CashFlowRE
Sign in Sign up
216 W Allen St
C- Composite 52.56
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 +20.0/30.0
  • ARV discount +7.8/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.8/10.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

216 W Allen St · Mechanicsburg, PA 17055
3 bd · 1.0 ba · 1,624 sqft · Townhouse public records · 12 Days on market
Built 1900 1,307 sqft lot Est $201k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

NEW White Shaker kitchen cabinets, NEW granite countertops, NEW wall to wall carpet in all FOUR bedrooms, NEW wood tone flooring Living Room, Dining Room and Kitchen. Newly painted throughout, close to Mechanicsburg schools, shopping, municipal park and other amenities, A LOT of house for little money.

Key facts

  • Built 1900
  • Listed 12 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Natural gas available; Electric service (100 Amp); Hot water: natural gas
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Property listed in excellent condition; Year of major remodel/renovation: 2026
  • Construction: Aluminum siding and stone exterior elements; Mixed plumbing (including CPVC/PVC); Concrete and stone foundation; Rubber roof; Building not winterized
  • Exterior features: Not in a federal flood zone; Above-grade and below-grade structures present

Interior

  • Kitchen: Built-in microwave; Built-in range; Stainless steel appliances
  • Bedrooms: Two bedrooms on the first upper level; Two bedrooms on the second upper level
  • Flooring: Carpet
  • Bathrooms: One full bathroom
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning
  • Interior features: Carpet flooring in some areas; Combination kitchen/dining area; Traditional floor plan
  • Laundry & utility: Unfinished basement (utility/storage space)

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/1.0-bath townhouse listed at $200k.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/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 $195k (2.2% below list).
  • Recommended offer: $195k (2.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 2.7% in Mechanicsburg — 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 77/100 on livability (#372 in PA, #3,259 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Mechanicsburg Area SD (suburban): math 38% / reading 60% proficiency, ranked #175 of 539 in PA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mechanicsburg Area Shs (math 72% / reading 24%, grade D, #153 of 437 statewide, top 37%, 1,377 students, 33% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 287 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,052 units permitted in Cumberland County in 2024 (310 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.
  • Cumberland County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 8y 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 $100k; list at $200k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,441 (2.2% below list)

Questions for the listing agent

  1. Built in 1900 — 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 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?
  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
7.76%
Cash-on-cash
5.25%
DSCR
1.23
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$201,376
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 W Allen St 0.01mi 4/1.0 (+1) 1,624 (0%) 5mo $170,000 $105 91
21 W Green St 0.20mi 3/1.0 1,648 (+2%) 10mo $160,000 $97 80
214 W Allen St 0.00mi 4/2.0 (+1) 1,564 (-4%) 7mo $160,000 $102 79
31 W Green St 0.18mi 3/1.5 1,623 (-0%) 14mo $160,000 $99 78
44 W Keller St 0.32mi 4/1.5 (+1) 1,722 (+6%) 4mo $185,000 $107 65
25 E Coover St 0.50mi 3/1.5 1,592 (-2%) 14mo $252,000 $158 60
235 W Locust St 0.16mi 4/1.5 (+1) 1,738 (+7%) 17mo $226,000 $130 60
109 E Keller St 0.50mi 3/1.5 1,578 (-3%) 16mo $224,900 $143 56
12 E Locust St 0.33mi 4/2.0 (+1) 1,764 (+9%) 14mo $194,500 $110 50
829 Old Silver Spring Rd 0.66mi 2/2.5 (-1) 1,585 (-2%) 6mo $216,000 $136 49
795 Old Silver Spring Rd 0.64mi 2/2.5 (-1) 1,562 (-4%) 18mo $194,200 $124 38
34 E Keller St 0.47mi 3/2.5 1,440 (-11%) 20mo $224,900 $156 36

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 · 1.89% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-18,966
Equity at exit
$29,806
10-year hold
IRR
-1.4%
Equity multiple
0.91×
Total profit
$-5,168
Equity at exit
$17,284

Cash invested: $55,972 (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 17055

Rents YoY
1.9%
Active inventory
287
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,954 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$167 /mo · $2,008/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$245

