CashFlowRE
Sign in Sign up
49 Mountain View Ter
C+ Composite 62.84
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$132,500

49 Mountain View Ter · Newville, PA 17241
3 bd · 2.0 ba · 938 sqft · Manufactured public records · 26 Days on market
Built 2026

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Look no farther than the peaceful country development of Mountain View Terrace in Newville! This brand new 2026 double wide on a spacious corner lot awaits it's new owners! Thoughtfully designed throughout with all vinyl floors (no carpet!) and recessed LED lights, this home boasts a chef's kitchen with an island, walk-in pantry, and stainless steel appliance package featuring a gas range/oven, that is completely open to the bright dining and living room areas. On the right side of the homes, the primary suite off the living room includes a full bath and very generous walk-in closet. Two more bedrooms, and full bath and laundry room with a door to the driveway complete the floor plan on th

Key facts

  • Walk-in closet
  • Primary suite
  • Gas range oven

Tags

CHEF'S KITCHENWALK-IN PANTRYGAS RANGE OVENPRIMARY SUITEFULL BATHWALK-IN CLOSET

Property features AI

Finance

  • Financial info: Lease not considered
  • HOA & community: Ground rent $385 per month; Property manager present

Exterior

  • Parking: Gravel driveway; Driveway parking with 4 spaces total (4 driveway spaces)
  • Utilities: Electric service (100 Amp); Propane (leased) for heating fuel; Electric hot water; Water from community and well; Community septic tank
  • Home design: Manufactured double-wide home; Single-story (one level); Estimated year built
  • Construction: Vinyl siding; Crawl space foundation; Construction completed; Manufactured structure (Champion Home Builders, model RADA34827-52, 27' x 52')
  • Exterior features: Located in Mountain View Terrace park; Property in excellent condition; Not in a federal flood zone; Ground rent payable monthly

Interior

  • Kitchen: Kitchen (appliances not listed)
  • Bedrooms: Three bedrooms on the main level (Master bedroom, Bedroom 2, Bedroom 3)
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; Electric cooling
  • Interior features: Living room and dining room; Laundry room; No basement (crawl space foundation)
  • Laundry & utility: Laundry room (utility details not listed)

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 $132k.

Deal economics

  • At list price, monthly cash flow is $279 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $132k).
  • Recommended offer: $131k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#722 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: employment D+, amenities F, commute F.
  • Big Spring SD (rural): math 39% / reading 62% proficiency, ranked #162 of 539 in PA (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Big Spring Hs (math 57% / reading 24%, grade F, #255 of 437 statewide, top 60%, 739 students, 33% FRL).
  • Market conditions: 45 active listings in the ZIP; 1,052 units permitted in Cumberland County in 2024 (310 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $916 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cumberland County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe 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 $130,512 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.20%
Cap rate
9.42%
Cash-on-cash
11.18%
DSCR
1.50
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-3,626
Equity at exit
$19,756
10-year hold
IRR
7.1%
Equity multiple
1.54×
Total profit
$20,001
Equity at exit
$11,456

Cash invested: $37,100 (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 17241

Home prices YoY
-10.3%
Active inventory
45
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,597 medium interval (Pro) →
Mortgage (P&I)
$695
Tax est. 1.5%
$166 /mo · $1,988/yr
Insurance
$55
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$279

Break-even live

Break-even rent $1,243
Max offer price $132,500
Occupancy floor 78%

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
$33,125
Closing costs
$3,975
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 3 events

  1. 2026-05-06
    status Pending
  2. 2026-05-05
    price $132,500
  3. 2026-04-09
    listed $129,900 Active

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 15 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 · 1 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
$19,159
− Mortgage interest
−$7,422
− Property taxes
−$1,988
− Insurance
−$1,460
− Repairs & maintenance
−$1,533
− Management
−$1,533
− Depreciation
−$3,855
Taxable income
$1,369
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$329
After-tax cash flow
$3,021/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
Big Spring SD
NCES district ID
4203660
Math proficiency
39% ▼ -12.00%
Reading proficiency
62% ▼ -6.00%
Median HH income
$56,941
Composite
43.77/100
National rank
#2942
State rank
#162 of 539 in PA

Livability — Newville

Score
71/100
State rank
#722
US rank
#7158

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,094

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
267,950 people
By 2030
278,105 · +3.8%
By 2040
296,552 · +10.7%
By 2050
312,937 · +16.8%
By 2075
349,233 · +30.3%
By 2100
361,875 · +35.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 2% Romanian 2% Iranian 1%
Foreign-born
1%
Languages at home
95% English-only · German/W. Germanic 4% Spanish 1%

Political lean MEDSL · Cumberland

2024 margin
Lean R (+9.4) · D 44.6% · R 54.1% · Other 1.3%
2008→2024 swing
+4.2pp toward D · 2008: -13.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+10.6 2016: R+18.6 2012: R+18.5 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.92%
Current HPI
285.3994
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

+2.0% since first listed
3 events — show timeline
  • 2026-05-06 Pending BRIGHT MLS
  • 2026-05-05 Price Changed $132,500 BRIGHT MLS
  • 2026-04-09 Listed $129,900 BRIGHT MLS

Property tax history

+2.1%/yr

Latest (2026): $193 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…