CashFlowRE
Sign in Sign up
303 Carver Ln
B- Composite 66.91
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 +27.7/30.0
  • DSCR +9.8/10.0
  • ARV discount +7.6/15.0
  • 1% rule +7.4/10.0
  • Schools +6.1/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$218,000

303 Carver Ln · Sanatoga, PA 19468
2 bd · 2.0 ba · 1,524 sqft · Manufactured public records · 111 Days on market
Built 2000 $143/sqft · at area comps Est $218k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on Market due to Buyers Contingency expired. . Looking for a quick close!! Welcome Home to Easy, One-Floor Living with all your necessities within a convenience distance. This beautifully maintained 2-bedroom, 2-bath rancher is located in a desirable 55+ community and offers the perfect blend of comfort, convenience, and peace of mind. Designed for effortless living, this home features bright and inviting rooms with a nice gas fireplace in the living room area, a bonus sunroom, ideal for morning coffee, reading, or entertaining guests year-round as well as a nice and open concept. This was originally a model home and has a more spacious layout then other models in the community. Major updates include a brand-new roof within the last couple years as well as a new HVAC system, providing worry-free ownership and energy efficiency for years to come. The spacious primary suite offers ample closet space and a private bath, while the second bedroom and full bath are perfect for guests or a home office. Let's not forget about the covered porch for peaceful summer evenings with family & friends. Enjoy low-maintenance living with community amenities and a welcoming neighborhood atmosphere—all just minutes from shopping, dining, and healthcare. If you’re looking to downsize without sacrificing comfort, this home checks all the boxes. Schedule your private showing today and start enjoying the lifestyle you deserve!

Key facts

  • 2 parking spots
  • Community pool
  • Built 2000

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 $218k.

Deal economics

  • At list price, monthly cash flow is $658 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $218k).
  • Recommended offer: $198k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.1% in Sanatoga — 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 74/100 on livability (#526 in PA, #4,881 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Spring-Ford Area SD (suburban): math 58% / reading 78% proficiency, ranked #23 of 539 in PA (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Zoned schools: Evans El Sch (math 67% / reading 80%, grade A, #113 of 1,518 statewide, top 8%, 559 students, 16% FRL); Spring-Ford Intrmd Sch 5Th/6Th (math 49% / reading 77%, grade B+, #29 of 512 statewide, top 5%, 1,278 students, 19% FRL); Spring-Ford Shs 9-12 Ctr (math 94% / reading 86%, grade A+, #3 of 437 statewide, top 0%, 2,631 students, 18% FRL).
  • Market conditions: Rents soft (-1.2%/yr); 138 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Montgomery 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 111 days — a 9% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $125k; list at $218k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,380 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 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. 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?
  5. 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.
  6. 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.
  7. 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
1.24%
Cap rate
9.91%
Cash-on-cash
12.93%
DSCR
1.58
GRM
6.7

CMA / ARV

ARV (median comp)
$218,246
List price
$218,000
Delta
-0.11%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-1,334
Equity at exit
$32,505
10-year hold
IRR
5.7%
Equity multiple
1.36×
Total profit
$22,254
Equity at exit
$18,849

Cash invested: $61,040 (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 19468

Rents YoY
-1.2%
Active inventory
138
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,704 medium interval (Pro) →
Mortgage (P&I)
$1,143
Tax from tax record
$244 /mo · $2,931/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$568
Net cashflow
$658

Break-even live

Break-even rent $1,871
Max offer price $218,000
Occupancy floor 71%

Sensitivity live

Price -10% $781 -5% $719 +0% $658 +5% $596 +10% $534
Rent -10% $444 -5% $551 +0% $658 +5% $765 +10% $871
Rate -1.0pp $768 -0.5pp $713 base $658 +0.5pp $601 +1.0pp $544

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
$54,500
Closing costs
$6,540
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
166 Everleigh Dr Royersford, PA 3.0 3.5 2030 $3,195 $1.57 45d 1 0.16mi
100 Hunsberger Dr Royersford, PA 1.0–3.0 1.0–2.0 1104 $2,699 $2.44 0d 6 0.25mi
151 Holly Dr Royersford, PA 1.0–2.0 1.0–2.0 964 $2,685 $2.78 0d 9 1.09mi

Listing history 12 events

  1. 2026-05-15
    status Active 1450-char remark
    Show marketing remark (1450 chars)

