CashFlowRE
Sign in Sign up
4415 Guitner Rd
C+ Composite 62.15
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 +22.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.8/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,000

4415 Guitner Rd · Marion, PA 17202
4 bd · 1.0 ba · 1,387 sqft · Other · 15 Days on market
Built 1952 0.76 ac lot $129/sqft · 41% below area Est $305k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

NICE CAPE COD HOME IN CHAMBERSBURG, PA! This home features 4 bedrooms and 1 full bathroom, along with a comfortable layout that includes a living room and an eat-in kitchen. Situated on 0.76± acres, the property offers plenty of space for outdoor activities, entertaining, and everyday enjoyment. Outside, you’ll find a paved driveway and a detached 2-car garage, providing ample parking and storage. Conveniently located just minutes from shopping, restaurants, and more, this home offers both comfort and convenience. Don’t miss your opportunity to make it your own! This property will be offered at auction on Monday, June 29, 2026, at 3:00PM. The List price in no way represen

Key facts

  • 0.76 acre lot
  • 2 garage spots
  • Built 1952

Property features AI

Exterior

  • Parking: Detached garage with 2 spaces; Driveway parking; Garage includes covered parking and additional storage area
  • Utilities: Water source: Well; Sewer: Public sewer; Power/cooling fuel: Electric
  • Home design: Detached structure
  • Construction: Vinyl siding; Block foundation; Above grade and below grade structures
  • Exterior features: No tidal water

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Two main-level bedrooms; Two upper-level bedrooms
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air heat (oil fuel); Central air conditioning; Ductless / mini-split cooling; Cooling fuel: Electric
  • Interior features: Estimated living area; Full, unfinished basement
  • Laundry & utility: Hot water: Electric

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 4-bed/1.0-bath other listed at $179k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Recommended offer: $176k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 2.6% in Marion — 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 63/100 on livability (#1,248 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A, employment B+; Watch: schools F, amenities F, commute F.
  • Chambersburg Area SD (other): math 26% / reading 48% proficiency, ranked #383 of 539 in PA (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 224 active listings in the ZIP; 633 units permitted in Franklin County in 2024 (112 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($176k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $176,315 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.08%
Cap rate
8.35%
Cash-on-cash
7.36%
DSCR
1.33
GRM
7.7

CMA / ARV

ARV (median comp)
$304,626
List price
$179,000
Delta
-41.24%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-9,414
Equity at exit
$26,689
10-year hold
IRR
4.6%
Equity multiple
1.34×
Total profit
$17,089
Equity at exit
$15,477

Cash invested: $50,120 (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 17202

Home prices YoY
-26.1%
Active inventory
224
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,939 medium interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$211 /mo · $2,531/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$307

Break-even live

Break-even rent $1,550
Max offer price $179,000
Occupancy floor 79%

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
$44,750
Closing costs
$5,370
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 16 events

  1. 2026-06-19
    days on market $179,000 Active 15 DOM
  2. 2026-06-18
    days on market $179,000 Active 14 DOM
  3. 2026-06-17
    days on market $179,000 Active 13 DOM
  4. 2026-06-16
    days on market $179,000 Active 12 DOM
  5. 2026-06-15
    days on market $179,000 Active 11 DOM
  6. 2026-06-14
    days on market $179,000 Active 9 DOM
  7. 2026-06-12
    days on market $179,000 Active 8 DOM
  8. 2026-06-09
    days on market $179,000 Active 5 DOM
  9. 2026-06-08
    days on market $179,000 Active 4 DOM
  10. 2026-06-07
    statusdays on market $179,000 Active 3 DOM
  11. 2026-06-03
    days on market $179,000 Coming Soon 29 DOM
  12. 2026-06-02
    days on market $179,000 Coming Soon 28 DOM
  13. 2026-06-01
    days on market $179,000 Coming Soon 27 DOM
  14. 2026-05-31
    days on market $179,000 Coming Soon 26 DOM
  15. 2026-05-30
    days on market $179,000 Coming Soon 25 DOM
  16. 2026-05-05
    historical $179,000 741-char remark

ⓘ 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
$2,531 · $211/mo
Projected year-2 tax
$2,679 · $223/mo
Expected delta
+$149/yr (+$12/mo · 5.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$23,262
− Mortgage interest
−$10,027
− Property taxes
−$2,531
− Insurance
−$895
− Repairs & maintenance
−$1,861
− Management
−$1,861
− Depreciation
−$5,207
Taxable income
$881
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$211
After-tax cash flow
$3,476/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
Chambersburg Area SD
NCES district ID
4205550
Math proficiency
26% ▼ -17.00%
Reading proficiency
48% ▼ -16.00%
Median HH income
$52,666
Composite
32.17/100
National rank
#5787
State rank
#383 of 539 in PA

Livability — Marion

Score
63/100
State rank
#1248
US rank
#14994

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
682
Population (ZIP)
32,772

Population outlook (Franklin County) Hauer SSP2

Today (2025)
157,827 people
By 2030
158,933 · +0.7%
By 2040
159,060 · +0.8%
By 2050
155,132 · -1.7%
By 2075
138,545 · -12.2%
By 2100
112,321 · -28.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 7% Two or more races 5% Black 2% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 3% Italian 3% Polish 1%
Foreign-born
4% · Canada, Philippines
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1%

Political lean MEDSL · Franklin

2024 margin
Solid R (+43.0) · D 28.1% · R 71.1%
2008→2024 swing
-10.4pp toward R · 2008: -32.6pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+43.1 2016: R+46.5 2012: R+38.5 2008: R+32.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.86%
Current HPI
232.0695
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

+0.0% since first listed
2 events — show timeline
  • 2026-06-05 Listed $179,000 BRIGHT MLS
  • 2026-05-05 Coming Soon $179,000 BRIGHT MLS

Property tax history

+15.3%/yr

Latest (2026): $2,531 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…