CashFlowRE
Sign in Sign up
332 Maruca Dr
A Composite 85.42
Why this score? — see what drove the A 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.6/10.0
  • Livability +3.6/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

332 Maruca Dr · Mount Pleasant, PA 15666
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 42 Days on market
Built 2008 $48/sqft · 17% below area Est $90k · 17% under

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

Listing remarks

This updated and well-maintained ranch is ready for you to call it home. With 3 bedrooms, 2 bathrooms and an open floor plan, it has lots to offer. The spacious kitchen has ample storage with a large island and pantry. The kitchen flows right into the large living room with lots of space to make it your own. The master ensuite is spacious and features a large walk in closet. This home has been well maintained with lots of updates including newer roof, flooring, hot water tank, and air conditioner. Outside you'll find a large, covered porch with a convenient ramp leading the way. Storage shed is included. Lot rental includes wifi/cable, water, sewage and garbage.

Key facts

  • Open floor plan
  • Spacious kitchen
  • Master ensuite

Tags

OPEN FLOOR PLANSPACIOUS KITCHENAMPLE STORAGELARGE ISLANDLARGE LIVING ROOMMASTER ENSUITE

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Resale property; Metal roof
  • Construction: Metal roof
  • Exterior features: Lot information listed (dimensions not provided)

Interior

  • Kitchen: Microwave; Stove; Dishwasher; Refrigerator
  • Bedrooms: Bedroom — 3rd bedroom (10 x 9); Bedroom — 2nd bedroom (12 x 9); Additional bedroom or room (15 x 12)
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Propane heating; Central air conditioning
  • Interior features: Kitchen island
  • Laundry & utility: Washer; Dryer; Some electric appliances

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 $75k.

Deal economics

  • At list price, monthly cash flow is $639 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.5% vs local median 3.1% in Mount Pleasant — 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 72/100 on livability (#647 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Mount Pleasant Area SD (suburban): math 25% / reading 51% proficiency, ranked #378 of 539 in PA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 57 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($519 loan paydown + $5k appreciation (7.2% local appreciation)).
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.2% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% 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. 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
2.00%
Cap rate
16.51%
Cash-on-cash
36.50%
DSCR
2.62
GRM
4.2

CMA / ARV

ARV (median comp)
$89,950
List price
$75,000
Delta
-11.06%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

7.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
48.4%
Equity multiple
4.23×
Total profit
$67,827
Equity at exit
$52,944
10-year hold
IRR
44.3%
Equity multiple
8.94×
Total profit
$166,708
Equity at exit
$101,462

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 15666

Home prices YoY
3.3%
Active inventory
57
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$122 /mo · $1,460/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$639

Break-even live

Break-even rent $691
Max offer price $75,000
Occupancy floor 52%

Sensitivity live

Price -10% $681 -5% $660 +0% $639 +5% $618 +10% $596
Rent -10% $520 -5% $580 +0% $639 +5% $698 +10% $757
Rate -1.0pp $677 -0.5pp $658 base $639 +0.5pp $619 +1.0pp $600

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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
228 E Main St Mount Pleasant, PA 3.0 1.0 1560 $1,500 $0.96 18d 1 0.97mi

Listing history 16 events

  1. 2026-06-21
    pricedays on market $75,000 Active 42 DOM
  2. 2026-06-18
    days on market $80,000 Active 39 DOM
  3. 2026-06-17
    days on market $80,000 Active 38 DOM
  4. 2026-06-16
    days on market $80,000 Active 37 DOM
  5. 2026-06-15
    days on market $80,000 Active 36 DOM
  6. 2026-06-13
    days on market $80,000 Active 34 DOM
  7. 2026-06-09
    days on market $80,000 Active 30 DOM
  8. 2026-06-08
    days on market $80,000 Active 29 DOM
  9. 2026-06-07
    remarks 670-char remark
  10. 2026-06-07
    days on market $80,000 Active 28 DOM
  11. 2026-06-05
    days on market $80,000 Active 25 DOM
  12. 2026-06-03
    days on market $80,000 Active 24 DOM
  13. 2026-06-02
    days on market $80,000 Active 23 DOM
  14. 2026-06-01
    days on market $80,000 Active 22 DOM
  15. 2026-05-31
    days on market $80,000 Active 21 DOM
  16. 2026-05-09
    listed $80,000 Active 480-char remark

ⓘ 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
$1,460 · $122/mo
Projected year-2 tax
$1,460 · $122/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$18,000
− Mortgage interest
−$4,201
− Property taxes
−$1,460
− Insurance
−$375
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$2,182
Taxable income
$6,902
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,657
After-tax cash flow
$6,009/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
Mount Pleasant Area SD
NCES district ID
4216170
Math proficiency
25% ▼ -19.00%
Reading proficiency
51% ▼ -12.00%
Median HH income
$47,175
Composite
32.46/100
National rank
#5716
State rank
#378 of 539 in PA

Livability — Mount Pleasant

Score
72/100
State rank
#647
US rank
#6287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,420

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Romanian 15% Iranian 2% Slovak 2%
Foreign-born
1%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.20%
Current HPI
224.6311
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
  • 2026-05-09 Listed $80,000 West Penn MLS

Property tax history

-1.7%/yr

Latest (2026): $1,460 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…