CashFlowRE
Sign in Sign up
168 Sycamore Dr
C- Composite 54.39
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 +16.0/30.0
  • ARV discount +14.4/15.0
  • Schools +6.7/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.4/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Appreciation +2.5/10.0
  • Rent growth +2.5/5.0
  • Manufactured-home adj. -4.7

$165,000

168 Sycamore Dr · Honey Brook, PA 19344
3 bd · 2.0 ba · 1,344 sqft · Manufactured · 33 Days on market
Manufactured home Built 2026 Good condition $123/sqft · 15% below area Est $195k · 15% under

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

Listing remarks

Welcome to Honey Ridge, a vibrant new residential community now open in Honeybrook, Pennsylvania! This thoughtfully planned neighborhood features high-quality manufactured homes that combine affordability, style, and functionality. With beautifully designed 2- and 3-bedroom floor plans starting at just $135,000, Honey Ridge makes homeownership accessible for all ages seeking a modern, budget-friendly place to call home. Honey Ridge is more than just a neighborhood—it's a lifestyle. Residents enjoy contemporary, energy-efficient homes along with a host of community amenities, including on-site management, walking trail, two playgrounds, serenity garden and more.

Key facts

  • Walking trail
  • Manufactured homes
  • Community amenities

Tags

MANUFACTURED HOMESCOMMUNITY AMENITIESWALKING TRAILTWO PLAYGROUNDSSERENITY GARDEN

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $165k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $82 ($978/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 $155k (6.3% below list).
  • Recommended offer: $155k (6.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.5% in Honey Brook — 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 73/100 on livability (#537 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Twin Valley SD (rural): math 52% / reading 65% proficiency, ranked #72 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Twin Valley Ms (math 41% / reading 63%, grade C+, #103 of 512 statewide, top 21%, 920 students, 35% FRL); Twin Valley Hs (math 70% / reading 75%, grade B+, #37 of 437 statewide, top 8%, 1,023 students, 24% FRL).
  • Market conditions: 69 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,513 units permitted in Chester County in 2024 (354 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.
  • Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
Recommended offer $154,659 (6.3% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.94%
Cap rate
6.89%
Cash-on-cash
2.12%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$195,000
List price
$165,000
Delta
-15.38%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 Arrowhead Ct 0.20mi 3/2.0 1,430 (+6%) 10mo $90,000 $63 72
116 Erica Cir 0.44mi 3/2.0 1,300 (-3%) 3mo $87,500 $67 71
98 Erica Cir 0.50mi 3/2.0 1,307 (-3%) 3mo $111,000 $85 69
36 Flintlock Ct 0.38mi 3/2.0 1,300 (-3%) 15mo $68,500 $53 64
39 Patton Dr 0.56mi 3/2.0 1,248 (-7%) 13mo $112,500 $90 52
40 Forrest Rd 1.38mi 3/1.0 1,288 (-4%) 5mo $167,000 $130 50
1 Tulip Dr 0.43mi 3/2.0 1,120 (-17%) 9mo $102,000 $91 48
125 Erica Cir 0.45mi 3/2.0 1,150 (-14%) 12mo $84,900 $74 45
2 Buck Ct 0.47mi 3/2.0 1,624 (+21%) 10mo $36,000 $22 44
325 Grandview Cir 0.80mi 3/2.0 1,205 (-10%) 13mo $399,900 $332 37
237 Dove Dr 0.71mi 3/2.0 1,540 (+15%) 11mo $325,000 $211 33
331 Grandview Cir 0.87mi 3/1.5 1,534 (+14%) 13mo $410,000 $267 28

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
-12.9%
Equity multiple
0.53×
Total profit
$-21,521
Equity at exit
$24,602
10-year hold
IRR
-3.9%
Equity multiple
0.74×
Total profit
$-11,959
Equity at exit
$14,266

Cash invested: $46,200 (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.

Active competition Active MLS

For sale now
11 active
Median asking
$165,000 ($123/sqft)
Median days on market
60 d
This list price
18% of active listings are priced below it
ARV vs active asking
+18.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 19344

Home prices YoY
-7.5%
Active inventory
69
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,547 medium interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$82

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 90%

Sensitivity live

Price -10% $196 -5% $139 +0% $82 +5% $25 +10% $-32
Rent -10% $-41 -5% $20 +0% $82 +5% $143 +10% $204
Rate -1.0pp $165 -0.5pp $123 base $82 +0.5pp $39 +1.0pp $-5

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
$41,250
Closing costs
$4,950
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42 Cupola Rd Honey Brook, PA 2.0 1.0 1500 $2,195 $1.46 62d 1 0.26mi
1 Mark Rd Honey Brook, PA 2.0 2.0 880 $1,200 $1.36 2d 1 0.51mi
152 Icedale Rd Honey Brook, PA 3.0 2.0 1520 $2,500 $1.64 7d 1 1.08mi

