CashFlowRE
Sign in Sign up
1396 Moravia Rd
B+ Composite 78.71
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 +29.6/30.0
  • ARV discount +12.4/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Appreciation +6.8/10.0
  • Schools +4.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$119,900

1396 Moravia Rd · S.N.P.J., PA 16120
3 bd · 1.0 ba · 1,064 sqft · Manufactured public records · 3 Days on market
Built 1997 8.06 ac lot $113/sqft · 11% below area Est $135k · 11% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1396 Moravia Road in Enon Valley, PA, a quiet scenic property offering outdoor space and opportunity. Set in a peaceful country location, this home provides a private setting with plenty of acreage to enjoy the outdoors. It's the perfect place to be close to nature and watch the deer and other wildlife that frequently visit. A standout feature is the very large one-car garage, offering generous space for storage, a workshop, or hobby use. The home is also equipped with a modern furnace that can use either electric or oil, allowing flexibility. The master bedroom is highlighted by elegant French doors that lead to an ensuite bathroom with a garden tub and separate shower. The kitchen has an island and a nearby laundry room for convenience. It's a great starter home with enough spacious rural property to be the perfect spot to build the larger home of your dreams as well. Only cash buyers. The property is being sold as-is. The buyer acknowledges they are purchasing the property in its current condition and waives any and all rights to inspections, inspection contingencies, and requests for repairs or allowances. Repairs will not be made and concessions will not be provided for any potential defects.

Key facts

  • 8.06 acre property
  • Existing mobile home
  • Utility hookups

Tags

8.06 ACRE PROPERTYSPACIOUS 2-CAR GARAGEEXISTING MOBILE HOMEUTILITY 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 3-bed/1.0-bath manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $433 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Mohawk Area SD (rural): math 41% / reading 62% proficiency, ranked #159 of 539 in PA (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 2 active listings in the ZIP; 51 units permitted in Lawrence County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($829 loan paydown + $4k appreciation (3.6% local appreciation)).
  • Lawrence County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k 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.
Recommended offer $119,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.30%
Cap rate
10.63%
Cash-on-cash
15.49%
DSCR
1.69
GRM
6.4

CMA / ARV

ARV (median comp)
$134,670
List price
$119,900
Delta
7.67%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

3.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.4%
Equity multiple
2.37×
Total profit
$46,051
Equity at exit
$58,164
10-year hold
IRR
23.8%
Equity multiple
4.59×
Total profit
$120,445
Equity at exit
$93,095

Cash invested: $33,572 (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 16120

Home prices YoY
1.8%
Active inventory
2
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,553 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$115 /mo · $1,375/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$433

Break-even live

Break-even rent $1,004
Max offer price $119,900
Occupancy floor 67%

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
$29,975
Closing costs
$3,597
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 9 events

  1. 2026-06-19
    days on market $119,900 Active 3 DOM
  2. 2026-06-18
    days on market $119,900 Active 2 DOM
  3. 2026-06-17
    pricedays on marketlisting id $119,900 Active 1 DOM
  4. 2026-06-02
    days on market $145,000 Active 129 DOM
  5. 2026-06-01
    days on market $145,000 Active 128 DOM
  6. 2026-05-31
    days on market $145,000 Active 127 DOM
  7. 2026-05-30
    days on market $145,000 Active 126 DOM
  8. 2026-03-05
    price $145,000 1216-char remark
    Show marketing remark (1216 chars)

    1396 Moravia Road in Enon Valley, PA, a quiet scenic property offering outdoor space and opportunity. Set in a peaceful country location, this home provides a private setting with plenty of acreage to enjoy the outdoors. It's the perfect place to be close to nature and watch the deer and other wildlife that frequently visit. A standout feature is the very large one-car garage, offering generous space for storage, a workshop, or hobby use. The home is also equipped with a modern furnace that can use either electric or oil, allowing flexibility. The master bedroom is highlighted by elegant French doors that lead to an ensuite bathroom with a garden tub and separate shower. The kitchen has an island and a nearby laundry room for convenience. It's a great starter home with enough spacious rural property to be the perfect spot to build the larger home of your dreams as well. Only cash buyers. The property is being sold as-is. The buyer acknowledges they are purchasing the property in its current condition and waives any and all rights to inspections, inspection contingencies, and requests for repairs or allowances. Repairs will not be made and concessions will not be provided for any potential defects.

  9. 2026-01-24
    listed $150,000 Active 1216-char remark
    Show marketing remark (1216 chars)

    1396 Moravia Road in Enon Valley, PA, a quiet scenic property offering outdoor space and opportunity. Set in a peaceful country location, this home provides a private setting with plenty of acreage to enjoy the outdoors. It's the perfect place to be close to nature and watch the deer and other wildlife that frequently visit. A standout feature is the very large one-car garage, offering generous space for storage, a workshop, or hobby use. The home is also equipped with a modern furnace that can use either electric or oil, allowing flexibility. The master bedroom is highlighted by elegant French doors that lead to an ensuite bathroom with a garden tub and separate shower. The kitchen has an island and a nearby laundry room for convenience. It's a great starter home with enough spacious rural property to be the perfect spot to build the larger home of your dreams as well. Only cash buyers. The property is being sold as-is. The buyer acknowledges they are purchasing the property in its current condition and waives any and all rights to inspections, inspection contingencies, and requests for repairs or allowances. Repairs will not be made and concessions will not be provided for any potential defects.

ⓘ 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
$1,375 · $115/mo
Projected year-2 tax
$1,635 · $136/mo
Expected delta
+$260/yr (+$22/mo · 18.9%)

ⓘ 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 2/10 Low 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,635
− Mortgage interest
−$6,716
− Property taxes
−$1,375
− Insurance
−$600
− Repairs & maintenance
−$1,491
− Management
−$1,491
− Depreciation
−$3,488
Taxable income
$3,474
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$834
After-tax cash flow
$4,368/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
Mohawk Area SD
NCES district ID
4215540
Math proficiency
41% ▼ -14.00%
Reading proficiency
62% ▼ -6.00%
Median HH income
$49,801
Composite
43.93/100
National rank
#2908
State rank
#159 of 539 in PA

Livability — S.N.P.J.

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
2,185

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
81,781 people
By 2030
77,978 · -4.7%
By 2040
69,522 · -15.0%
By 2050
61,344 · -25.0%
By 2075
45,027 · -44.9%
By 2100
31,305 · -61.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5%
Common ancestry
Serbian 8% Romanian 5% Slovak 3%
Foreign-born
0% · Canada
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+33.8) · D 32.8% · R 66.5%
2008→2024 swing
-28.7pp toward R · 2008: -5.1pp · 2024: -33.8pp
All cycles
2024: R+33.8 2020: R+29.6 2016: R+28.1 2012: R+9.0 2008: R+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.62%
Current HPI
203.919
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

-3.3% since first listed
2 events — show timeline
  • 2026-03-05 Price Changed $145,000 ForSaleByOwner.com
  • 2026-01-24 Listed $150,000 ForSaleByOwner.com

Property tax history

+1.3%/yr

Latest (2025): $1,375 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…