CashFlowRE
Sign in Sign up
41 Mountain View Ter
B Composite 70.43
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$74,999

41 Mountain View Ter · Newville, PA 17241
2 bd · 2.0 ba · 938 sqft · Manufactured public records · 47 Days on market
Built 1983 $80/sqft · 213% above area

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

Listing remarks

Completed remodeled from top to bottom, inside and out! This 3 bedroom 2 full bath single wide in Mountain View Terrace features luxury vinyl plank floors throughout, a beautiful kitchen with solid wood cabinets, granite counters and tile backsplash, a large single basin stainless apron-front sink, pantry with pull-out shelves, plus all stainless steel appliances! The primary bedroom has a walk-in closet and full bath with walk-in shower. Includes a convenient laundry room and all new LED lighting throughout the home. Peaceful country views wait for you on the large covered front porch. The roof was sealed 2025 and windows replaced winter 2026. Monthly lot rent is $385 and there's an early

Key facts

  • Solid wood cabinets
  • Granite counters
  • Tile backsplash

Tags

LUXURY VINYL PLANK FLOORSSOLID WOOD CABINETSGRANITE COUNTERSTILE BACKSPLASHLARGE SINGLE BASIN SINKPANTRY WITH PULL-OUT SHELVES

Property features AI

Finance

  • Other: Above-grade finished area reported as 938 (per assessor)
  • Financial info: Ownership type listed as ground rent; Annual ground rent included in income/expense notes
  • HOA & community: Ground rent exists; monthly payment of $385; Park name: Mountain View Terrace

Exterior

  • Parking: Gravel driveway; Driveway parking for four vehicles (four total garage/parking spaces listed)
  • Utilities: Community water; Community septic tank; Electric heating and electric hot water
  • Home design: Single-story manufactured home; Manufactured/Modular construction; Single wide (14 ft by 60 ft); Effective renovation year 2026
  • Construction: Manufactured construction; Made by Flamingo
  • Exterior features: Located in a community setting; Not in a federal flood zone; Ground rent applies and is payable monthly

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Forced air heating; Electric hot water
  • Interior features: No basement; Property managed on site
  • Laundry & utility: Main-floor laundry with hookups

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 $75k.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.8% vs local median 4.7% in Newville — 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 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: Newville El Sch (math 37% / reading 57%, grade D-, #737 of 1,518 statewide, top 52%, 357 students, 53% FRL); Big Spring Ms (math 21% / reading 59%, grade F, #257 of 512 statewide, top 52%, 593 students, 44% FRL); Big Spring Hs (math 57% / reading 24%, grade F, #255 of 437 statewide, top 60%, 739 students, 33% FRL) — zoned schools average 43% FRL vs 27% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 $518 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($73k) 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 $72,749 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.98%
Cap rate
16.79%
Cash-on-cash
37.49%
DSCR
2.67
GRM
4.2

CMA / ARV

ARV (median comp)
$23,960
List price
$74,999
Delta
213.02%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
29.0%
Equity multiple
2.21×
Total profit
$25,458
Equity at exit
$11,183
10-year hold
IRR
36.4%
Equity multiple
4.37×
Total profit
$70,773
Equity at exit
$6,485

Cash invested: $21,000 (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
4.2×

Monthly cashflow live

Estimated rent
$1,486 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$590

Break-even live

Break-even rent $740
Max offer price $74,999
Occupancy floor 55%

Sensitivity live

Price -10% $641 -5% $615 +0% $590 +5% $564 +10% $538
Rent -10% $472 -5% $531 +0% $590 +5% $648 +10% $707
Rate -1.0pp $627 -0.5pp $609 base $590 +0.5pp $570 +1.0pp $550

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
$18,750
Closing costs
$2,250
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 17 events

  1. 2026-06-21
    days on market $74,999 Active 47 DOM
  2. 2026-06-18
    days on market $74,999 Active 44 DOM
  3. 2026-06-17
    days on market $74,999 Active 43 DOM
  4. 2026-06-16
    days on market $74,999 Active 42 DOM
  5. 2026-06-15
    days on market $74,999 Active 41 DOM
  6. 2026-06-14
    days on market $74,999 Active 39 DOM
  7. 2026-06-10
    days on market $74,999 Active 36 DOM
  8. 2026-06-09
    days on market $74,999 Active 35 DOM
  9. 2026-06-08
    days on market $74,999 Active 34 DOM
  10. 2026-06-07
    days on market $74,999 Active 33 DOM
  11. 2026-06-05
    days on market $74,999 Active 30 DOM
  12. 2026-06-03
    days on market $74,999 Active 29 DOM
  13. 2026-06-02
    days on market $74,999 Active 28 DOM
  14. 2026-06-01
    days on market $74,999 Active 27 DOM
  15. 2026-05-31
    days on market $74,999 Active 26 DOM
  16. 2026-05-31
    days on market $74,999 Active 25 DOM
  17. 2026-05-05
    listed $74,999 Active 856-char remark

ⓘ 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
$17,837
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$1,172
− Repairs & maintenance
−$1,427
− Management
−$1,427
− Depreciation
−$2,182
Taxable income
$6,303
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,513
After-tax cash flow
$5,562/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

1 event — show timeline
  • 2026-05-05 Listed $74,999 BRIGHT MLS

Property tax history

+2.1%/yr

Latest (2026): $149 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…