CashFlowRE
Sign in Sign up
2381 Ridge Rd
D Composite 40.67
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).

  • Appreciation +10.0/10.0
  • ARV discount +9.1/15.0
  • Cash flow +6.4/30.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +0.7/10.0

$315,000

2381 Ridge Rd · Manheim, PA 17329
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 1 Days on market
Built 1975 1.36 ac lot Est $327k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled on a serene 1.36-acre lot, this exquisite ranch-style home offers a perfect blend of comfort and luxury in a tranquil rural setting. The exterior features extensive and beautifully landscaped gardens, creating an inviting atmosphere that beckons you to unwind. Enjoy the peaceful views of mature trees and a manicured lawn from your screened patio, ideal for morning coffee or evening gatherings. Step inside to discover a thoughtfully designed interior that exudes warmth and charm. The traditional layout includes three bedrooms and one full bath on main level and one full bath at basement level. The family room has a cozy brick fireplace, and seamlessly connects to the dining area, mak

Key facts

  • Screened patio
  • Brick fireplace
  • Landscaped gardens

Tags

LANDSCAPED GARDENSSCREENED PATIOMATURE TREESMANICURED LAWNBRICK FIREPLACEENERGY-EFFICIENT APPLIANCES

Property features AI

Finance

  • Other: Basement walkout level, partially finished

Exterior

  • Parking: Attached basement garage with rear entry and automatic door opener; One garage space; Asphalt private driveway; Driveway space for about 5 vehicles; Total of up to 6 garage/parking spaces
  • Utilities: Well water; On-site septic system; Cable TV available; Electric service available; Phone service available
  • Home design: Detached single-family home; Estimated year built; Not in a federal flood zone; Fee simple ownership; Excellent condition; Rural location; Paved road access
  • Construction: Stick-built construction; Block foundation; Asphalt shingle roof; Double-hung, double-pane windows
  • Exterior features: Gutter system; Kennels; Outbuilding(s); Screened patio/porch; Patio(s); Shed; Backs to trees; Front yard; Landscaped; Level lot; Partly wooded; Rear yard; Secluded setting; Vegetation plantings

Interior

  • Kitchen: Dishwasher; Microwave; Electric oven/range
  • Bedrooms: Three main-level bedrooms; Entry-level bedroom
  • Flooring: Luxury vinyl plank; Tile/brick; Carpet
  • Bathrooms: Two full bathrooms (main level)
  • Heating & cooling: Baseboard heating (electric and hot water); Oil heating fuel; Central air conditioning; 200+ amp electric service; Electric hot water
  • Interior features: Attic; Bathroom with walk-in shower; Built-ins; Chair railings; Combination kitchen/dining area; Exposed beams; Family room off kitchen; Traditional floor plan; Wood stove; Wainscoting; Storm door(s); Beamed ceilings; Drywall walls/ceilings; Wood walls
  • Laundry & utility: Washer; Electric dryer; Basement laundry/utility area

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 single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-547 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $218k (30.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (36.0% below list).
  • Recommended offer: $202k (36.0% below list) — sets the bar for 1% rule.
  • Cap rate 4.2% vs local median 1.5% in Manheim — 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 79/100 on livability (#236 in PA, #2,155 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D+, commute F.
  • South Western SD (suburban): math 37% / reading 56% proficiency, ranked #206 of 539 in PA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Manheim El Sch (math 42% / reading 62%, grade C-, #586 of 1,518 statewide, top 42%, 261 students, 30% FRL); Emory H Markle Ms (math 27% / reading 53%, grade F, #257 of 512 statewide, top 52%, 1,028 students, 34% FRL); South Western Shs (math 83% / reading 75%, grade A-, #20 of 437 statewide, top 4%, 1,299 students, 31% FRL).
  • Market conditions: 13 active listings in the ZIP; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $32k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$54k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

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 $201,749 (36.0% 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. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.64%
Cap rate
4.21%
Cash-on-cash
-7.45%
DSCR
0.67
GRM
13.0

CMA / ARV

ARV (on-the-fly)
$326,508
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5566 Blue Hill Rd 0.47mi 3/1.0 1,121 (+3%) 5mo $254,000 $227 69
3691 Hobart Rd 0.39mi 3/2.0 1,104 (+1%) 13mo $330,000 $299 65

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
19.0%
Equity multiple
2.55×
Total profit
$136,698
Equity at exit
$283,777
10-year hold
IRR
17.6%
Equity multiple
5.88×
Total profit
$429,990
Equity at exit
$611,976

Cash invested: $88,200 (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 17329

Home prices YoY
7.8%
Active inventory
13
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,017 medium interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$358 /mo · $4,298/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$424
Net cashflow
$-547

Break-even live

Break-even rent $2,710
Max offer price $218,289
Occupancy floor

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
$78,750
Closing costs
$9,450
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.

Listing history 7 events

  1. 2026-06-19
    statusdays on market $315,000 Active 1 DOM
  2. 2026-06-18
    days on market $315,000 Coming Soon 6 DOM
  3. 2026-06-17
    days on market $315,000 Coming Soon 5 DOM
  4. 2026-06-16
    days on market $315,000 Coming Soon 4 DOM
  5. 2026-06-15
    days on market $315,000 Coming Soon 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $315,000 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
$4,298 · $358/mo
Projected year-2 tax
$4,637 · $386/mo
Expected delta
+$340/yr (+$28/mo · 7.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$24,210
− Mortgage interest
−$17,645
− Property taxes
−$4,298
− Insurance
−$1,575
− Repairs & maintenance
−$1,937
− Management
−$1,937
− Depreciation
−$9,164
Taxable loss
−$12,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,963
After-tax cash flow
$-3,607/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
South Western SD
NCES district ID
4222470
Math proficiency
37% ▼ -16.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$67,689
Composite
41.5/100
National rank
#3456
State rank
#206 of 539 in PA

Livability — Manheim

Score
79/100
State rank
#236
US rank
#2155

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
23,556
Population (ZIP)
3,229

Population outlook (York County) Hauer SSP2

Today (2025)
454,205 people
By 2030
457,407 · +0.7%
By 2040
457,529 · +0.7%
By 2050
448,261 · -1.3%
By 2075
427,388 · -5.9%
By 2100
384,218 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Iranian 2% Serbian 2% Slovak 1%
Foreign-born
0%

Political lean MEDSL · York

2024 margin
Strong R (+25.3) · D 36.9% · R 62.1%
2008→2024 swing
-11.7pp toward R · 2008: -13.6pp · 2024: -25.3pp
All cycles
2024: R+25.3 2020: R+24.6 2016: R+29.3 2012: R+21.2 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 20.72%
Current HPI
286.965
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

1 event — show timeline
  • 2026-06-12 Coming Soon $315,000 BRIGHT MLS

Property tax history

+2.8%/yr

Latest (2026): $4,298 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…