CashFlowRE
Sign in Sign up
5223 Chandler Way
D+ Composite 45.98
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).

  • ARV discount +13.8/15.0
  • Cash flow +7.2/30.0
  • Schools +5.7/10.0
  • Appreciation +5.4/10.0
  • Livability +4.7/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.3/10.0

$349,000

5223 Chandler Way · Cetronia, PA 18069
3 bd · 2.5 ba · 1,970 sqft · Townhouse public records · 3 Days on market
Built 2006 Est $406k · 14% under $305/mo HOA · 11% of rent

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

Listing remarks MLS

Leave your lawn mower and snow shovel behind! Come let the Vistas at Green Hills take care of your exterior maintenance while you make the interior of this townhome your own. The neutral decor throughout is waiting for you to add creativity and life to the 3 bedrooms, 2.5 bathrooms, living room, kitchen, and finished family room on the first floor. The master bedroom features a walk-in closet and private bath with soaking tub and separate shower. The family room opens to the back yard while one floor up, the living room has a sliding door waiting for you to install a deck! One car attached garage.

Key facts

  • Updated townhouse
  • Walk-in closet
  • New lvp flooring

Tags

UPDATED TOWNHOUSENEW LVP FLOORINGTREX DECKGRANITE COUNTERTOPSTILE BACKSPLASHWALK-IN CLOSET

Property features AI

Finance

  • HOA & community: Monthly association fee of $305; Sidewalks in community

Exterior

  • Parking: Attached garage; 1 garage space; Off-street parking; On-street parking; Garage door opener
  • Utilities: 200+ amp electrical service with circuit breakers; Public water; Public sewer
  • Home design: 3-story property; Aluminum siding
  • Construction: Built with aluminum siding; Asphalt/fiberglass roof
  • Exterior features: Deck; Zoned RR; Lot size from public records

Interior

  • Kitchen: Gas oven; Gas range; Dishwasher; Disposal; Refrigerator
  • Bedrooms: Total rooms include den and office
  • Flooring: Carpet; Luxury vinyl; Luxury vinyl plank
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced-air gas heating; Central air conditioning
  • Interior features: Dining area; Entrance foyer; Home office; Family room on main level; Family room on lower level; Walk-in closets
  • Laundry & utility: Washer hookup (main level); Dryer hookup (main level); Washer; Dryer; Gas water heater

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/2.5-bath townhouse listed at $349k.

Deal economics

  • At list price, monthly cash flow is $-486 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (24.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (21.6% below list).
  • Recommended offer: $263k (24.6% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 93/100 on livability (#6 in PA, #18 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: schools D.
  • Parkland SD (suburban): math 59% / reading 70% proficiency, ranked #40 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 51 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($2k loan paydown + $3k appreciation (0.9% local appreciation)).
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 6, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 18y 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 $225k; list at $349k implies a 55% gain — meaningful room to come down on a strong offer.
Recommended offer $263,077 (24.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.78%
Cap rate
4.62%
Cash-on-cash
-5.97%
DSCR
0.73
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$405,820
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5255 Chandler Way 0.09mi 3/2.5 1,970 (0%) 2mo $345,000 $175 94
5219 Chandler Way 0.01mi 3/2.5 1,970 (0%) 10mo $343,000 $174 91
1838 Hemming Way 0.07mi 3/2.5 1,878 (-5%) 11mo $375,000 $200 80
1804 Hemming Way 0.11mi 3/2.5 1,862 (-6%) 8mo $345,000 $185 79
1871 Emerald Dr 0.21mi 3/2.5 2,068 (+5%) 6mo $425,000 $206 77
1477 Tarpan Ln 0.39mi 3/2.5 1,899 (-4%) 2mo $436,000 $230 74
1350 Caspian St 0.48mi 3/2.5 1,922 (-2%) 0mo $477,000 $248 73
1450 Tarpan Ln Unit 1-1 0.39mi 3/2.5 1,945 (-1%) 14mo $439,900 $226 68
1835 Emerald Dr 0.15mi 3/2.5 2,158 (+10%) 11mo $431,000 $200 68
5294 Saddlebred Rd 0.33mi 3/2.5 1,779 (-10%) 15mo $429,900 $242 56
1458 Tarpan Ln 0.38mi 3/2.5 1,739 (-12%) 15mo $395,000 $227 50
1362 Black Forest Dr 0.51mi 3/2.5 2,260 (+15%) 14mo $425,000 $188 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.88% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.73×
Total profit
$-26,356
Equity at exit
$116,919
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$894
Equity at exit
$153,669

Cash invested: $97,720 (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 18069

Home prices YoY
0.3%
Active inventory
51
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,736 high interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$367 /mo · $4,409/yr
Insurance
$145
HOA
$305
Vacancy / Maint / Mgmt
$575
Net cashflow
$-486

