CashFlowRE
Sign in Sign up
184 South St
D- Composite 36.68
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 +14.3/30.0
  • Schools +5.0/10.0
  • DSCR +4.4/10.0
  • Livability +3.7/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.5/15.0
  • Appreciation +0.0/10.0

$179,900

184 South St · Springfield, VT 05156
2 bd · 2.0 ba · 944 sqft · Manufactured public records · 90 Days on market
Built 1988 8,276 sqft lot Est $159k · 13% over

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

Listing remarks MLS

You will be amazed when you see the condition of this older 1988 mobile home. The owners have maintained it meticulously since they moved it to this location in 2006. Walking distance to the high school and downtown, and near the Springfield hospital as well. There is a large bedroom on each end of the structure, each with a full bath. This would be a perfect property for anyone needing one level living with no stairs to enter, since there is a nice long ramp on the front. In the back there is a nice spacious fenced in area for small children or a dog. A nice garage will give the homeowner space for two vehicles plus storage space since there is a second level. Take a look today!

Key facts

  • One level living
  • 8,276 sq ft lot
  • 2 garage spots

Tags

WALKING DISTANCE TO DOWNTOWNNEAR SPRINGFIELD HOSPITALONE LEVEL LIVINGSPACIOUS FENCED IN AREA

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Public sewer; 100 Amp electrical service with circuit breakers; Fiber optic internet available; Cable available; Telephone service available
  • Home design: Manufactured / Mobile home; Existing construction
  • Construction: Built in 1988; Combination exterior materials; Metal roof
  • Exterior features: Corner lot; Level lot; In-town location; Neighborhood setting; Near schools; Paved driveway; Paved road frontage (approximately 150 feet)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Oil heat; Hot air heating
  • Interior features: Four total rooms

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/2.0-bath manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $33 ($400/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 $142k (20.9% below list).
  • Recommended offer: $142k (20.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 5.1% in Springfield — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 73/100 on livability (#21 in VT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: amenities F, commute F, employment F.
  • Zoned schools: Elm Hill School (390 students, 47% FRL); Riverside Middle School (math 12% / reading 32%, grade F, #24 of 26 statewide, top 92%, 254 students, 57% FRL); Springfield High School (math 22% / reading 37%, grade F, #35 of 48 statewide, top 79%, 325 students, 46% FRL).
  • Market conditions: 51 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 339 units permitted in Windsor County in 2024 (240 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.
  • Windsor County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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 $8k; list at $180k implies a 2177% gain — meaningful room to come down on a strong offer.
Recommended offer $142,317 (20.9% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 21% 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.79%
Cap rate
6.52%
Cash-on-cash
0.79%
DSCR
1.04
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$158,592
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
75 White St 0.28mi 2/1.0 936 (-1%) 7mo $35,000 $37 76
135 Stanley Rd 0.35mi 3/1.0 (+1) 980 (+4%) 13mo $165,000 $168 57

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
-15.1%
Equity multiple
0.46×
Total profit
$-27,102
Equity at exit
$26,824
10-year hold
IRR
-6.6%
Equity multiple
0.58×
Total profit
$-21,161
Equity at exit
$15,554

Cash invested: $50,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
41 Moderately Tenant-Leaning
State Vermont
41 Moderately Tenant-Leaning · D+15
County
— inherits STATE
City
— inherits STATE
Just-cause in Burlington (2022); strong habitability.

ZIP-level market 05156

Home prices YoY
-12.2%
Active inventory
51
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,423 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$73 /mo · $871/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$33

Break-even live

Break-even rent $1,381
Max offer price $179,900
Occupancy floor 93%

Sensitivity live

Price -10% $135 -5% $84 +0% $33 +5% $-18 +10% $-69
Rent -10% $-79 -5% $-23 +0% $33 +5% $90 +10% $146
Rate -1.0pp $124 -0.5pp $79 base $33 +0.5pp $-13 +1.0pp $-61

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
$44,975
Closing costs
$5,397
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 Union St Unit 201C Springfield, VT 1.0 1.0 650 $1,600 $2.46 45d 1 0.33mi
104 Park St Unit 1 Springfield, VT 1.0 1.0 800 $1,089 $1.36 45d 1 0.94mi
104 Park St Apt 4 Springfield, VT 2.0 1.0 950 $1,362 $1.43 45d 1 0.94mi

Listing history 26 events

  1. 2026-06-19
    days on market $179,900 Active 90 DOM
  2. 2026-06-18
    days on market $179,900 Active 89 DOM
  3. 2026-06-17
    days on market $179,900 Active 88 DOM
  4. 2026-06-16
    days on market $179,900 Active 87 DOM
  5. 2026-06-15
    days on market $179,900 Active 86 DOM
  6. 2026-06-14
    days on market $179,900 Active 84 DOM
  7. 2026-06-12
    days on market $179,900 Active 83 DOM
  8. 2026-06-09
    days on market $179,900 Active 80 DOM
  9. 2026-06-08
    days on market $179,900 Active 79 DOM
  10. 2026-06-07
    days on market $179,900 Active 78 DOM
  11. 2026-06-05
    remarks 699-char remark
  12. 2026-06-05
    pricedays on market $179,900 Active 75 DOM
  13. 2026-06-02
    days on market $185,000 Active 73 DOM
  14. 2026-06-01
    days on market $185,000 Active 72 DOM
  15. 2026-05-31
    days on market $185,000 Active 71 DOM
  16. 2026-05-30
    days on market $185,000 Active 70 DOM
  17. 2026-04-21
    historical Active with Contract 688-char remark
    Show marketing remark (688 chars)

    You will be amazed when you see the condition of this older 1988 mobile home. The owners have maintained it meticulously since they moved it to this location in 2006. Walking distance to the high school and downtown, and near the Springfield hospital as well. There is a large bedroom on each end of the structure, each with a full bath. This would be a perfect property for anyone needing one level living with no stairs to enter, since there is a nice long ramp on the front. In the back there is a nice spacious fenced in area for small children or a dog. A nice garage will give the homeowner space for two vehicles plus storage space since there is a second level. Take a look today!

