CashFlowRE
Sign in Sign up
1908 Washington Ave
C- Composite 50.46
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 +19.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.8/10.0
  • Schools +4.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

1908 Washington Ave · Brickerville, PA 17543
1 bd · 1.0 ba · 864 sqft · Other public records · 9 Days on market
Built 1953 0.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor and outdoor enthusiast alert! Definitely a unique property and location! This cabin-like home is nestled on a mature half acre lot just 6 miles North of popular downtown Lititz. Cherished by the same family since 1954, the home was expanded in 1986 and full indoor plumbing and water was added. The functional layout features a main-floor living room, eat-in kitchen, and full bathroom, with two cozy bedrooms upstairs on the second level. It’s ready for a new owner, willing to take on some updating to make it their own. For the avid sportsman, this could be a great hunting cabin with State Games Land 156 only 2 miles away! Calling Investors; you know it’s hard to find a ho

Key facts

  • 0.5 acre lot
  • Built 1953
  • Listed 9 days

Property features AI

Exterior

  • Parking: Unpaved off-site parking
  • Utilities: Well water; On-site septic system with holding tank; Electric service available; Water available; Sewer available; Cable TV available
  • Home design: Detached structure; Single-story entry (information indicates upper-level bedrooms); Year of major remodel/effective year 1986
  • Construction: Frame construction with metal siding; Slab foundation; Built/updated effective 1986
  • Exterior features: Not in a federal flood zone; Above grade and below grade structures

Interior

  • Kitchen: Refrigerator; Microwave; Gas oven/range
  • Bedrooms: Two bedrooms on the upper level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Electric baseboard heating; Window air conditioning units (electric); Electric hot water
  • Interior features: Ceiling fan(s); Built-ins; Combination kitchen/dining
  • Laundry & utility: Washer/dryer hookups on the main floor

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 1-bed/1.0-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/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 $156k (2.2% below list).
  • Recommended offer: $156k (2.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#1,149 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A; Watch: amenities F, commute F, health & safety 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: Warwick Shs (math 86% / reading 50%, grade B, #59 of 437 statewide, top 14%, 1,230 students, 28% FRL).
  • Zoned-school proficiency averages 68% at this address vs 50% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Warwick SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 214 active listings in the ZIP; 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 $5k 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 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — 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 $156,448 (2.2% below list)

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
7.63%
Cash-on-cash
4.78%
DSCR
1.21
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.9%
Equity multiple
0.67×
Total profit
$-14,555
Equity at exit
$23,842
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$1,933
Equity at exit
$13,825

Cash invested: $44,772 (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 17543

Active inventory
214
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,564 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$152 /mo · $1,829/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$178

Break-even live

Break-even rent $1,339
Max offer price $159,900
Occupancy floor 84%

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
$39,975
Closing costs
$4,797
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 2 events

  1. 2026-05-20
    listed $159,900 Active
  2. 2026-05-19
    historical $159,900

ⓘ 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
$1,829 · $152/mo
Projected year-2 tax
$2,178 · $181/mo
Expected delta
+$349/yr (+$29/mo · 19.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$18,774
− Mortgage interest
−$8,957
− Property taxes
−$1,829
− Insurance
−$800
− Repairs & maintenance
−$1,502
− Management
−$1,502
− Depreciation
−$4,652
Taxable loss
−$467
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$112
After-tax cash flow
$2,253/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 — Brickerville

Score
65/100
State rank
#1149
US rank
#13260

Category grades

Amenities F Commute F Cost of living A 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
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-20 Listed $159,900 BRIGHT MLS
  • 2026-05-19 Coming Soon $159,900 BRIGHT MLS

Property tax history

-0.4%/yr

Latest (2026): $1,829 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…