Break-even live

Break-even rent $3,352
Max offer price $263,077
Occupancy floor

Sensitivity live

Price -10% $-289 -5% $-388 +0% $-486 +5% $-585 +10% $-684
Rent -10% $-703 -5% $-594 +0% $-486 +5% $-378 +10% $-270
Rate -1.0pp $-311 -0.5pp $-398 base $-486 +0.5pp $-577 +1.0pp $-669

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
$87,250
Closing costs
$10,470
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1477 Tarpan Ln Allentown, PA 3.0 1.5 1899 $2,700 $1.42 45d 1 0.40mi
5335 Jutland Rd Allentown, PA 3.0 2.5 1899 $2,700 $1.42 45d 1 0.43mi
5380 Jutland Rd Allentown, PA 3.0 2.5 1971 $2,700 $1.37 22d 1 0.47mi
1350 Caspian St Allentown, PA 3.0 2.5 1922 $2,775 $1.44 4d 1 0.49mi
5265 Rockrose Ln Allentown, PA 1.0–2.0 1.0–2.0 1400 $3,080 $2.20 4d 21 1.46mi

HOA detail

Monthly dues
$305 · $3,660/yr
Likely covers
exterior maint.

Listing history 10 events

  1. 2026-05-23
    listed $349,000 Active
  2. 2020-07-21
    soldstatus $224,900
  3. 2012-07-11
    soldstatus $166,100 605-char remark
    Show marketing remark (605 chars)

    Leave your lawn mower and snow shovel behind! Come let the Vistas at Green Hills take care of your exterior maintenance while you make the interior of this townhome your own. The neutral decor throughout is waiting for you to add creativity and life to the 3 bedrooms, 2.5 bathrooms, living room, kitchen, and finished family room on the first floor. The master bedroom features a walk-in closet and private bath with soaking tub and separate shower. The family room opens to the back yard while one floor up, the living room has a sliding door waiting for you to install a deck! One car attached garage.

  4. 2012-03-29
    listed $160,700 605-char remark
    Show marketing remark (605 chars)

    Leave your lawn mower and snow shovel behind! Come let the Vistas at Green Hills take care of your exterior maintenance while you make the interior of this townhome your own. The neutral decor throughout is waiting for you to add creativity and life to the 3 bedrooms, 2.5 bathrooms, living room, kitchen, and finished family room on the first floor. The master bedroom features a walk-in closet and private bath with soaking tub and separate shower. The family room opens to the back yard while one floor up, the living room has a sliding door waiting for you to install a deck! One car attached garage.

  5. 2009-12-05
    historical
  6. 2009-12-03
    listed $210,000
  7. 2009-07-10
    historical
  8. 2009-05-19
    listed $210,000
  9. 2009-05-18
    historical
  10. 2008-11-17
    listed $210,000

ⓘ 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
$4,409 · $367/mo
Projected year-2 tax
$4,961 · $413/mo
Expected delta
+$553/yr (+$46/mo · 12.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$32,835
− Mortgage interest
−$19,549
− Property taxes
−$4,409
− Insurance
−$1,745
− Repairs & maintenance
−$2,627
− Management
−$2,627
− HOA
−$3,660
− Depreciation
−$10,153
Taxable loss
−$11,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,864
After-tax cash flow
$-2,972/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
Parkland SD
NCES district ID
4218510
Math proficiency
59% ▼ -11.00%
Reading proficiency
70% ▼ -12.00%
Median HH income
$77,976
Composite
57.44/100
National rank
#1074
State rank
#40 of 539 in PA

Livability — Cetronia

Score
93/100
State rank
#6
US rank
#18

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,804

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
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 9% Two or more races 8% Asian 8% Black 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Scotch-Irish 6% Romanian 3% Lithuanian 3%
Foreign-born
10% · Canada, South Korea, China
Languages at home
87% English-only · Spanish 5% Other Indo-European 2% Chinese 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
▲ 0.88%
Current HPI
277.9781
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

+66.2% since first listed
10 events — show timeline
  • 2026-05-23 Listed $349,000 GLVRMLS
  • 2020-07-21 Sold (Public Records) $224,900 Public Records
  • 2012-07-11 Sold (MLS) $166,100 GLVRMLS
  • 2012-03-29 Listed $160,700 GLVRMLS
  • 2009-12-05 Listing Removed GLVRMLS
  • 2009-12-03 Listed $210,000 GLVRMLS
  • 2009-07-10 Listing Removed GLVRMLS
  • 2009-05-19 Listed $210,000 GLVRMLS
  • 2009-05-18 Listing Removed GLVRMLS
  • 2008-11-17 Listed $210,000 GLVRMLS

Property tax history

+2.1%/yr

Latest (2026): $4,409 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…