CashFlowRE
Sign in Sign up
108 Random Rd
D+ Composite 48.31
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).

  • Cash flow +13.8/30.0
  • ARV discount +13.8/15.0
  • Schools +4.3/10.0
  • DSCR +4.2/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

108 Random Rd · Stowe, PA 19518
3 bd · 2.0 ba · 1,372 sqft · SingleFamily public records · 9 Days on market
Built 2009 $168/sqft · 14% below area Est $267k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

Key facts

  • Skylights in kitchen
  • Sunburst windows
  • Insulated doors

Tags

INSULATED DOORSSUNBURST WINDOWSARCHE BEVELED GLASS FRONT DOORSKYLIGHTS IN KITCHENSKYLIGHTS IN LIVING ROOMSKYLIGHTS IN PRIMARY BEDROOM

Property features AI

Finance

  • Other: Finished above-grade living area reported (assessor); Not in a federal flood zone
  • Financial info: Ground rent applies
  • HOA & community: Monthly land lease of $799; Community pool (in-ground, heated)

Exterior

  • Parking: Attached front-entry garage with inside access (2 garage spaces); Driveway parking for 2 cars; Total of 4 garage/parking spaces
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Manufactured home (double wide); Marlette make; Located in a 55+ senior community; Property manager present; Land lease interest
  • Construction: Vinyl and aluminum siding; Above-grade areas only (no basement)
  • Exterior features: Community in-ground heated pool; Ground rent exists

Interior

  • Kitchen: Kitchen
  • Bedrooms: Three bedrooms on the main level; Master bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning (electric); Electric hot water
  • Interior features: Living room; Dining room
  • Laundry & utility: Laundry room

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 single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $20 ($241/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (15.2% below list).
  • Recommended offer: $195k (15.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#441 in PA, #4,019 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Boyertown Area SD (suburban): math 44% / reading 53% proficiency, ranked #167 of 539 in PA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 59 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 12y 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 $142k; list at $230k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,000 (15.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.85%
Cap rate
6.40%
Cash-on-cash
0.37%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (median comp)
$267,228
List price
$229,900
Delta
-13.97%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
150 Random Rd 0.18mi 3/2.0 1,404 (+2%) 6mo $239,000 $170 82
152 Random Rd 0.20mi 3/2.0 1,387 (+1%) 11mo $202,000 $146 80
74 Middlemarch Rd 0.15mi 3/2.0 1,442 (+5%) 7mo $267,000 $185 79
132 Westin Rd 0.17mi 3/2.0 1,501 (+9%) 7mo $230,000 $153 71
77 Random Rd 0.12mi 3/2.0 1,568 (+14%) 2mo $279,900 $179 69
20 Daphne Ct 0.16mi 2/2.0 (-1) 1,260 (-8%) 10mo $235,000 $187 66
18 Random Rd 0.31mi 3/2.0 1,456 (+6%) 13mo $295,000 $203 65
688 Sylvan Dr 0.52mi 3/2.0 1,410 (+3%) 11mo $327,500 $232 62
403 Center St 0.67mi 3/1.0 1,400 (+2%) 9mo $275,000 $196 54
516 Ash St 0.49mi 4/1.5 (+1) 1,254 (-9%) 8mo $326,000 $260 50
425 Center St 0.55mi 4/2.0 (+1) 1,205 (-12%) 7mo $280,000 $232 43
3 W Race St 0.69mi 3/1.5 1,552 (+13%) 8mo $275,000 $177 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.44×
Total profit
$-35,989
Equity at exit
$34,279
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-29,745
Equity at exit
$19,878

Cash invested: $64,372 (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 19518

Home prices YoY
-21.1%
Active inventory
59
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,950 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$219 /mo · $2,628/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$20

Break-even live

Break-even rent $1,925
Max offer price $229,900
Occupancy floor 94%

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
$57,475
Closing costs
$6,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
303 Lemon St Stowe, PA 2.0 1.0 1000 $1,950 $1.95 43d 1 0.78mi

