CashFlowRE
Sign in Sign up
3350 Airport Rd
B Composite 70.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$60,000

3350 Airport Rd · Hanover, PA 18109
2 bd · 1.0 ba · 896 sqft · Land public records · 94 Days on market
Built 1995 2,800 sqft lot $710/mo HOA · 41% of rent ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 3350 #41 Airport Rd. , Located in Desirable Catasauqua School District! Quaintly Nestled in the Hanover Landings Community, This Lovingly Updated Mobile Home Features Two bedrooms, Full Bath, Spacious Living Room, Stunning Kitchen with Gleaming Counter Tops, and New LVP Floors Throughout! Need More Space? Move over to the Newly Added 270 Sq Ft Family Room with Walk Out Double Doors! Enjoy the Outdoors from the Privacy of your Screened in Front Patio! All Appliances Remain! Conveniently located with in minutes of Shopping Centers, Rt 22, and All Major Arteries. Easy to Show! Schedule Your Appointment Today!

Key facts

  • 2,800 sq ft lot
  • Parking
  • Built 1995

Tags

CATASAUQUA SCHOOL DISTRICTHANOVER LANDINGS COMMUNITYWALK OUT DOUBLE DOORSSCREENED IN FRONT PATIOALL APPLIANCES REMAINMINUTES OF SHOPPING CENTERS

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 2-bed/1.0-bath land listed at $60k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 3.9% in Hanover — 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 76/100 on livability (#373 in PA, #3,295 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment D, commute F.
  • Catasauqua Area SD (suburban): math 23% / reading 41% proficiency, ranked #431 of 539 in PA (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.6%/yr); 58 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 41% of rent.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $54,600 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.92%
Cap rate
12.64%
Cash-on-cash
22.68%
DSCR
2.01
GRM
2.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.57% rent growth · sell at horizon

5-year hold
IRR
23.2%
Equity multiple
2.04×
Total profit
$17,449
Equity at exit
$8,946
10-year hold
IRR
35.0%
Equity multiple
5.27×
Total profit
$71,765
Equity at exit
$5,188

Cash invested: $16,800 (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 18109

Home prices YoY
-21.9%
Rents YoY
6.6%
Active inventory
58
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,752 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$17 /mo · $204/yr
Insurance
$25
HOA
$710
Vacancy / Maint / Mgmt
$368
Net cashflow
$318

Break-even live

Break-even rent $1,350
Max offer price $60,000
Occupancy floor 77%

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
$15,000
Closing costs
$1,800
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
2754 Suzanne Way Allentown, PA 2.0 1.5 964 $1,800 $1.87 14d 1 0.09mi
2252 Catasauqua Rd Bethlehem, PA 1.0–2.0 1.0 767 $1,829 $2.38 2d 22 0.99mi
2132 Pennsylvania Ave Unit 00 K- 7 Bethlehem, PA 1.0 1.0 740 $1,600 $2.16 14d 1 1.04mi
2132 Pennsylvania Ave Unit 00 B- 7 Bethlehem, PA 2.0 1.0 956 $1,695 $1.77 14d 1 1.04mi
1818 Catasauqua Rd Bethlehem, PA 1.0–3.0 1.0–2.0 1007 $2,259 $2.24 43d 9 1.31mi
2104 Westgate Dr Bethlehem, PA 1.0–2.0 1.0 795 $1,620 $2.04 2d 5 1.45mi
2010B Pinehurst Ct Allentown, PA 1.0–2.0 1.0 844 $1,850 $2.19 2d 6 1.45mi

HOA detail

Monthly dues
$710 · $8,520/yr

Listing history 17 events

  1. 2026-06-18
    days on market $60,000 Active 94 DOM
  2. 2026-06-17
    days on market $60,000 Active 93 DOM
  3. 2026-06-16
    days on market $60,000 Active 92 DOM
  4. 2026-06-15
    days on market $60,000 Active 91 DOM
  5. 2026-06-14
    days on market $60,000 Active 89 DOM
  6. 2026-06-10
    days on market $60,000 Active 86 DOM
  7. 2026-06-09
    days on market $60,000 Active 85 DOM
  8. 2026-06-08
    days on market $60,000 Active 84 DOM
  9. 2026-06-07
    days on market $60,000 Active 83 DOM
  10. 2026-06-03
    days on market $60,000 Active 79 DOM
  11. 2026-06-02
    days on market $60,000 Active 78 DOM
  12. 2026-06-01
    days on market $60,000 Active 77 DOM
  13. 2026-05-31
    days on market $60,000 Active 76 DOM
  14. 2026-05-31
    days on market $60,000 Active 75 DOM
  15. 2026-05-15
    price $60,000 625-char remark
    Show marketing remark (625 chars)