Property features AI

Finance

Financial info
Listed as active; list price $165,000

Exterior

Utilities
Natural gasCentral air conditioning availableCeiling fan wiring present
Home design
Single-family home (spec build, Plan: Redman JV Honey Ridge)Located at 168 Sycamore Dr, Honey Brook Township, PA 19344
Construction
Living area approximately 1,344
Exterior features
Shake roof

Interior

Kitchen
Includes dishwasher, microwave, and refrigerator
Bedrooms
3 bedrooms
Bathrooms
2 full bathrooms
Heating & cooling
Natural gas heatingCentral air conditioningCeiling fans
Interior features
Dishwasher, Microwave, Refrigerator

Listing history 22 events

  1. 2026-07-01
    days on market $165,000 Active 33 DOM
  2. 2026-06-30
    days on market $165,000 Active 32 DOM
  3. 2026-06-29
    days on market $165,000 Active 31 DOM
  4. 2026-06-28
    days on market $165,000 Active 30 DOM
  5. 2026-06-28
    days on market $165,000 Active 29 DOM
  6. 2026-06-27
    days on market $165,000 Active 28 DOM
  7. 2026-06-25
    days on market $165,000 Active 26 DOM
  8. 2026-06-23
    days on market $165,000 Active 24 DOM
  9. 2026-06-21
    days on market $165,000 Active 23 DOM
  10. 2026-06-18
    days on market $165,000 Active 20 DOM
  11. 2026-06-17
    days on market $165,000 Active 19 DOM
  12. 2026-06-16
    days on market $165,000 Active 18 DOM
  13. 2026-06-15
    days on market $165,000 Active 17 DOM
  14. 2026-06-14
    days on market $165,000 Active 15 DOM
  15. 2026-06-13
    days on market $165,000 Active 14 DOM
  16. 2026-06-10
    days on market $165,000 Active 12 DOM
  17. 2026-06-09
    days on market $165,000 Active 11 DOM
  18. 2026-06-08
    days on market $165,000 Active 10 DOM
  19. 2026-06-07
    days on market $165,000 Active 9 DOM
  20. 2026-06-02
    days on market $165,000 Active 4 DOM
  21. 2026-06-01
    days on market $165,000 Active 3 DOM
  22. 2026-05-31
    days on market $165,000 Active 2 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% 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
$18,559
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,485
− Management
−$1,485
− Depreciation
−$4,800
Taxable loss
−$1,753
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$421
After-tax cash flow
$1,399/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.

Condition & rehab AI · 1 photo

Good 80/100 Cosmetic rehab Est. rehab $6,720–$20,160 screening

This manufactured home in Honey Ridge, PA, is in good condition with a modern kitchen and well-maintained exterior. It offers a good starting point for investors looking to make minor improvements for increased value.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value for both resale and rental.
  • Resale Kitchen appliances — Modern appliances improve the home's appeal to potential buyers.
  • Resale Paint touch-ups — Fresh paint enhances the home's curb appeal and interior aesthetics.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

C Composite school gradezoned avg 67/100

Zoned Schools

Elementary Twin Valley El Ctr B PA #313/1,518 Nat'l #6,217/41,679 High Twin Valley Hs B+ PA #37/437 Nat'l #1,843/17,239

Schools (NCES district)

District
Twin Valley SD
NCES district ID
4224000
Math proficiency
52% ▼ -6.00%
Reading proficiency
65% ▼ -5.00%
Median HH income
$71,916
Composite
51.88/100
National rank
#1655
State rank
#72 of 539 in PA
B Composite livability gradescore 73/100

Livability — Honey Brook

Score
73/100
State rank
#537
US rank
#5035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Chester · 546,756 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
12,910
Household income
$84,164
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
11% of renters

Population outlook (Chester County) Hauer SSP2

Today (2025)
546,756 people
By 2030
559,441 · +2.3%
By 2040
576,377 · +5.4%
By 2050
580,602 · +6.2%
By 2075
581,575 · +6.4%
By 2100
540,922 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 4% Two or more races 2% Black 2%
Common ancestry
Romanian 2% Polish 2% Iranian 2%
Foreign-born
2% · Canada, South Korea
Languages at home
80% English-only · German/W. Germanic 16% Spanish 2% Other Indo-European 1%

Political lean MEDSL · Chester

2024 margin
D (+14.5) · D 56.7% · R 42.2% · Other 1.0%
2008→2024 swing
+5.2pp toward D · 2008: 9.2pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+17.0 2016: D+9.2 2012: R+0.4 2008: D+9.2

Not yet ingested

Civics

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…