CashFlowRE
Sign in Sign up
600 Allenview Dr
D+ Composite 46.17
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.6/30.0
  • Schools +4.3/10.0
  • 1% rule +4.0/10.0
  • DSCR +3.4/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

600 Allenview Dr · Upper Allen, PA 17055
3 bd · 2.5 ba · 1,656 sqft · Townhouse public records · 1 Days on market
Built 1985 2,178 sqft lot Est $310k · 19% under $140/mo HOA · 6% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very nicely maintained 3 bedroom, 2.5 bath over 1650 square foot townhouse with formal DR, large bright living room with wood-burning FP, enclosed large sunroom, all appliances STAY, central vac, cental air, new roof will be installed within the next month or two, lots of storage in lower level, close to route 15, turnpike, restaurants, off street parking. HOA fee includes; lawn care, snow removal, pool, tennis, rec facilities.

Key facts

  • $140 HOA
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • HOA & community: Monthly HOA fee ($140) covering snow removal and lawn maintenance; HOA amenities include outdoor pool, tennis courts, playground, and basketball courts

Exterior

  • Parking: Two assigned off-street parking spaces
  • Utilities: Public water; Private sewer; 200+ amp electrical service with circuit breakers
  • Home design: End-of-row townhouse; Fee simple ownership; Very good condition
  • Construction: Aluminum siding, brick, and frame construction; Block foundation; Fiberglass and asphalt roof; Above-grade living area (estimated)
  • Exterior features: Community outdoor pool; Tot lot/playground; Tennis courts; Basketball courts; Not in a federal flood zone

Interior

  • Kitchen: Microwave; Dishwasher; Garbage disposal; Refrigerator; Electric oven/range
  • Bedrooms: Three bedrooms on the upper level (including primary/master bedroom)
  • Bathrooms: Two full bathrooms (both on upper level); One half bathroom on the main level
  • Heating & cooling: Heat pump heating; Central air conditioning; Ceiling fans; Electric hot water
  • Interior features: Eat-in kitchen; Formal separate dining room; Sun/Florida room; Family room; Full unfinished basement with interior access; One fireplace
  • Laundry & utility: Washer and dryer included; Main floor laundry

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 townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-80 ($-958/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (5.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (10.4% below list).
  • Recommended offer: $224k (10.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $7k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 18y ago; this cycle's ask is 67% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $143k; list at $250k implies a 75% gain — meaningful room to come down on a strong offer.

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 $223,896 (10.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.90%
Cap rate
5.91%
Cash-on-cash
-1.37%
DSCR
0.94
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$309,672
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
627 Allenview Dr 0.05mi 3/1.5 1,588 (-4%) 4mo $268,000 $169 84
604 Allenview Dr 0.01mi 2/2.5 (-1) 1,536 (-7%) 2mo $242,500 $158 81
463 Nursery Dr N 0.53mi 3/2.5 1,642 (-1%) 1mo $285,500 $174 73
2139 S Autumn Chase Dr Unit 020-04 0.20mi 3/2.5 1,846 (+12%) 2mo $427,000 $231 70
447 Nursery Dr N 0.49mi 3/2.5 1,642 (-1%) 8mo $333,000 $203 69
2137 S Autumn Chase Dr Unit 019-04 0.20mi 3/2.5 1,846 (+12%) 10mo $420,990 $228 63
732 Allenview Dr 0.07mi 2/1.5 (-1) 1,452 (-12%) 6mo $230,000 $158 62
2013 Golden Ct 0.38mi 3/2.5 1,846 (+12%) 7mo $315,000 $171 58
1730 Fairbank Ln 0.65mi 3/2.5 1,761 (+6%) 8mo $330,000 $187 53
1771 Shady Ln 0.57mi 3/2.5 1,839 (+11%) 6mo $366,000 $199 50
1810 Shady Ln 0.63mi 2/2.5 (-1) 1,765 (+7%) 8mo $394,900 $224 48
1770 Fairbank Ln 0.60mi 3/2.5 1,845 (+11%) 10mo $338,600 $184 44

