CashFlowRE
Sign in Sign up
824 Carrie Ct
C- Composite 51.05
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 +23.1/30.0
  • DSCR +7.4/10.0
  • 1% rule +4.7/10.0
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.1/15.0
  • Appreciation +0.0/10.0

$189,000

824 Carrie Ct · Lancaster, PA 17601
2 bd · 2.0 ba · 1,092 sqft · Manufactured public records · 96 Days on market
Built 2026 $173/sqft · 56% above area Est $165k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Community: Villages at Greenfield Lot Rent: $585/month (includes trash) Home Description: New Manufactured Home 28 X 56 double wide manufactured home offering 3 bedrooms and 2 bathroom. Home features natural gas heat. An 8x10 storage shed is included. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Residents enjoy access to indoor heated and outdoor swimming pools at Greenfield Estates, along with a variety of community events and activities including seasonal gatherings, recreational walking trails, educational programs, and more. Additional Information: Buyer must obtain community approval. Lot rent subject to change Virtual Tour Colors and Features may be different then actual Home. .. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Optional Pool Membership to the pool located at Greenfield Estates. The Pool is not included as part of lot rent. Our Residents can Purchase a pool membership annually through Greenfields Estates. Greenfield Estates offers community events, seasonal gatherings, walking trails, and educational programs for residents to enjoy. Additional Information: Buyer must obtain community approval. Lot rent subject to change. Villages at Greenfield (formerly Eastwood Village) is a manufactured housing land lease community conveniently located in the heart of Lancaster County in East Lampeter Township with easy access to Route 30. The community design lends itself to a cozy, comfortable and private environment. Our picturesque landscape with country atmosphere is just moments away from shopping, dining, Amish tourism, cultural attractions in downtown Lancaster and the Health Campus. We are also an easy drive or train ride away from Philadelphia, New York, Baltimore and Washington D. C. Villages at Greenfield is an established community that carries a reputation of a well-maintained and managed community owned and operated by High Associates Ltd. We are scheduling tours of our new models homes. The HOA fee represents the monthly lot rent fee. Homeowners lease the land and own the home. There will be an additional 85 home lots that will be on foundations with the majority of the lots accommodating a garage.

Key facts

  • Natural gas heat
  • Central air
  • 8x10 storage shed

Tags

NATURAL GAS HEATCENTRAL AIR8X10 STORAGE SHEDCONVENIENT ACCESS TO ROUTE 30RECREATIONAL WALKING TRAILS

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 $189k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/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 $184k (2.8% below list).
  • Recommended offer: $172k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.2% in Lancaster — 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 85/100 on livability (#71 in PA, #498 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment C-.
  • Conestoga Valley SD (suburban): math 43% / reading 59% proficiency, ranked #156 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+4.0%/yr); 321 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $6k 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

  • It's been on market 96 days — a 9% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 8% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $171,990 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 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. 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
0.97%
Cap rate
8.45%
Cash-on-cash
7.72%
DSCR
1.34
GRM
8.6

CMA / ARV

ARV (median comp)
$165,425
List price
$189,000
Delta
14.25%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.99% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-7,184
Equity at exit
$28,181
10-year hold
IRR
7.0%
Equity multiple
1.55×
Total profit
$29,028
Equity at exit
$16,341

Cash invested: $52,920 (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 17601

Rents YoY
4.0%
Active inventory
321
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,836 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$40 /mo · $485/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$341

Break-even live

Break-even rent $1,405
Max offer price $189,000
Occupancy floor 76%

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
$47,250
Closing costs
$5,670
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
131 Highview Dr Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 44d 1 1.21mi
50 Knollwood Dr Lancaster, PA 2.0 1.5 1067 $1,925 $1.80 14d 3 1.44mi
2165 Old Philadelphia Pike Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 44d 1 1.47mi

Listing history 5 events

  1. 2026-05-06
    price $189,000 2719-char remark
    Show marketing remark (2719 chars)

    Community: Villages at Greenfield Lot Rent: $585/month (includes trash) Home Description: New Manufactured Home 28 X 56 double wide manufactured home offering 3 bedrooms and 2 bathroom. Home features natural gas heat. An 8x10 storage shed is included. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Residents enjoy access to indoor heated and outdoor swimming pools at Greenfield Estates, along with a variety of community events and activities including seasonal gatherings, recreational walking trails, educational programs, and more. Additional Information: Buyer must obtain community approval. Lot rent subject to change Virtual Tour Colors and Features may be different then actual Home. .. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Optional Pool Membership to the pool located at Greenfield Estates. The Pool is not included as part of lot rent. Our Residents can Purchase a pool membership annually through Greenfields Estates. Greenfield Estates offers community events, seasonal gatherings, walking trails, and educational programs for residents to enjoy. Additional Information: Buyer must obtain community approval. Lot rent subject to change. Villages at Greenfield (formerly Eastwood Village) is a manufactured housing land lease community conveniently located in the heart of Lancaster County in East Lampeter Township with easy access to Route 30. The community design lends itself to a cozy, comfortable and private environment. Our picturesque landscape with country atmosphere is just moments away from shopping, dining, Amish tourism, cultural attractions in downtown Lancaster and the Health Campus. We are also an easy drive or train ride away from Philadelphia, New York, Baltimore and Washington D. C. Villages at Greenfield is an established community that carries a reputation of a well-maintained and managed community owned and operated by High Associates Ltd. We are scheduling tours of our new models homes. The HOA fee represents the monthly lot rent fee. Homeowners lease the land and own the home. There will be an additional 85 home lots that will be on foundations with the majority of the lots accommodating a garage.