    Back on Market due to Buyers Contingency expired. . Looking for a quick close!! Welcome Home to Easy, One-Floor Living with all your necessities within a convenience distance. This beautifully maintained 2-bedroom, 2-bath rancher is located in a desirable 55+ community and offers the perfect blend of comfort, convenience, and peace of mind. Designed for effortless living, this home features bright and inviting rooms with a nice gas fireplace in the living room area, a bonus sunroom, ideal for morning coffee, reading, or entertaining guests year-round as well as a nice and open concept. This was originally a model home and has a more spacious layout then other models in the community. Major updates include a brand-new roof within the last couple years as well as a new HVAC system, providing worry-free ownership and energy efficiency for years to come. The spacious primary suite offers ample closet space and a private bath, while the second bedroom and full bath are perfect for guests or a home office. Let's not forget about the covered porch for peaceful summer evenings with family & friends. Enjoy low-maintenance living with community amenities and a welcoming neighborhood atmosphere—all just minutes from shopping, dining, and healthcare. If you’re looking to downsize without sacrificing comfort, this home checks all the boxes. Schedule your private showing today and start enjoying the lifestyle you deserve!

  2. 2026-03-25
    historical Active Under Contract 1450-char remark
    Show marketing remark (1450 chars)

    Back on Market due to Buyers Contingency expired. . Looking for a quick close!! Welcome Home to Easy, One-Floor Living with all your necessities within a convenience distance. This beautifully maintained 2-bedroom, 2-bath rancher is located in a desirable 55+ community and offers the perfect blend of comfort, convenience, and peace of mind. Designed for effortless living, this home features bright and inviting rooms with a nice gas fireplace in the living room area, a bonus sunroom, ideal for morning coffee, reading, or entertaining guests year-round as well as a nice and open concept. This was originally a model home and has a more spacious layout then other models in the community. Major updates include a brand-new roof within the last couple years as well as a new HVAC system, providing worry-free ownership and energy efficiency for years to come. The spacious primary suite offers ample closet space and a private bath, while the second bedroom and full bath are perfect for guests or a home office. Let's not forget about the covered porch for peaceful summer evenings with family & friends. Enjoy low-maintenance living with community amenities and a welcoming neighborhood atmosphere—all just minutes from shopping, dining, and healthcare. If you’re looking to downsize without sacrificing comfort, this home checks all the boxes. Schedule your private showing today and start enjoying the lifestyle you deserve!

  3. 2026-01-29
    price $218,000 1450-char remark
    Show marketing remark (1450 chars)

    Back on Market due to Buyers Contingency expired. . Looking for a quick close!! Welcome Home to Easy, One-Floor Living with all your necessities within a convenience distance. This beautifully maintained 2-bedroom, 2-bath rancher is located in a desirable 55+ community and offers the perfect blend of comfort, convenience, and peace of mind. Designed for effortless living, this home features bright and inviting rooms with a nice gas fireplace in the living room area, a bonus sunroom, ideal for morning coffee, reading, or entertaining guests year-round as well as a nice and open concept. This was originally a model home and has a more spacious layout then other models in the community. Major updates include a brand-new roof within the last couple years as well as a new HVAC system, providing worry-free ownership and energy efficiency for years to come. The spacious primary suite offers ample closet space and a private bath, while the second bedroom and full bath are perfect for guests or a home office. Let's not forget about the covered porch for peaceful summer evenings with family & friends. Enjoy low-maintenance living with community amenities and a welcoming neighborhood atmosphere—all just minutes from shopping, dining, and healthcare. If you’re looking to downsize without sacrificing comfort, this home checks all the boxes. Schedule your private showing today and start enjoying the lifestyle you deserve!

  4. 2025-12-19
    listed $220,000 Active 1450-char remark
    Show marketing remark (1450 chars)

    Back on Market due to Buyers Contingency expired. . Looking for a quick close!! Welcome Home to Easy, One-Floor Living with all your necessities within a convenience distance. This beautifully maintained 2-bedroom, 2-bath rancher is located in a desirable 55+ community and offers the perfect blend of comfort, convenience, and peace of mind. Designed for effortless living, this home features bright and inviting rooms with a nice gas fireplace in the living room area, a bonus sunroom, ideal for morning coffee, reading, or entertaining guests year-round as well as a nice and open concept. This was originally a model home and has a more spacious layout then other models in the community. Major updates include a brand-new roof within the last couple years as well as a new HVAC system, providing worry-free ownership and energy efficiency for years to come. The spacious primary suite offers ample closet space and a private bath, while the second bedroom and full bath are perfect for guests or a home office. Let's not forget about the covered porch for peaceful summer evenings with family & friends. Enjoy low-maintenance living with community amenities and a welcoming neighborhood atmosphere—all just minutes from shopping, dining, and healthcare. If you’re looking to downsize without sacrificing comfort, this home checks all the boxes. Schedule your private showing today and start enjoying the lifestyle you deserve!

