CashFlowRE
Sign in Sign up
240 Oak Dr
F Composite 32.89
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.1/5.0
  • Cash flow +2.7/30.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$374,850

240 Oak Dr · Cashtown, PA 17353
3 bd · 2.5 ba · 1,132 sqft · Other public records · 47 Days on market
Built 1993 1.01 ac lot $13/mo HOA · 1% of rent

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

Listing remarks MLS

Built in 1993, this split level home offers approximately 1132 finished square feet, three bedrooms, one full and one half bath, partially finished basement and sits on an approximate 43996 sqft lot. This home is in need of repairs.

Key facts

  • 1.01 acre lot
  • Built 1993
  • Listed 47 days

Property features AI

Finance

  • Other: Fee simple ownership
  • HOA & community: HOA fee $150 annually

Exterior

  • Parking: Driveway
  • Utilities: Well water; On-site septic
  • Home design: Detached structure; Excellent condition; Finished above-grade area (estimated 2,312 sq ft)
  • Construction: Brick and vinyl siding exterior; Slab foundation; Built year per assessor
  • Exterior features: Detached single-family home; Not in a federal flood zone

Interior

  • Bedrooms: Three bedrooms on the main level; One bedroom on the lower level
  • Flooring: Laminate plank
  • Bathrooms: Two full bathrooms on the main level; One full bathroom on the lower level (three full baths total)
  • Heating & cooling: Forced air heating (electric); Central air conditioning; 200+ amp electrical service
  • Interior features: Laminate plank flooring; Full basement

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/2.5-bath other listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $151k (59.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (62.0% below list).
  • Recommended offer: $143k (62.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#1,329 in PA) — a middle-class / working-renter tenant base. Strengths: crime A-, cost of living A-, housing B+; Watch: amenities F, commute F, health & safety F.
  • Gettysburg Area SD (rural): math 46% / reading 60% proficiency, ranked #132 of 539 in PA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Gettysburg Area Hs (math 80% / reading 24%, grade C-, #112 of 437 statewide, top 26%, 1,024 students, 37% FRL) — zoned schools at 37% FRL track the district average.
  • Market conditions: 20 active listings in the ZIP; 403 units permitted in Adams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $40k of equity ($3k loan paydown + $37k appreciation (10.0% local appreciation)).
  • Adams County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$64k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($364k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $35k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $160k; list at $375k implies a 134% gain — meaningful room to come down on a strong offer.
Recommended offer $142,519 (62.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 62% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.38%
Cap rate
2.23%
Cash-on-cash
-14.50%
DSCR
0.35
GRM
21.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.2%
Equity multiple
2.17×
Total profit
$123,265
Equity at exit
$337,695
10-year hold
IRR
14.1%
Equity multiple
5.06×
Total profit
$426,331
Equity at exit
$728,251

Cash invested: $104,958 (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 17353

Home prices YoY
5.2%
Active inventory
20
Price-to-rent
21.9×

Monthly cashflow live

Estimated rent
$1,425 medium interval (Pro) →
Mortgage (P&I)
$1,966
Tax from tax record
$259 /mo · $3,113/yr
Insurance
$156
HOA
$13
Vacancy / Maint / Mgmt
$299
Net cashflow
$-1,268

Break-even live

Break-even rent $3,031
Max offer price $150,771
Occupancy floor

Sensitivity live

Price -10% $-1,056 -5% $-1,162 +0% $-1,268 +5% $-1,375 +10% $-1,481
Rent -10% $-1,381 -5% $-1,325 +0% $-1,268 +5% $-1,212 +10% $-1,156
Rate -1.0pp $-1,080 -0.5pp $-1,173 base $-1,268 +0.5pp $-1,366 +1.0pp $-1,464

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
$93,712
Closing costs
$11,246
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.

HOA detail

Monthly dues
$13 · $156/yr

Listing history 29 events

  1. 2026-06-17
    status $374,850 Pending 47 DOM
  2. 2026-06-16
    days on market $374,850 Active 47 DOM
  3. 2026-06-16
    days on market $374,850 Active 46 DOM
  4. 2026-06-14
    days on market $374,850 Active 44 DOM
  5. 2026-06-12
    pricedays on market $374,850 Active 43 DOM
  6. 2026-06-09
    days on market $374,900 Active 40 DOM
  7. 2026-06-08
    days on market $374,900 Active 39 DOM
  8. 2026-06-07
    pricedays on market $374,900 Active 38 DOM
  9. 2026-06-05
    days on market $384,900 Active 35 DOM
  10. 2026-06-02
    days on market $384,900 Active 33 DOM
  11. 2026-06-01
    days on market $384,900 Active 32 DOM
  12. 2026-05-31
    days on market $384,900 Active 31 DOM
  13. 2026-05-30
    days on market $384,900 Active 30 DOM
  14. 2026-05-12
    price $399,750 822-char remark
  15. 2026-05-01
    listed $409,900 Active 822-char remark
  16. 2026-05-01
    historical $409,900 822-char remark
  17. 2026-01-26
    soldstatus $160,000 Closed 232-char remark
    Show marketing remark (232 chars)

    Built in 1993, this split level home offers approximately 1132 finished square feet, three bedrooms, one full and one half bath, partially finished basement and sits on an approximate 43996 sqft lot. This home is in need of repairs.

