CashFlowRE
Sign in Sign up
55 Birch Ln
B Composite 71.9
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.2/5.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$81,000

55 Birch Ln · Columbia, PA 17512
2 bd · 1.5 ba · 1,352 sqft · Manufactured public records · 29 Days on market
Built 2016 $60/sqft · 72% below area ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

Key facts

  • 2 parking spots
  • Built 2016
  • Listed 29 days

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/1.5-bath manufactured listed at $81k.

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 ($1k rent vs $81k).
  • Recommended offer: $80k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.9% vs local median 4.0% in Columbia — 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 73/100 on livability (#538 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, amenities D, schools D-.
  • 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: Rents rising fast (+7.0%/yr); 126 active listings in the ZIP; 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 $560 of loan paydown is wiped out by about $2k 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 + 7.0% rent growth), your $23k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($80k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $34k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $79,785 (1.5% 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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.
  4. 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.
  5. 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
1.78%
Cap rate
14.95%
Cash-on-cash
30.90%
DSCR
2.37
GRM
4.7

CMA / ARV

ARV (median comp)
$285,790
List price
$81,000
Delta
-71.66%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.0% rent growth · sell at horizon

5-year hold
IRR
30.1%
Equity multiple
2.33×
Total profit
$30,139
Equity at exit
$12,077
10-year hold
IRR
39.6%
Equity multiple
5.46×
Total profit
$101,171
Equity at exit
$7,003

Cash invested: $22,680 (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 17512

Home prices YoY
-23.7%
Rents YoY
7.0%
Active inventory
126
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,444 medium interval (Pro) →
Mortgage (P&I)
$425
Tax from tax record
$98 /mo · $1,181/yr
Insurance
$34
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$584

Break-even live

Break-even rent $705
Max offer price $81,000
Occupancy floor 55%

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
$20,250
Closing costs
$2,430
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 6 events

  1. 2026-05-15
    price $89,900 1070-char remark
    Show marketing remark (1070 chars)

    Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

  2. 2026-05-14
    status Active 1070-char remark
    Show marketing remark (1070 chars)

    Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

  3. 2026-05-07
    status Pending 1070-char remark
    Show marketing remark (1070 chars)

    Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

  4. 2026-05-02
    price $99,900 1070-char remark
    Show marketing remark (1070 chars)

    Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

  5. 2026-04-22
    listed $114,900 Active 1070-char remark
    Show marketing remark (1070 chars)

    Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

  6. 2026-04-14
    historical $114,900 1070-char remark
    Show marketing remark (1070 chars)

    Welcome to 55 Birch Ln— Priced to sell! This is a well-designed double wide home that offers comfortable living with a functional layout perfect for everyday life. This home features a spacious interior with a seamless flow between the main living areas, providing plenty of room to relax or entertain. Enjoy a generously sized living room that opens into the kitchen and dining area, creating a warm and connected space for family gatherings. The kitchen offers ample cabinet and counter space, making meal prep both easy and efficient. The home includes nicely sized bedrooms, including a primary suite that provides a private retreat with its own bathroom. Additional bedrooms offer flexibility for guests, a home office, or hobbies. Outside, you’ll find space perfect for relaxing, gardening, or hosting friends and family. With its thoughtful layout and comfortable design, this home is a great opportunity for anyone looking for affordable, easy living. Don’t miss your chance to make 55 Birch Ln your next home—schedule your showing today!

ⓘ 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
$1,181 · $98/mo
Projected year-2 tax
$1,230 · $103/mo
Expected delta
+$49/yr (+$4/mo · 4.2%)

ⓘ 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 ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% 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
$17,332
− Mortgage interest
−$4,537
− Property taxes
−$1,181
− Insurance
−$405
− Repairs & maintenance
−$1,387
− Management
−$1,387
− Depreciation
−$2,356
Taxable income
$6,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,459
After-tax cash flow
$5,550/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 — Columbia

Score
73/100
State rank
#538
US rank
#5040

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lancaster County · 390,309 people
City population
18,148
Metro
Lancaster, PA
Population (ZIP)
18,148
Household income
$66,684
Rent vs Own
35.0% rent · 65.0% own
Severe rent burden
647.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 15% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 10% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 2% Polish 1%
Foreign-born
4% · Canada
Languages at home
89% English-only · Spanish 9% German/W. Germanic 1% Arabic 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
▼ -86.48%
Current HPI
278.1465
Rent YoY
▲ 7.00%
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

-21.8% since first listed
6 events — show timeline
  • 2026-05-15 Price Changed $89,900 BRIGHT MLS
  • 2026-05-14 Relisted BRIGHT MLS
  • 2026-05-07 Pending BRIGHT MLS
  • 2026-05-02 Price Changed $99,900 BRIGHT MLS
  • 2026-04-22 Listed $114,900 BRIGHT MLS
  • 2026-04-14 Coming Soon $114,900 BRIGHT MLS

Property tax history

+1.8%/yr

Latest (2026): $1,181 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…