  2. 2026-04-22
    status Active 2719-char remark
    Show marketing remark (2719 chars)

    Community: Villages at Greenfield Lot Rent: $585/month (includes trash) Home Description: New Manufactured Home 28 X 56 double wide manufactured home offering 3 bedrooms and 2 bathroom. Home features natural gas heat. An 8x10 storage shed is included. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Residents enjoy access to indoor heated and outdoor swimming pools at Greenfield Estates, along with a variety of community events and activities including seasonal gatherings, recreational walking trails, educational programs, and more. Additional Information: Buyer must obtain community approval. Lot rent subject to change Virtual Tour Colors and Features may be different then actual Home. .. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Optional Pool Membership to the pool located at Greenfield Estates. The Pool is not included as part of lot rent. Our Residents can Purchase a pool membership annually through Greenfields Estates. Greenfield Estates offers community events, seasonal gatherings, walking trails, and educational programs for residents to enjoy. Additional Information: Buyer must obtain community approval. Lot rent subject to change. Villages at Greenfield (formerly Eastwood Village) is a manufactured housing land lease community conveniently located in the heart of Lancaster County in East Lampeter Township with easy access to Route 30. The community design lends itself to a cozy, comfortable and private environment. Our picturesque landscape with country atmosphere is just moments away from shopping, dining, Amish tourism, cultural attractions in downtown Lancaster and the Health Campus. We are also an easy drive or train ride away from Philadelphia, New York, Baltimore and Washington D. C. Villages at Greenfield is an established community that carries a reputation of a well-maintained and managed community owned and operated by High Associates Ltd. We are scheduling tours of our new models homes. The HOA fee represents the monthly lot rent fee. Homeowners lease the land and own the home. There will be an additional 85 home lots that will be on foundations with the majority of the lots accommodating a garage.

  3. 2026-04-17
    historical 2719-char remark
    Show marketing remark (2719 chars)

    Community: Villages at Greenfield Lot Rent: $585/month (includes trash) Home Description: New Manufactured Home 28 X 56 double wide manufactured home offering 3 bedrooms and 2 bathroom. Home features natural gas heat. An 8x10 storage shed is included. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Residents enjoy access to indoor heated and outdoor swimming pools at Greenfield Estates, along with a variety of community events and activities including seasonal gatherings, recreational walking trails, educational programs, and more. Additional Information: Buyer must obtain community approval. Lot rent subject to change Virtual Tour Colors and Features may be different then actual Home. .. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Optional Pool Membership to the pool located at Greenfield Estates. The Pool is not included as part of lot rent. Our Residents can Purchase a pool membership annually through Greenfields Estates. Greenfield Estates offers community events, seasonal gatherings, walking trails, and educational programs for residents to enjoy. Additional Information: Buyer must obtain community approval. Lot rent subject to change. Villages at Greenfield (formerly Eastwood Village) is a manufactured housing land lease community conveniently located in the heart of Lancaster County in East Lampeter Township with easy access to Route 30. The community design lends itself to a cozy, comfortable and private environment. Our picturesque landscape with country atmosphere is just moments away from shopping, dining, Amish tourism, cultural attractions in downtown Lancaster and the Health Campus. We are also an easy drive or train ride away from Philadelphia, New York, Baltimore and Washington D. C. Villages at Greenfield is an established community that carries a reputation of a well-maintained and managed community owned and operated by High Associates Ltd. We are scheduling tours of our new models homes. The HOA fee represents the monthly lot rent fee. Homeowners lease the land and own the home. There will be an additional 85 home lots that will be on foundations with the majority of the lots accommodating a garage.

