CashFlowRE
Sign in Sign up
519 Barrington Rd
C+ Composite 61.68
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 +28.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Schools +5.2/10.0
  • Condition / age +5.0/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$187,665

519 Barrington Rd · Longswamp, PA 18062
3 bd · 2.0 ba · 1,173 sqft · Manufactured · 146 Days on market
Built 2026 Excellent condition $160/sqft · 40% above area Est $134k · 40% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brand-New 3 Bedroom, 2 Bath Home at The Reserve at Mountain Village - Move-In Ready! Introducing 519 Barrington Road featuring the Springbrook Layout, a brand-new 1,173 sq. ft. home located in The Reserve at Mountain Village. With a bright open layout this home offers stylish comfort and functionality-perfect for everyday living and entertaining. Home Features: • 3 bedrooms, 2 full baths, and 1,173 sq. ft. of well-designed living space • Drywall Impact Area interior with upgraded trim and contemporary fixtures throughout • Modern kitchen with island and dining area • Spacious primary suite with a walk-in closet and private bath • Open & Light Bathed Living Space • Private driveway, storage shed, and professional landscaping included • Upgraded construction for long-term comfort, savings, and durability This gorgeous home is located in The Reserve at Mountain Village, a new state-of-the-art community featuring lighted sidewalks, a scenic nature trail, full time management, 24 hr community maintenance, and a peaceful rural atmosphere- located within the outstanding Brandywine Heights Area School District and just minutes from shopping, dining, and major employers in Allentown, Bethlehem, and Trexlertown. Schedule your appointment today and make this stunning new home yours!

Key facts

  • Bright open layout
  • Private driveway
  • Storage shed

Tags

BRIGHT OPEN LAYOUTMODERN KITCHENPRIVATE DRIVEWAYSTORAGE SHEDPROFESSIONAL LANDSCAPINGUPGRADED CONSTRUCTION

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/2.0-bath manufactured listed at $188k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $618 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $188k).
  • Recommended offer: $165k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Brandywine Heights Area SD (suburban): math 48% / reading 66% proficiency, ranked #241 of 658 in PA (top 37%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 157 active listings in the ZIP; high-income renter base; 258 units permitted in Berks County in 2024 (27 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.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($165k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,145 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
1.29%
Cap rate
10.24%
Cash-on-cash
14.11%
DSCR
1.63
GRM
6.5

CMA / ARV

ARV (median comp)
$133,900
List price
$187,665
Delta
40.15%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
194 Haddon Dr 0.37mi 3/2.0 1,344 (+15%) 2mo $133,900 $100 57
62 Mansfield Dr 0.36mi 3/2.0 1,120 (-4%) 23mo $77,900 $70 57

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 · 0.13% rent growth · sell at horizon

5-year hold
IRR
1.1%
Equity multiple
1.04×
Total profit
$2,175
Equity at exit
$27,981
10-year hold
IRR
7.6%
Equity multiple
1.50×
Total profit
$26,352
Equity at exit
$16,226

Cash invested: $52,546 (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 18062

Home prices YoY
-26.4%
Rents YoY
0.1%
Active inventory
157
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,424 medium interval (Pro) →
Mortgage (P&I)
$984
Tax est. 1.5%
$235 /mo · $2,815/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$509
Net cashflow
$618

Break-even live

Break-even rent $1,642
Max offer price $187,665
Occupancy floor 70%

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
$46,916
Closing costs
$5,630
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 18 events

  1. 2026-06-18
    days on market $187,665 Active 146 DOM
  2. 2026-06-17
    days on market $187,665 Active 145 DOM
  3. 2026-06-16
    days on market $187,665 Active 144 DOM
  4. 2026-06-15
    days on market $187,665 Active 143 DOM
  5. 2026-06-14
    days on market $187,665 Active 141 DOM
  6. 2026-06-13
    days on market $187,665 Active 140 DOM
  7. 2026-06-10
    days on market $187,665 Active 138 DOM
  8. 2026-06-09
    days on market $187,665 Active 137 DOM
  9. 2026-06-08
    days on market $187,665 Active 136 DOM
  10. 2026-06-07
    days on market $187,665 Active 135 DOM
  11. 2026-06-05
    days on market $187,665 Active 132 DOM
  12. 2026-06-03
    days on market $187,665 Active 131 DOM
  13. 2026-06-02
    days on market $187,665 Active 130 DOM
  14. 2026-06-01
    days on market $187,665 Active 129 DOM
  15. 2026-05-31
    days on market $187,665 Active 128 DOM
  16. 2026-05-31
    days on market $187,665 Active 127 DOM
  17. 2026-04-21
    price $187,665 1342-char remark
    Show marketing remark (1342 chars)