  18. 2026-04-21
    historical Active with Contract
    Show marketing remark (688 chars)

    You will be amazed when you see the condition of this older 1988 mobile home. The owners have maintained it meticulously since they moved it to this location in 2006. Walking distance to the high school and downtown, and near the Springfield hospital as well. There is a large bedroom on each end of the structure, each with a full bath. This would be a perfect property for anyone needing one level living with no stairs to enter, since there is a nice long ramp on the front. In the back there is a nice spacious fenced in area for small children or a dog. A nice garage will give the homeowner space for two vehicles plus storage space since there is a second level. Take a look today!

  19. 2026-03-21
    listed $185,000 Active 688-char remark
    Show marketing remark (688 chars)

    You will be amazed when you see the condition of this older 1988 mobile home. The owners have maintained it meticulously since they moved it to this location in 2006. Walking distance to the high school and downtown, and near the Springfield hospital as well. There is a large bedroom on each end of the structure, each with a full bath. This would be a perfect property for anyone needing one level living with no stairs to enter, since there is a nice long ramp on the front. In the back there is a nice spacious fenced in area for small children or a dog. A nice garage will give the homeowner space for two vehicles plus storage space since there is a second level. Take a look today!

  20. 2026-03-21
    listed $185,000 Active
    Show marketing remark (688 chars)

    You will be amazed when you see the condition of this older 1988 mobile home. The owners have maintained it meticulously since they moved it to this location in 2006. Walking distance to the high school and downtown, and near the Springfield hospital as well. There is a large bedroom on each end of the structure, each with a full bath. This would be a perfect property for anyone needing one level living with no stairs to enter, since there is a nice long ramp on the front. In the back there is a nice spacious fenced in area for small children or a dog. A nice garage will give the homeowner space for two vehicles plus storage space since there is a second level. Take a look today!

  21. 2005-07-18
    soldstatus $7,900
  22. 2005-02-09
    soldstatus $50,000
  23. 2005-02-03
    soldstatus $50,000 177-char remark
    Show marketing remark (177 chars)

    Springfield: Neat and tidy 2 bedroom mobile home on a nice corner lot with village amenities. Enjoy the 12x14 livingroom, eat-in kitchen, patio area and a detached 2-car garage.

  24. 2004-07-15
    listed $59,500 177-char remark
    Show marketing remark (177 chars)

    Springfield: Neat and tidy 2 bedroom mobile home on a nice corner lot with village amenities. Enjoy the 12x14 livingroom, eat-in kitchen, patio area and a detached 2-car garage.

  25. 2002-10-10
    soldstatus $39,000
  26. 2002-05-06
    listed $42,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast VT · Partial reset (capped growth)

Current annual tax
$871 · $73/mo
Projected year-2 tax
$2,145 · $179/mo
Expected delta
+$1,273/yr (+$106/mo · 146.1%)

ⓘ 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 3/10 Moderate 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,078
− Mortgage interest
−$10,077
− Property taxes
−$871
− Insurance
−$900
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$5,233
Taxable loss
−$2,736
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$657
After-tax cash flow
$1,056/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)

No district data.

Livability — Springfield

Score
73/100
State rank
#21
US rank
#5125

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, VT
Population (ZIP)
9,028

Population outlook (Windsor County) Hauer SSP2

Today (2025)
53,235 people
By 2030
51,269 · -3.7%
By 2040
46,517 · -12.6%
By 2050
41,859 · -21.4%
By 2075
33,298 · -37.5%
By 2100
24,523 · -53.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 13% Romanian 4% Serbian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Windsor

2024 margin
Solid D (+35.6) · D 66.3% · R 30.7% · Other 2.9%
2008→2024 swing
-4.1pp toward R · 2008: 39.7pp · 2024: 35.6pp
All cycles
2024: D+35.6 2020: D+38.9 2016: D+32.1 2012: D+38.1 2008: D+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -43.22%
Current HPI
310.0154
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+340.5% since first listed
10 events — show timeline
  • 2026-04-21 Contingent PrimeMLS
  • 2026-04-21 Contingent PrimeMLS
  • 2026-03-21 Listed $185,000 PrimeMLS
  • 2026-03-21 Listed $185,000 PrimeMLS
  • 2005-07-18 Sold (Public Records) $7,900 Public Records
  • 2005-02-09 Sold (Public Records) $50,000 Public Records
  • 2005-02-03 Sold (MLS) $50,000 PrimeMLS
  • 2004-07-15 Listed $59,500 PrimeMLS
  • 2002-10-10 Sold (MLS) $39,000 PrimeMLS
  • 2002-05-06 Listed $42,000 PrimeMLS

Property tax history

+5.0%/yr

Latest (2024): $871 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…