CashFlowRE
Sign in Sign up
534 Barrington Rd
B- Composite 65.05
Why this score? — see what drove the B- 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 +26.9/30.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Schools +5.2/10.0
  • Condition / age +4.0/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$203,575

534 Barrington Rd · Longswamp, PA 18062
3 bd · 2.0 ba · 1,525 sqft · Manufactured · 71 Days on market
Built 2026 Good condition $133/sqft · 52% above area

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

Listing remarks MLS

COMING SOON | 534 Barrington Road The Adirondack Plan | With Primary Suite Variation 3 Bedrooms | 2 Bathrooms | ~1,525 Sq. Ft. Your Future Starts Here Get ready to call 534 Barrington Road home. This upcoming build of the Adirondack plan offers a rare opportunity to secure a prime homesite within The Reserve at Mountain Village. Designed for a modern, low-maintenance lifestyle, this 1,525-square-foot ranch combines high-end editorial aesthetics with the functional spaces your family needs. Interior Highlights Heart of the Home: An expansive, open-concept living area with "confident white space" and a premium feel-perfect for modern living. Chef's Kitchen: Large island, ample counter space, and a layout designed for effortless entertaining. Primary Suite: A secluded retreat featuring a spa-like en-suite bath and a generous walk-in closet. Versatile Layout: Three full bedrooms allow for the perfect home office or guest suite setup. The Reserve Lifestyle Experience "worry-free" living in the scenic hills of Berks County. Nestled within the Brandywine Heights Area School District and just 5 minutes from Bear Creek Mountain Resort, our community offers: Outdoor Amenities: Nature trails, a community playground, and a basketball court. Community Care: 24-hour maintenance, lighted sidewalks, and paved off-street parking. Peace of Mind: Professional on-site management and a welcoming, all-age atmosphere.

Key facts

  • Versatile layout
  • Outdoor amenities
  • Community playground

Tags

PRIMARY SUITE VARIATIONCHEF'S KITCHENVERSATILE LAYOUTOUTDOOR AMENITIESNATURE TRAILSCOMMUNITY PLAYGROUND

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 $204k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $561 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $204k).
  • Recommended offer: $191k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — 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 71 days — a 6% lower offer ($191k) 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 $191,360 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% 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
1.22%
Cap rate
9.60%
Cash-on-cash
11.82%
DSCR
1.53
GRM
6.8

CMA / ARV

ARV (median comp)
$133,900
List price
$203,575
Delta
52.04%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
194 Haddon Dr 0.40mi 3/2.0 1,344 (-12%) 2mo $133,900 $100 60

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
-2.0%
Equity multiple
0.93×
Total profit
$-4,188
Equity at exit
$30,354
10-year hold
IRR
4.3%
Equity multiple
1.27×
Total profit
$15,450
Equity at exit
$17,601

Cash invested: $57,001 (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
6.8×

Monthly cashflow live

Estimated rent
$2,491 medium interval (Pro) →
Mortgage (P&I)
$1,068
Tax est. 1.5%
$254 /mo · $3,054/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$523
Net cashflow
$561

Break-even live

Break-even rent $1,781
Max offer price $203,575
Occupancy floor 72%

Sensitivity live

Price -10% $702 -5% $632 +0% $561 +5% $491 +10% $421
Rent -10% $365 -5% $463 +0% $561 +5% $660 +10% $758
Rate -1.0pp $664 -0.5pp $613 base $561 +0.5pp $509 +1.0pp $455

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
$50,894
Closing costs
$6,107
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 17 events

  1. 2026-06-18
    days on market $203,575 Active 71 DOM
  2. 2026-06-17
    days on market $203,575 Active 70 DOM
  3. 2026-06-16
    days on market $203,575 Active 69 DOM
  4. 2026-06-15
    days on market $203,575 Active 68 DOM
  5. 2026-06-14
    days on market $203,575 Active 66 DOM
  6. 2026-06-13
    days on market $203,575 Active 65 DOM
  7. 2026-06-10
    days on market $203,575 Active 63 DOM
  8. 2026-06-09
    days on market $203,575 Active 62 DOM
  9. 2026-06-08
    days on market $203,575 Active 61 DOM
  10. 2026-06-07
    days on market $203,575 Active 60 DOM
  11. 2026-06-05
    days on market $203,575 Active 57 DOM
  12. 2026-06-03
    days on market $203,575 Active 56 DOM
  13. 2026-06-02
    days on market $203,575 Active 55 DOM
  14. 2026-06-01
    days on market $203,575 Active 54 DOM
  15. 2026-05-31
    days on market $203,575 Active 53 DOM
  16. 2026-05-31
    days on market $203,575 Active 52 DOM
  17. 2026-04-08
    listed $203,575 Active 1438-char remark
    Show marketing remark (1438 chars)

    COMING SOON | 534 Barrington Road The Adirondack Plan | With Primary Suite Variation 3 Bedrooms | 2 Bathrooms | ~1,525 Sq. Ft. Your Future Starts Here Get ready to call 534 Barrington Road home. This upcoming build of the Adirondack plan offers a rare opportunity to secure a prime homesite within The Reserve at Mountain Village. Designed for a modern, low-maintenance lifestyle, this 1,525-square-foot ranch combines high-end editorial aesthetics with the functional spaces your family needs. Interior Highlights Heart of the Home: An expansive, open-concept living area with "confident white space" and a premium feel-perfect for modern living. Chef's Kitchen: Large island, ample counter space, and a layout designed for effortless entertaining. Primary Suite: A secluded retreat featuring a spa-like en-suite bath and a generous walk-in closet. Versatile Layout: Three full bedrooms allow for the perfect home office or guest suite setup. The Reserve Lifestyle Experience "worry-free" living in the scenic hills of Berks County. Nestled within the Brandywine Heights Area School District and just 5 minutes from Bear Creek Mountain Resort, our community offers: Outdoor Amenities: Nature trails, a community playground, and a basketball court. Community Care: 24-hour maintenance, lighted sidewalks, and paved off-street parking. Peace of Mind: Professional on-site management and a welcoming, all-age atmosphere.

ⓘ 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
$29,898
− Mortgage interest
−$11,403
− Property taxes
−$3,054
− Insurance
−$1,018
− Repairs & maintenance
−$2,392
− Management
−$2,392
− Depreciation
−$5,922
Taxable income
$3,717
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$892
After-tax cash flow
$5,845/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

Good 80/100 None rehab

This manufactured home is in excellent condition with no visible repairs needed. It offers a modern, low-maintenance lifestyle and is ready for immediate occupancy.

Value-add opportunities

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping — Enhances curb appeal and can attract more potential buyers
  • Both New flooring — Can improve the look and feel of the home, especially in high-traffic areas

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping — Enhances curb appeal and can attract more potential buyers
  • Both New flooring — Can improve the look and feel of the home, especially in high-traffic areas

ⓘ 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

1 event — show timeline
  • 2026-04-08 Listed $203,575 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…