Break-even live

Break-even rent $1,644
Max offer price $199,900
Occupancy floor 82%

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
$49,975
Closing costs
$5,997
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
225 W Locust St Mechanicsburg, PA 3.0 1.5 1300 $1,800 $1.38 43d 1 0.14mi
19 W Main St Unit 4 Mechanicsburg, PA 2.0 1.0 1800 $1,650 $0.92 43d 1 0.24mi
209 S Washington St Mechanicsburg, PA 3.0 1.5 1528 $1,950 $1.28 13d 1 0.30mi
113 E Woodland Dr Mechanicsburg, PA 3.0 1.5 1704 $2,300 $1.35 43d 1 0.52mi
319 E Main St Unit 1ST FLOOR Mechanicsburg, PA 3.0 1.5 1500 $1,795 $1.20 13d 1 0.60mi
411 E Main St Mechanicsburg, PA 2.0 1.5 1600 $1,500 $0.94 23d 1 0.67mi
837 Admirals Quay Dr Mechanicsburg, PA 3.0 2.5 2027 $2,010 $0.99 13d 1 0.97mi
1041 S Market St Mechanicsburg, PA 2.0 2.0 1125 $1,745 $1.55 13d 11 1.11mi

Listing history 11 events

  1. 2026-06-03
    status $199,900 Pending 12 DOM
  2. 2026-06-02
    days on market $199,900 Active 12 DOM
  3. 2026-06-01
    days on market $199,900 Active 11 DOM
  4. 2026-05-31
    days on market $199,900 Active 10 DOM
  5. 2026-05-31
    days on market $199,900 Active 9 DOM
  6. 2026-05-22
    listed $199,900 Active
  7. 2026-05-21
    historical $199,900
  8. 2018-03-05
    soldstatus $99,900
  9. 2018-03-02
    soldstatus $99,900 303-char remark
    Show marketing remark (303 chars)

    NEW White Shaker kitchen cabinets, NEW granite countertops, NEW wall to wall carpet in all FOUR bedrooms, NEW wood tone flooring Living Room, Dining Room and Kitchen. Newly painted throughout, close to Mechanicsburg schools, shopping, municipal park and other amenities, A LOT of house for little money.

  10. 2018-01-19
    historical 303-char remark
    Show marketing remark (303 chars)

    NEW White Shaker kitchen cabinets, NEW granite countertops, NEW wall to wall carpet in all FOUR bedrooms, NEW wood tone flooring Living Room, Dining Room and Kitchen. Newly painted throughout, close to Mechanicsburg schools, shopping, municipal park and other amenities, A LOT of house for little money.

  11. 2018-01-17
    listed $99,900 303-char remark
    Show marketing remark (303 chars)

    NEW White Shaker kitchen cabinets, NEW granite countertops, NEW wall to wall carpet in all FOUR bedrooms, NEW wood tone flooring Living Room, Dining Room and Kitchen. Newly painted throughout, close to Mechanicsburg schools, shopping, municipal park and other amenities, A LOT of house for little money.

ⓘ 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
$2,008 · $167/mo
Projected year-2 tax
$2,583 · $215/mo
Expected delta
+$575/yr (+$48/mo · 28.6%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$23,453
− Mortgage interest
−$11,198
− Property taxes
−$2,008
− Insurance
−$1,000
− Repairs & maintenance
−$1,876
− Management
−$1,876
− Depreciation
−$5,815
Taxable loss
−$320
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$77
After-tax cash flow
$3,017/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
Mechanicsburg Area SD
NCES district ID
4215030
Math proficiency
38% ▼ -16.00%
Reading proficiency
60% ▼ -12.00%
Median HH income
$60,986
Composite
42.92/100
National rank
#3118
State rank
#175 of 539 in PA

Livability — Mechanicsburg

Score
77/100
State rank
#372
US rank
#3259

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mechanicsburg, PA
County
Cumberland County · 257,673 people
City population
85,577
Metro
Harrisburg-Carlisle, PA
Population (ZIP)
42,006
Household income
$99,077
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
888.0

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
267,950 people
By 2030
278,105 · +3.8%
By 2040
296,552 · +10.7%
By 2050
312,937 · +16.8%
By 2075
349,233 · +30.3%
By 2100
361,875 · +35.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 4% Black 3% Asian 3%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada, China
Languages at home
94% English-only · Other Indo-European 2% Spanish 1%

Political lean MEDSL · Cumberland

2024 margin
Lean R (+9.4) · D 44.6% · R 54.1% · Other 1.3%
2008→2024 swing
+4.2pp toward D · 2008: -13.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+10.6 2016: R+18.6 2012: R+18.5 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -202.92%
Current HPI
254.7596
Rent YoY
▲ 1.89%
Metro
Harrisburg-Carlisle, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+100.1% since first listed
6 events — show timeline
  • 2026-05-22 Listed $199,900 BRIGHT MLS
  • 2026-05-21 Coming Soon $199,900 BRIGHT MLS
  • 2018-03-05 Sold (Public Records) $99,900 Public Records
  • 2018-03-02 Sold (MLS) $99,900 BRIGHT MLS
  • 2018-01-19 Listing Removed BRIGHT MLS
  • 2018-01-17 Listed $99,900 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2026): $2,008 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…