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
-19.8%
Equity multiple
0.31×
Total profit
$-47,945
Equity at exit
$37,261
10-year hold
IRR
-15.4%
Equity multiple
0.17×
Total profit
$-57,782
Equity at exit
$21,607

Cash invested: $69,972 (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
9.3×

Monthly cashflow live

Estimated rent
$2,239 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$294 /mo · $3,528/yr
Insurance
$104
HOA
$140
Vacancy / Maint / Mgmt
$470
Net cashflow
$-80

Break-even live

Break-even rent $2,340
Max offer price $235,794
Occupancy floor 99%

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
$62,475
Closing costs
$7,497
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Dartmouth Ct Mechanicsburg, PA 3.0 1.5 1160 $1,500 $1.29 13d 1 1.27mi
1515 English Dr Mechanicsburg, PA 1.0–3.0 1.0–2.0 1007 $1,999 $1.98 13d 12 1.27mi
3122 Bullfinch Ln Mechanicsburg, PA 3.0 3.0 2008 $2,800 $1.39 21d 1 1.36mi
2051 Terrace View Ln Mechanicsburg, PA 4.0 2.5 1730 $2,299 $1.33 43d 1 1.42mi
2027 Terrace View Ln Mechanicsburg, PA 4.0 2.5 1730 $2,299 $1.33 43d 1 1.47mi
2027 Terrace View Ln Mechanicsburg, PA 4.0 2.5 1730 $2,299 $1.33 13d 1 1.47mi
2026 Terrace View Ln Mechanicsburg, PA 4.0 2.5 1730 $2,299 $1.33 43d 1 1.47mi

HOA detail

Monthly dues
$140 · $1,680/yr
Likely covers
landscapingsnow removalpool

Listing history 13 events

  1. 2026-06-19
    statusdays on market $249,900 Active 1 DOM
  2. 2026-06-18
    days on market $249,900 Coming Soon 17 DOM
  3. 2026-06-17
    days on market $249,900 Coming Soon 16 DOM
  4. 2026-06-16
    days on market $249,900 Coming Soon 15 DOM
  5. 2026-06-15
    days on market $249,900 Coming Soon 14 DOM
  6. 2026-06-14
    days on market $249,900 Coming Soon 12 DOM
  7. 2026-06-10
    days on market $249,900 Coming Soon 9 DOM
  8. 2026-06-09
    days on market $249,900 Coming Soon 8 DOM
  9. 2026-06-08
    days on market $249,900 Coming Soon 7 DOM
  10. 2026-06-07
    days on market $249,900 Coming Soon 6 DOM
  11. 2026-06-03
    days on market $249,900 Coming Soon 2 DOM
  12. 2026-06-01
    remarks 699-char remark
  13. 2026-06-01
    listed $249,900 Coming Soon 1 DOM

ⓘ 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
$3,528 · $294/mo
Projected year-2 tax
$3,738 · $312/mo
Expected delta
+$210/yr (+$18/mo · 6.0%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$26,868
− Mortgage interest
−$13,998
− Property taxes
−$3,528
− Insurance
−$1,250
− Repairs & maintenance
−$2,149
− Management
−$2,149
− HOA
−$1,680
− Depreciation
−$7,270
Taxable loss
−$5,157
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,238
After-tax cash flow
$279/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 — Upper Allen

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Cumberland County · 257,673 people
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

+220.8% since first listed
9 events — show timeline
  • 2026-06-01 Coming Soon $249,900 BRIGHT MLS
  • 2011-08-25 Sold (Public Records) $143,000 Public Records
  • 2011-08-11 Sold (MLS) $143,000 BRIGHT MLS
  • 2011-06-30 Listing Removed BRIGHT MLS
  • 2011-03-24 Listed $149,900 BRIGHT MLS
  • 2009-04-30 Sold (MLS) $150,000 BRIGHT MLS
  • 2009-03-18 Listing Removed BRIGHT MLS
  • 2008-04-15 Listed $144,900 BRIGHT MLS
  • 1985-09-11 Sold (Public Records) $77,900 Public Records

Property tax history

+2.6%/yr

Latest (2026): $3,528 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…