  5. 2025-12-13
    historical $220,000 1450-char remark
    Show marketing remark (1450 chars)

    Back on Market due to Buyers Contingency expired. . Looking for a quick close!! Welcome Home to Easy, One-Floor Living with all your necessities within a convenience distance. This beautifully maintained 2-bedroom, 2-bath rancher is located in a desirable 55+ community and offers the perfect blend of comfort, convenience, and peace of mind. Designed for effortless living, this home features bright and inviting rooms with a nice gas fireplace in the living room area, a bonus sunroom, ideal for morning coffee, reading, or entertaining guests year-round as well as a nice and open concept. This was originally a model home and has a more spacious layout then other models in the community. Major updates include a brand-new roof within the last couple years as well as a new HVAC system, providing worry-free ownership and energy efficiency for years to come. The spacious primary suite offers ample closet space and a private bath, while the second bedroom and full bath are perfect for guests or a home office. Let's not forget about the covered porch for peaceful summer evenings with family & friends. Enjoy low-maintenance living with community amenities and a welcoming neighborhood atmosphere—all just minutes from shopping, dining, and healthcare. If you’re looking to downsize without sacrificing comfort, this home checks all the boxes. Schedule your private showing today and start enjoying the lifestyle you deserve!

  6. 2010-05-21
    soldstatus $124,900 709-char remark
    Show marketing remark (709 chars)

    HUGE PRICE REDUCTION. .. .. Welcome to Willow Run. Relax and enjoy this like new rancher in this + 55 community with Club House and Pool. Home was a sample model and has many upgrades. Step up onto the covered front porch where you enter the large living room with neutral decor and gas fireplace. Enter the kitchen with its raised oak cabinets, tile backsplash, breakfast bar and lots of light coming in from the skylights. Master Bedroom with Huge Master Bath has a soaking tub and stall shower. Family Room/Sun Room off of dining area. Home packs up to open space for privacy. SELLER VERY MOTIVATED. .. .. SELLER WILL PAY FIRST 6 MONTHS ASSOC. FEES WITH ACCEPTABLE OFFER. 1 YR. HOME WARRANTY INCLUDED. ..

  7. 2010-05-21
    soldstatus $124,900
    Show marketing remark (709 chars)

    HUGE PRICE REDUCTION. .. .. Welcome to Willow Run. Relax and enjoy this like new rancher in this + 55 community with Club House and Pool. Home was a sample model and has many upgrades. Step up onto the covered front porch where you enter the large living room with neutral decor and gas fireplace. Enter the kitchen with its raised oak cabinets, tile backsplash, breakfast bar and lots of light coming in from the skylights. Master Bedroom with Huge Master Bath has a soaking tub and stall shower. Family Room/Sun Room off of dining area. Home packs up to open space for privacy. SELLER VERY MOTIVATED. .. .. SELLER WILL PAY FIRST 6 MONTHS ASSOC. FEES WITH ACCEPTABLE OFFER. 1 YR. HOME WARRANTY INCLUDED. ..

  8. 2010-02-12
    historical 709-char remark
    Show marketing remark (709 chars)

    HUGE PRICE REDUCTION. .. .. Welcome to Willow Run. Relax and enjoy this like new rancher in this + 55 community with Club House and Pool. Home was a sample model and has many upgrades. Step up onto the covered front porch where you enter the large living room with neutral decor and gas fireplace. Enter the kitchen with its raised oak cabinets, tile backsplash, breakfast bar and lots of light coming in from the skylights. Master Bedroom with Huge Master Bath has a soaking tub and stall shower. Family Room/Sun Room off of dining area. Home packs up to open space for privacy. SELLER VERY MOTIVATED. .. .. SELLER WILL PAY FIRST 6 MONTHS ASSOC. FEES WITH ACCEPTABLE OFFER. 1 YR. HOME WARRANTY INCLUDED. ..

