROOM ON MAIL LEVEL. MANY APPLIANCES CONVEY. THE HOME FEATURES A FRONT PORCH, TWO LEVEL BACK DECK, 24 FOOT ABOVE GROUND POOL & STORAGE SHED. THE BASEMENT IS FULL SIZE. LOVELY LANDSCAPING. PUBLIC SEWER. (6X6 LAUNDRY, 10X11 OFFICE). |

  12. 1999-05-03
    listed $107,900
    Show marketing remark (363 chars)

    THIS 3 BEDROOM, 2 BATH 1440 SQ. FT. RANCHER ON A LEVEL LOT IN CARROLL VALLEY HAS A FORMAL DINING ROOM, OFFICE, & LAUNDRY ROOM ON MAIL LEVEL. MANY APPLIANCES CONVEY. THE HOME FEATURES A FRONT PORCH, TWO LEVEL BACK DECK, 24 FOOT ABOVE GROUND POOL & STORAGE SHED. THE BASEMENT IS FULL SIZE. LOVELY LANDSCAPING. PUBLIC SEWER. (6X6 LAUNDRY, 10X11 OFFICE). |

ⓘ 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
$3,639 · $303/mo
Projected year-2 tax
$3,639 · $303/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$23,988
− Mortgage interest
−$12,043
− Property taxes
−$3,639
− Insurance
−$1,075
− Repairs & maintenance
−$1,919
− Management
−$1,919
− Depreciation
−$6,255
Taxable loss
−$2,862
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$687
After-tax cash flow
$1,394/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
Fairfield Area SD
NCES district ID
4209540
Math proficiency
37% ▼ -11.00%
Reading proficiency
55% ▼ -7.00%
Median HH income
$67,562
Composite
41.08/100
National rank
#3573
State rank
#215 of 539 in PA

Livability — Carroll Valley

Score
64/100
State rank
#1177
US rank
#13724

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carroll Valley, PA
City population
8,103
Population (ZIP)
8,103

Population outlook (Adams County) Hauer SSP2

Today (2025)
102,494 people
By 2030
101,890 · -0.6%
By 2040
98,417 · -4.0%
By 2050
92,014 · -10.2%
By 2075
76,128 · -25.7%
By 2100
58,931 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 5% Slovak 3% Lithuanian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Adams

2024 margin
Solid R (+33.6) · D 32.7% · R 66.4%
2008→2024 swing
-14.1pp toward R · 2008: -19.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+34.1 2016: R+36.4 2012: R+27.6 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -22.65%
Current HPI
294.5402
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+99.3% since first listed
12 events — show timeline
  • 2026-05-14 Pending BRIGHT MLS
  • 2026-05-05 Listed $215,000 BRIGHT MLS
  • 2020-11-06 Sold (Public Records) $180,000 Public Records
  • 2020-10-27 Sold (MLS) $180,000 BRIGHT MLS
  • 2020-09-28 Pending BRIGHT MLS
  • 2020-09-18 Relisted BRIGHT MLS
  • 2020-09-04 Pending BRIGHT MLS
  • 2020-08-31 Listed $175,000 BRIGHT MLS
  • 1999-07-30 Sold (Public Records) $104,000 Public Records
  • 1999-07-30 Sold (MLS) $104,000 BRIGHT MLS
  • 1999-06-06 Listing Removed BRIGHT MLS
  • 1999-05-03 Listed $107,900 BRIGHT MLS

Property tax history

+2.3%/yr

Latest (2026): $3,639 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…