CashFlowRE
Sign in Sign up
109 Somers Ln
B+ Composite 75.89
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
  • Appreciation +6.4/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$49,995

109 Somers Ln · Lawrence, PA 16929
2 bd · 2.0 ba · 1,095 sqft · Manufactured public records · 3 Days on market
Built 2009

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this well-maintained 2-bedroom, 2-full bathroom single-wide manufactured home offering approximately 1,095 square feet of comfortable living space. The home features a functional layout with spacious living areas, a primary suite with its own full bath, and a deck perfect for enjoying your morning coffee or relaxing outdoors. Situated on a rented lot in a convenient location, lot rent is $395 includes trash removal plus water/sewer. Whether you're looking to downsize or seeking an affordable housing option, this property offers great potential and low-maintenance living. Buyers must obtain park approval.

Key facts

  • Primary suite
  • Deck
  • Functional layout

Tags

FUNCTIONAL LAYOUTPRIMARY SUITEDECKLOW MAINTENANCE LIVING

Property features AI

Exterior

  • Utilities: Shared well water; Shared septic sewer
  • Home design: Manufactured home; Residential property
  • Construction: Vinyl siding
  • Exterior features: Shingle roof

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Electric water heater; Six total rooms

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 $50k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).

Location & tenants

  • Location reads 65/100 on livability (#1,164 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D+, amenities F, commute F.
  • Northern Tioga SD (rural): math 34% / reading 54% proficiency, ranked #301 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 32 units permitted in Tioga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($345 loan paydown + $1k appreciation (2.9% local appreciation)).
  • Tioga County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.9% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $49,995

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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
17.53%
Cash-on-cash
40.15%
DSCR
2.79
GRM
4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.4%
Equity multiple
3.54×
Total profit
$35,561
Equity at exit
$22,171
10-year hold
IRR
45.3%
Equity multiple
7.08×
Total profit
$85,161
Equity at exit
$33,929

Cash invested: $13,999 (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 16929

Home prices YoY
0.9%
Active inventory
14
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$39 /mo · $465/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$468

Break-even live

Break-even rent $407
Max offer price $49,995
Occupancy floor 48%

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
$12,499
Closing costs
$1,500
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 5 events

  1. 2026-06-18
    days on market $49,995 Active 3 DOM
  2. 2026-06-17
    remarks 622-char remark
  3. 2026-06-17
    days on market $49,995 Active 2 DOM
  4. 2026-06-16
    remarks 597-char remark
  5. 2026-06-16
    listed $49,995 Active 1 DOM

ⓘ 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
$465 · $39/mo
Projected year-2 tax
$628 · $52/mo
Expected delta
+$162/yr (+$14/mo · 34.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$12,002
− Mortgage interest
−$2,800
− Property taxes
−$465
− Insurance
−$250
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$1,454
Taxable income
$5,111
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,227
After-tax cash flow
$4,393/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
Northern Tioga SD
NCES district ID
4217730
Math proficiency
34% ▼ -4.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$41,816
Composite
36.95/100
National rank
#4534
State rank
#301 of 539 in PA

Livability — Lawrence

Score
65/100
State rank
#1164
US rank
#13465

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,205
Population (ZIP)
2,569

Population outlook (Tioga County) Hauer SSP2

Today (2025)
40,253 people
By 2030
38,795 · -3.6%
By 2040
35,376 · -12.1%
By 2050
32,081 · -20.3%
By 2075
24,341 · -39.5%
By 2100
17,180 · -57.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 1%
Common ancestry
Slovak 3% Italian 3% Iranian 2%
Foreign-born
1% · China, Canada, Jamaica
Languages at home
98% English-only · Chinese 1% Spanish 0%

Political lean MEDSL · Tioga

2024 margin
Solid R (+51.8) · D 23.6% · R 75.4% · Other 1.0%
2008→2024 swing
-24.3pp toward R · 2008: -27.4pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+51.2 2016: R+53.6 2012: R+34.8 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.89%
Current HPI
315.5799
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
  • 2026-06-15 Listed $49,995 NMPA

Property tax history

-3.9%/yr

Latest (2026): $465 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…