    Brand-New 3 Bedroom, 2 Bath Home at The Reserve at Mountain Village - Move-In Ready! Introducing 519 Barrington Road featuring the Springbrook Layout, a brand-new 1,173 sq. ft. home located in The Reserve at Mountain Village. With a bright open layout this home offers stylish comfort and functionality-perfect for everyday living and entertaining. Home Features: • 3 bedrooms, 2 full baths, and 1,173 sq. ft. of well-designed living space • Drywall Impact Area interior with upgraded trim and contemporary fixtures throughout • Modern kitchen with island and dining area • Spacious primary suite with a walk-in closet and private bath • Open & Light Bathed Living Space • Private driveway, storage shed, and professional landscaping included • Upgraded construction for long-term comfort, savings, and durability This gorgeous home is located in The Reserve at Mountain Village, a new state-of-the-art community featuring lighted sidewalks, a scenic nature trail, full time management, 24 hr community maintenance, and a peaceful rural atmosphere- located within the outstanding Brandywine Heights Area School District and just minutes from shopping, dining, and major employers in Allentown, Bethlehem, and Trexlertown. Schedule your appointment today and make this stunning new home yours!

  18. 2026-01-23
    listed $187,655 Active 1342-char remark
    Show marketing remark (1342 chars)

    Brand-New 3 Bedroom, 2 Bath Home at The Reserve at Mountain Village - Move-In Ready! Introducing 519 Barrington Road featuring the Springbrook Layout, a brand-new 1,173 sq. ft. home located in The Reserve at Mountain Village. With a bright open layout this home offers stylish comfort and functionality-perfect for everyday living and entertaining. Home Features: • 3 bedrooms, 2 full baths, and 1,173 sq. ft. of well-designed living space • Drywall Impact Area interior with upgraded trim and contemporary fixtures throughout • Modern kitchen with island and dining area • Spacious primary suite with a walk-in closet and private bath • Open & Light Bathed Living Space • Private driveway, storage shed, and professional landscaping included • Upgraded construction for long-term comfort, savings, and durability This gorgeous home is located in The Reserve at Mountain Village, a new state-of-the-art community featuring lighted sidewalks, a scenic nature trail, full time management, 24 hr community maintenance, and a peaceful rural atmosphere- located within the outstanding Brandywine Heights Area School District and just minutes from shopping, dining, and major employers in Allentown, Bethlehem, and Trexlertown. Schedule your appointment today and make this stunning new home yours!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 3/10 Moderate 6 d/yr ≥99°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$29,085
− Mortgage interest
−$10,512
− Property taxes
−$2,815
− Insurance
−$938
− Repairs & maintenance
−$2,327
− Management
−$2,327
− Depreciation
−$5,459
Taxable income
$4,707
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,130
After-tax cash flow
$6,285/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.

Condition & rehab AI · 1 photo

Excellent 100/100 None rehab

This move-in-ready manufactured home is in excellent condition with no visible repairs needed. It offers a modern kitchen, spacious primary suite, and well-maintained exterior, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Interior paint touch-ups — Maintains a fresh and inviting interior
  • Both Kitchen appliances — Modernizes the kitchen and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both Interior paint touch-ups — Maintains a fresh and inviting interior
  • Both Kitchen appliances — Modernizes the kitchen and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Brandywine Heights Area SD
NCES district ID
4204050
Math proficiency
48% ▲ 1.00%
Reading proficiency
66% ▼ -1.00%
Median HH income
$62,904
Composite
51.52/100
National rank
#3670
State rank
#241 of 658 in PA

Livability — Longswamp

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

Census & demographics

County
Lehigh County · 333,019 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
27,110
Household income
$110,675
Rent vs Own
19.1% rent · 80.9% own
Severe rent burden
537.0

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 10% Two or more races 10% Asian 5% Black 3%
Hispanic origin (detail)
Puerto Rican 4% Dominican 2%
Common ancestry
Romanian 5% Lithuanian 2% Subsaharan African 2%
Foreign-born
11% · Canada, China, Jamaica
Languages at home
83% English-only · Spanish 7% Other Indo-European 4% French/Haitian/Cajun 2%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.04%
Current HPI
253.5939
Rent YoY
▲ 0.13%
Metro
Allentown-Bethlehem-Easton, PA-NJ
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-04-21 Price Changed $187,665 Zillow
  • 2026-01-23 Listed $187,655 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…