Listing history 18 events

  1. 2026-06-07
    status $229,900 Pending 9 DOM
  2. 2026-05-13
    listed $229,900 Active 824-char remark
  3. 2018-09-27
    soldstatus $142,000 Closed 546-char remark
    Show marketing remark (546 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  4. 2018-09-27
    soldstatus $142,000 Sold
    Show marketing remark (546 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  5. 2018-08-16
    status Pending 546-char remark
    Show marketing remark (548 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  6. 2018-08-16
    status Under Contract
    Show marketing remark (548 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  7. 2018-08-08
    status Active 546-char remark
    Show marketing remark (548 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  8. 2018-08-08
    status Active
    Show marketing remark (548 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  9. 2018-07-13
    status Pending 546-char remark
    Show marketing remark (548 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  10. 2018-07-13
    status Under Contract
    Show marketing remark (548 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  11. 2018-06-13
    listed $144,900 Active 546-char remark
    Show marketing remark (546 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  12. 2018-06-13
    listed $144,900 Active
    Show marketing remark (546 chars)

    Douglas Village is an active adult 55+ community. Enjoy one floor living in this lovely home with 3 bedrooms, 2.5 baths, 2-car garage and many upgrades including maple cabinets, center kitchen island with Corian counter tops, cherry wood-like flooring, vaulted ceilings, skylights, crown moulding and a stone gas fireplace in the living room. The master bedroom suite has a walkin closet, super bath with jetted shower/tub and double vanity. The community has a beautiful club house with a game room, meeting room, gym and an outdoor heated pool.

  13. 2015-01-07
    soldstatus $139,900 Sold
  14. 2015-01-07
    soldstatus $139,900
  15. 2014-12-08
    status Under Contract
  16. 2014-12-08
    historical
  17. 2014-10-29
    listed $139,900 Active
  18. 2014-10-29
    listed $139,900

ⓘ 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
$2,628 · $219/mo
Projected year-2 tax
$3,130 · $261/mo
Expected delta
+$502/yr (+$42/mo · 19.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$23,400
− Mortgage interest
−$12,878
− Property taxes
−$2,628
− Insurance
−$1,150
− Repairs & maintenance
−$1,872
− Management
−$1,872
− Depreciation
−$6,688
Taxable loss
−$3,688
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$885
After-tax cash flow
$1,126/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
Boyertown Area SD
NCES district ID
4203960
Math proficiency
44% ▼ -21.00%
Reading proficiency
53% ▼ -22.00%
Median HH income
$70,605
Composite
43.48/100
National rank
#2999
State rank
#167 of 539 in PA

Livability — Stowe

Score
75/100
State rank
#441
US rank
#4019

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
16,793

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 (81%)
Race & ethnicity
White 81% Two or more races 9% Hispanic / Latino 9% Black 4% Asian 3%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 5% Polish 3% Lithuanian 2%
Foreign-born
4% · Canada, Jamaica
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% German/W. Germanic 1%

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
▼ -74.43%
Current HPI
278.3594
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

+64.3% since first listed
19 events — show timeline
  • 2026-06-05 Pending BRIGHT MLS
  • 2026-05-22 Contingent BRIGHT MLS
  • 2026-05-13 Listed $229,900 BRIGHT MLS
  • 2018-09-27 Sold (MLS) $142,000 BRIGHT MLS
  • 2018-09-27 Sold (MLS) $142,000 TREND
  • 2018-08-16 Pending BRIGHT MLS
  • 2018-08-16 Pending TREND
  • 2018-08-08 Relisted BRIGHT MLS
  • 2018-08-08 Relisted TREND
  • 2018-07-13 Pending BRIGHT MLS
  • 2018-07-13 Pending TREND
  • 2018-06-13 Listed $144,900 BRIGHT MLS
  • 2018-06-13 Listed $144,900 TREND
  • 2015-01-07 Sold (MLS) $139,900 BRIGHT MLS
  • 2015-01-07 Sold (MLS) $139,900 TREND
  • 2014-12-08 Pending TREND
  • 2014-12-08 Listing Removed BRIGHT MLS
  • 2014-10-29 Listed $139,900 TREND
  • 2014-10-29 Listed $139,900 BRIGHT MLS

Property tax history

+5.3%/yr

Latest (2026): $2,628 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…