  18. 2026-01-06
    status Pending 232-char remark
    Show marketing remark (232 chars)

    Built in 1993, this split level home offers approximately 1132 finished square feet, three bedrooms, one full and one half bath, partially finished basement and sits on an approximate 43996 sqft lot. This home is in need of repairs.

  19. 2025-12-03
    price $172,300 232-char remark
    Show marketing remark (232 chars)

    Built in 1993, this split level home offers approximately 1132 finished square feet, three bedrooms, one full and one half bath, partially finished basement and sits on an approximate 43996 sqft lot. This home is in need of repairs.

  20. 2025-11-03
    price $181,300 232-char remark
    Show marketing remark (232 chars)

    Built in 1993, this split level home offers approximately 1132 finished square feet, three bedrooms, one full and one half bath, partially finished basement and sits on an approximate 43996 sqft lot. This home is in need of repairs.

  21. 2025-10-02
    listed $190,800 Active 232-char remark
    Show marketing remark (232 chars)

    Built in 1993, this split level home offers approximately 1132 finished square feet, three bedrooms, one full and one half bath, partially finished basement and sits on an approximate 43996 sqft lot. This home is in need of repairs.

  22. 2025-08-15
    historical
  23. 2025-06-04
    status Active
  24. 2025-05-16
    status Pending
  25. 2025-03-24
    price $154,600
  26. 2025-02-20
    price $162,700
  27. 2025-01-21
    price $171,200
  28. 2024-12-18
    listed $180,200 Active
  29. 1994-01-12
    soldstatus $15,000

ⓘ 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
$3,113 · $259/mo
Projected year-2 tax
$4,518 · $376/mo
Expected delta
+$1,405/yr (+$117/mo · 45.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$17,102
− Mortgage interest
−$20,997
− Property taxes
−$3,113
− Insurance
−$1,874
− Repairs & maintenance
−$1,368
− Management
−$1,368
− HOA
−$156
− Depreciation
−$10,905
Taxable loss
−$22,679
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,443
After-tax cash flow
$-9,778/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
Gettysburg Area SD
NCES district ID
4210710
Math proficiency
46% ▼ -9.00%
Reading proficiency
60% ▼ -9.00%
Median HH income
$58,451
Composite
46.03/100
National rank
#2526
State rank
#132 of 539 in PA

Livability — Cashtown

Score
62/100
State rank
#1329
US rank
#16387

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,745

Population outlook (Adams County) Hauer SSP2

Today (2025)
102,494 people
By 2030
101,890 · -0.6%
By 2040
98,417 · -4.0%
By 2050
92,014 · -10.2%
By 2075
76,128 · -25.7%
By 2100
58,931 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Romanian 2% Iranian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
91% English-only · German/W. Germanic 4% Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · Adams

2024 margin
Solid R (+33.6) · D 32.7% · R 66.4%
2008→2024 swing
-14.1pp toward R · 2008: -19.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+34.1 2016: R+36.4 2012: R+27.6 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.28%
Current HPI
307.9862
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+2399.0% since first listed
20 events — show timeline
  • 2026-06-16 Pending BRIGHT MLS
  • 2026-06-12 Price Changed $374,850 BRIGHT MLS
  • 2026-06-05 Price Changed $374,900 BRIGHT MLS
  • 2026-05-22 Price Changed $384,900 BRIGHT MLS
  • 2026-05-12 Price Changed $399,750 BRIGHT MLS
  • 2026-05-01 Listed $409,900 BRIGHT MLS
  • 2026-05-01 Coming Soon $409,900 BRIGHT MLS
  • 2026-01-26 Sold (MLS) $160,000 BRIGHT MLS
  • 2026-01-06 Pending BRIGHT MLS
  • 2025-12-03 Price Changed $172,300 BRIGHT MLS
  • 2025-11-03 Price Changed $181,300 BRIGHT MLS
  • 2025-10-02 Listed $190,800 BRIGHT MLS
  • 2025-08-15 Listing Removed BRIGHT MLS
  • 2025-06-04 Relisted BRIGHT MLS
  • 2025-05-16 Pending BRIGHT MLS
  • 2025-03-24 Price Changed $154,600 BRIGHT MLS
  • 2025-02-20 Price Changed $162,700 BRIGHT MLS
  • 2025-01-21 Price Changed $171,200 BRIGHT MLS
  • 2024-12-18 Listed $180,200 BRIGHT MLS
  • 1994-01-12 Sold (Public Records) $15,000 Public Records

Property tax history

+2.6%/yr

Latest (2026): $3,113 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…