  4. 2026-04-10
    price $190,000 2719-char remark
    Show marketing remark (2719 chars)

    Community: Villages at Greenfield Lot Rent: $585/month (includes trash) Home Description: New Manufactured Home 28 X 56 double wide manufactured home offering 3 bedrooms and 2 bathroom. Home features natural gas heat. An 8x10 storage shed is included. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Residents enjoy access to indoor heated and outdoor swimming pools at Greenfield Estates, along with a variety of community events and activities including seasonal gatherings, recreational walking trails, educational programs, and more. Additional Information: Buyer must obtain community approval. Lot rent subject to change Virtual Tour Colors and Features may be different then actual Home. .. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Optional Pool Membership to the pool located at Greenfield Estates. The Pool is not included as part of lot rent. Our Residents can Purchase a pool membership annually through Greenfields Estates. Greenfield Estates offers community events, seasonal gatherings, walking trails, and educational programs for residents to enjoy. Additional Information: Buyer must obtain community approval. Lot rent subject to change. Villages at Greenfield (formerly Eastwood Village) is a manufactured housing land lease community conveniently located in the heart of Lancaster County in East Lampeter Township with easy access to Route 30. The community design lends itself to a cozy, comfortable and private environment. Our picturesque landscape with country atmosphere is just moments away from shopping, dining, Amish tourism, cultural attractions in downtown Lancaster and the Health Campus. We are also an easy drive or train ride away from Philadelphia, New York, Baltimore and Washington D. C. Villages at Greenfield is an established community that carries a reputation of a well-maintained and managed community owned and operated by High Associates Ltd. We are scheduling tours of our new models homes. The HOA fee represents the monthly lot rent fee. Homeowners lease the land and own the home. There will be an additional 85 home lots that will be on foundations with the majority of the lots accommodating a garage.

  5. 2026-02-16
    listed $174,500 Active 2719-char remark
    Show marketing remark (2719 chars)

    Community: Villages at Greenfield Lot Rent: $585/month (includes trash) Home Description: New Manufactured Home 28 X 56 double wide manufactured home offering 3 bedrooms and 2 bathroom. Home features natural gas heat. An 8x10 storage shed is included. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Residents enjoy access to indoor heated and outdoor swimming pools at Greenfield Estates, along with a variety of community events and activities including seasonal gatherings, recreational walking trails, educational programs, and more. Additional Information: Buyer must obtain community approval. Lot rent subject to change Virtual Tour Colors and Features may be different then actual Home. .. Community & Location: Villages at Greenfield is a premier manufactured home community in Lancaster County with convenient access to Route 30. Ideally located near shopping, dining, downtown Lancaster, and local farm markets. Easy commuting distance to Philadelphia, New York, Baltimore, and Washington, D. C. Amenities: Optional Pool Membership to the pool located at Greenfield Estates. The Pool is not included as part of lot rent. Our Residents can Purchase a pool membership annually through Greenfields Estates. Greenfield Estates offers community events, seasonal gatherings, walking trails, and educational programs for residents to enjoy. Additional Information: Buyer must obtain community approval. Lot rent subject to change. Villages at Greenfield (formerly Eastwood Village) is a manufactured housing land lease community conveniently located in the heart of Lancaster County in East Lampeter Township with easy access to Route 30. The community design lends itself to a cozy, comfortable and private environment. Our picturesque landscape with country atmosphere is just moments away from shopping, dining, Amish tourism, cultural attractions in downtown Lancaster and the Health Campus. We are also an easy drive or train ride away from Philadelphia, New York, Baltimore and Washington D. C. Villages at Greenfield is an established community that carries a reputation of a well-maintained and managed community owned and operated by High Associates Ltd. We are scheduling tours of our new models homes. The HOA fee represents the monthly lot rent fee. Homeowners lease the land and own the home. There will be an additional 85 home lots that will be on foundations with the majority of the lots accommodating a garage.

ⓘ 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
$485 · $40/mo
Projected year-2 tax
$1,736 · $145/mo
Expected delta
+$1,251/yr (+$104/mo · 257.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,038
− Mortgage interest
−$10,587
− Property taxes
−$485
− Insurance
−$945
− Repairs & maintenance
−$1,763
− Management
−$1,763
− Depreciation
−$5,498
Taxable income
$996
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$239
After-tax cash flow
$3,847/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
Conestoga Valley SD
NCES district ID
4206480
Math proficiency
43% ▼ -8.00%
Reading proficiency
59% ▼ -11.00%
Median HH income
$56,234
Composite
44.15/100
National rank
#2861
State rank
#156 of 539 in PA

Livability — Lancaster

Score
85/100
State rank
#71
US rank
#498

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime C- Employment C- 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
176,170
Metro
Lancaster, PA
Population (ZIP)
56,382
Household income
$102,435
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1296.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 7% Asian 6% Black 4%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
9% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 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
▼ -383.04%
Current HPI
257.0336
Rent YoY
▲ 3.99%
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

+8.3% since first listed
5 events — show timeline
  • 2026-05-06 Price Changed $189,000 BRIGHT MLS
  • 2026-04-22 Relisted BRIGHT MLS
  • 2026-04-17 Listing Removed BRIGHT MLS
  • 2026-04-10 Price Changed $190,000 BRIGHT MLS
  • 2026-02-16 Listed $174,500 BRIGHT MLS

Property tax history

-1.6%/yr

Latest (2026): $485 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…