  9. 2009-02-03
    listed $129,900 709-char remark
    Show marketing remark (709 chars)

    HUGE PRICE REDUCTION. .. .. Welcome to Willow Run. Relax and enjoy this like new rancher in this + 55 community with Club House and Pool. Home was a sample model and has many upgrades. Step up onto the covered front porch where you enter the large living room with neutral decor and gas fireplace. Enter the kitchen with its raised oak cabinets, tile backsplash, breakfast bar and lots of light coming in from the skylights. Master Bedroom with Huge Master Bath has a soaking tub and stall shower. Family Room/Sun Room off of dining area. Home packs up to open space for privacy. SELLER VERY MOTIVATED. .. .. SELLER WILL PAY FIRST 6 MONTHS ASSOC. FEES WITH ACCEPTABLE OFFER. 1 YR. HOME WARRANTY INCLUDED. ..

  10. 2009-02-03
    listed $129,900
    Show marketing remark (709 chars)

    HUGE PRICE REDUCTION. .. .. Welcome to Willow Run. Relax and enjoy this like new rancher in this + 55 community with Club House and Pool. Home was a sample model and has many upgrades. Step up onto the covered front porch where you enter the large living room with neutral decor and gas fireplace. Enter the kitchen with its raised oak cabinets, tile backsplash, breakfast bar and lots of light coming in from the skylights. Master Bedroom with Huge Master Bath has a soaking tub and stall shower. Family Room/Sun Room off of dining area. Home packs up to open space for privacy. SELLER VERY MOTIVATED. .. .. SELLER WILL PAY FIRST 6 MONTHS ASSOC. FEES WITH ACCEPTABLE OFFER. 1 YR. HOME WARRANTY INCLUDED. ..

  11. 2000-11-13
    historical
  12. 1999-11-14
    listed $115,900

ⓘ 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
$2,931 · $244/mo
Projected year-2 tax
$3,188 · $266/mo
Expected delta
+$257/yr (+$21/mo · 8.8%)

ⓘ 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 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% 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
$32,447
− Mortgage interest
−$12,211
− Property taxes
−$2,931
− Insurance
−$1,090
− Repairs & maintenance
−$2,596
− Management
−$2,596
− Depreciation
−$6,342
Taxable income
$4,681
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,123
After-tax cash flow
$6,770/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
Spring-Ford Area SD
NCES district ID
4222560
Math proficiency
58% ▼ -11.00%
Reading proficiency
78% ▼ -5.00%
Median HH income
$84,931
Composite
60.97/100
National rank
#802
State rank
#23 of 539 in PA

Livability — Sanatoga

Score
74/100
State rank
#526
US rank
#4881

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Montgomery County · 712,331 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
28,194
Household income
$108,534
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
555.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
856,074 people
By 2030
870,887 · +1.7%
By 2040
891,195 · +4.1%
By 2050
896,417 · +4.7%
By 2075
903,212 · +5.5%
By 2100
843,240 · -1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Asian 7% Two or more races 3% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 9% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada, China, Vietnam
Languages at home
91% English-only · Other Indo-European 3% Spanish 2% Other Asian/Pacific 2%

Political lean MEDSL · Montgomery

2024 margin
Strong D (+22.8) · D 60.9% · R 38.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: 20.8pp · 2024: 22.8pp
All cycles
2024: D+22.8 2020: D+26.3 2016: D+21.1 2012: D+14.3 2008: D+20.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -269.11%
Current HPI
300.9404
Rent YoY
▼ -1.17%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+88.1% since first listed
12 events — show timeline
  • 2026-05-15 Relisted BRIGHT MLS
  • 2026-03-25 Contingent BRIGHT MLS
  • 2026-01-29 Price Changed $218,000 BRIGHT MLS
  • 2025-12-19 Listed $220,000 BRIGHT MLS
  • 2025-12-13 Coming Soon $220,000 BRIGHT MLS
  • 2010-05-21 Sold (MLS) $124,900 TREND
  • 2010-05-21 Sold (MLS) $124,900 BRIGHT MLS
  • 2010-02-12 Listing Removed BRIGHT MLS
  • 2009-02-03 Listed $129,900 TREND
  • 2009-02-03 Listed $129,900 BRIGHT MLS
  • 2000-11-13 Listing Removed BRIGHT MLS
  • 1999-11-14 Listed $115,900 BRIGHT MLS

Property tax history

+2.9%/yr

Latest (2026): $2,931 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…