    Welcome to 3350 #41 Airport Rd. , Located in Desirable Catasauqua School District! Quaintly Nestled in the Hanover Landings Community, This Lovingly Updated Mobile Home Features Two bedrooms, Full Bath, Spacious Living Room, Stunning Kitchen with Gleaming Counter Tops, and New LVP Floors Throughout! Need More Space? Move over to the Newly Added 270 Sq Ft Family Room with Walk Out Double Doors! Enjoy the Outdoors from the Privacy of your Screened in Front Patio! All Appliances Remain! Conveniently located with in minutes of Shopping Centers, Rt 22, and All Major Arteries. Easy to Show! Schedule Your Appointment Today!

  16. 2026-04-14
    price $70,000 625-char remark
    Show marketing remark (625 chars)

    Welcome to 3350 #41 Airport Rd. , Located in Desirable Catasauqua School District! Quaintly Nestled in the Hanover Landings Community, This Lovingly Updated Mobile Home Features Two bedrooms, Full Bath, Spacious Living Room, Stunning Kitchen with Gleaming Counter Tops, and New LVP Floors Throughout! Need More Space? Move over to the Newly Added 270 Sq Ft Family Room with Walk Out Double Doors! Enjoy the Outdoors from the Privacy of your Screened in Front Patio! All Appliances Remain! Conveniently located with in minutes of Shopping Centers, Rt 22, and All Major Arteries. Easy to Show! Schedule Your Appointment Today!

  17. 2026-03-16
    listed $75,000 Active 625-char remark
    Show marketing remark (625 chars)

    Welcome to 3350 #41 Airport Rd. , Located in Desirable Catasauqua School District! Quaintly Nestled in the Hanover Landings Community, This Lovingly Updated Mobile Home Features Two bedrooms, Full Bath, Spacious Living Room, Stunning Kitchen with Gleaming Counter Tops, and New LVP Floors Throughout! Need More Space? Move over to the Newly Added 270 Sq Ft Family Room with Walk Out Double Doors! Enjoy the Outdoors from the Privacy of your Screened in Front Patio! All Appliances Remain! Conveniently located with in minutes of Shopping Centers, Rt 22, and All Major Arteries. Easy to Show! Schedule Your Appointment Today!

ⓘ 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
$204 · $17/mo
Projected year-2 tax
$576 · $48/mo
Expected delta
+$372/yr (+$31/mo · 181.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$21,026
− Mortgage interest
−$3,361
− Property taxes
−$204
− Insurance
−$300
− Repairs & maintenance
−$1,682
− Management
−$1,682
− HOA
−$8,520
− Depreciation
−$1,745
Taxable income
$3,531
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$848
After-tax cash flow
$2,963/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
Catasauqua Area SD
NCES district ID
4205160
Math proficiency
23% ▼ -15.00%
Reading proficiency
41% ▼ -21.00%
Median HH income
$53,073
Composite
28.09/100
National rank
#6832
State rank
#431 of 539 in PA

Livability — Hanover

Score
76/100
State rank
#373
US rank
#3295

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lehigh County · 333,019 people
City population
56,443
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
18,446
Household income
$58,031
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
898.0

Population outlook (Lehigh County) Hauer SSP2

Today (2025)
392,957 people
By 2030
408,319 · +3.9%
By 2040
440,007 · +12.0%
By 2050
475,940 · +21.1%
By 2075
590,448 · +50.3%
By 2100
690,314 · +75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Hispanic / Latino 55% White 33% Two or more races 15% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 27% Cuban 1% Dominican 18%
Common ancestry
Hispanic 2% Romanian 1% Polish 1%
Foreign-born
22% · Canada, Jamaica
Languages at home
53% English-only · Spanish 37% Arabic 6% French/Haitian/Cajun 2%

Political lean MEDSL · Lehigh

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.2%
2008→2024 swing
-12.9pp toward R · 2008: 15.6pp · 2024: 2.7pp
All cycles
2024: D+2.7 2020: D+7.6 2016: D+4.4 2012: D+7.5 2008: D+15.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.00%
Current HPI
342.9027
Rent YoY
▲ 6.57%
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

-20.0% since first listed
3 events — show timeline
  • 2026-05-15 Price Changed $60,000 GLVRMLS
  • 2026-04-14 Price Changed $70,000 GLVRMLS
  • 2026-03-16 Listed $75,000 GLVRMLS

Property tax history

+2.9%/yr

Latest (2026): $204 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…