CashFlowRE
Sign in Sign up
126 York Rd
D+ Composite 48.81
Why this score? — see what drove the D+ 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 +14.6/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.2/10.0
  • DSCR +4.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$104,000

126 York Rd · Cranberry, PA 16066
3 bd · 1.0 ba · 1,404 sqft · Manufactured public records · 28 Days on market
Built 2009 6,534 sqft lot $778/mo HOA · 40% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

Key facts

  • Large side deck
  • New shed
  • 6,534 sq ft lot

Tags

NEW SHEDTHREE-CAR PARKING PADLARGE SIDE DECKSTONE WOOD BURNING FIREPLACE

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 $104k.

Deal economics

  • At list price, monthly cash flow is $26 ($307/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $104k).
  • Recommended offer: $102k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Seneca Valley SD (rural): math 48% / reading 67% proficiency, ranked #73 of 539 in PA (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents soft (-1.9%/yr); 288 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $719 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $28k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 40% of rent.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,440 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.88%
Cap rate
6.59%
Cash-on-cash
1.05%
DSCR
1.05
GRM
4.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-21.4%
Equity multiple
0.30×
Total profit
$-20,443
Equity at exit
$15,507
10-year hold
IRR
-52.5%
Equity multiple
-0.23×
Total profit
$-35,770
Equity at exit
$8,992

Cash invested: $29,120 (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 16066

Rents YoY
-1.9%
Active inventory
288
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,960 high interval (Pro) →
Mortgage (P&I)
$545
Tax from tax record
$156 /mo · $1,869/yr
Insurance
$43
HOA
$778
Vacancy / Maint / Mgmt
$411
Net cashflow
$26

Break-even live

Break-even rent $1,927
Max offer price $104,000
Occupancy floor 94%

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
$26,000
Closing costs
$3,120
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
314 Stockton Rdg Cranberry Township, PA 3.0 2.0 1531 $1,900 $1.24 21d 1 0.69mi
517 Stockton Rdg Cranberry Township, PA 3.0 2.0 1531 $1,900 $1.24 23d 1 0.72mi
508 Stockton Rdg Cranberry Township, PA 2.0 2.0 1281 $1,700 $1.33 43d 1 0.72mi
217 Stockton Rdg Cranberry Township, PA 3.0 2.0 1343 $1,950 $1.45 43d 1 0.75mi
109 Stockton Rdg Cranberry Township, PA 2.0 2.0 1282 $1,800 $1.40 43d 1 0.78mi
862 Sunset Cir Evans City, PA 3.0 2.5 1383 $1,800 $1.30 2d 1 1.18mi
1000 Barney Ln Cranberry Twp, PA 2.0–3.0 1.0–2.0 1020 $1,328 $1.30 1d 4 1.20mi

HOA detail

Monthly dues
$778 · $9,336/yr
Likely covers
watersewertrashgaselectriccable

Listing history 32 events

  1. 2026-06-18
    days on market $104,000 Active 28 DOM
  2. 2026-06-17
    days on market $104,000 Active 27 DOM
  3. 2026-06-16
    days on market $104,000 Active 26 DOM
  4. 2026-06-16
    price $104,000 Active 25 DOM
  5. 2026-06-15
    days on market $111,000 Active 25 DOM
  6. 2026-06-13
    days on market $111,000 Active 23 DOM
  7. 2026-06-13
    days on market $111,000 Active 22 DOM
  8. 2026-06-09
    days on market $111,000 Active 19 DOM
  9. 2026-06-08
    days on market $111,000 Active 18 DOM
  10. 2026-06-07
    days on market $111,000 Active 17 DOM
  11. 2026-06-05
    days on market $111,000 Active 14 DOM
  12. 2026-06-03
    days on market $111,000 Active 13 DOM
  13. 2026-06-02
    days on market $111,000 Active 12 DOM
  14. 2026-06-01
    days on market $111,000 Active 11 DOM
  15. 2026-05-31
    days on market $111,000 Active 10 DOM
  16. 2026-04-08
    price $125,000 918-char remark
    Show marketing remark (918 chars)

    Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

  17. 2026-03-10
    listed $132,000 Active 918-char remark
    Show marketing remark (918 chars)

    Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

  18. 2026-03-10
    historical Expired 918-char remark
    Show marketing remark (918 chars)

    Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

  19. 2026-02-17
    price $132,000 918-char remark
    Show marketing remark (918 chars)

    Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

  20. 2025-11-24
    price $142,000 918-char remark
    Show marketing remark (918 chars)

    Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

  21. 2025-11-12
    listed $145,000 Active 918-char remark
    Show marketing remark (918 chars)

    Welcome to this beautiful sought after community, Oak Springs Park! This spacious residence offers 3 bedrooms, with walk in closets, 2 full baths and a newly updated walk in master shower. Vaulted ceiling living room complete with wood burning fireplace. The flexible dining area or office space sits adjacent to a wonderful kitchen and convenient laundry room. Additional highlights include a newly asphalted 3 car driveway, new wooden ramp for easy access to front door, a new 12' x 10' storage shed by Pine Creek Structures, deal for tools, hobbies, or extra storage. Low maintenance and easy living in a peaceful, park like setting. Leased lot: $778/month, includes lot rent, water, sewer, & trash. Resident pays electric, gas and cable. Application fee: $50, Buyer approval required through Park Manager, Community Rules & Regulations are available in the supplements. Please remove shoes for showings.

  22. 2023-03-19
    status Pending
  23. 2023-03-18
    soldstatus $130,000 Closed
  24. 2023-02-22
    historical Contingent
  25. 2023-02-02
    listed $134,000 Active
  26. 2022-10-27
    soldstatus $93,000 Closed
  27. 2022-10-10
    status Pending
  28. 2022-09-28
    price $125,000
  29. 2022-09-15
    listed $130,000 Active
  30. 2017-10-20
    soldstatus $79,700 Sold
  31. 2017-09-14
    status Under Contract
  32. 2017-07-24
    listed $85,000 Active

ⓘ 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
$1,869 · $156/mo
Projected year-2 tax
$1,869 · $156/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$23,514
− Mortgage interest
−$5,826
− Property taxes
−$1,869
− Insurance
−$520
− Repairs & maintenance
−$1,881
− Management
−$1,881
− HOA
−$9,336
− Depreciation
−$3,025
Taxable loss
−$824
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$198
After-tax cash flow
$505/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
Seneca Valley SD
NCES district ID
4222440
Math proficiency
48% ▼ -15.00%
Reading proficiency
67% ▼ -12.00%
Median HH income
$80,381
Composite
51.84/100
National rank
#1666
State rank
#73 of 539 in PA

Livability — Cranberry

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

Census & demographics

County
Butler County · 73,107 people
Metro
Pittsburgh, PA
Population (ZIP)
33,873
Household income
$124,189
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
536.0

Population outlook (Butler County) Hauer SSP2

Today (2025)
190,777 people
By 2030
191,476 · +0.4%
By 2040
189,474 · -0.7%
By 2050
182,050 · -4.6%
By 2075
159,526 · -16.4%
By 2100
129,028 · -32.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Asian 4% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 10% Slovak 1% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Other Indo-European 2% Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+32.2) · D 33.5% · R 65.7%
2008→2024 swing
-4.8pp toward R · 2008: -27.4pp · 2024: -32.2pp
All cycles
2024: R+32.2 2020: R+32.5 2016: R+37.5 2012: R+34.9 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -154.35%
Current HPI
276.4597
Rent YoY
▼ -1.93%
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+47.1% since first listed
17 events — show timeline
  • 2026-04-08 Price Changed $125,000 West Penn MLS
  • 2026-03-10 Delisted West Penn MLS
  • 2026-03-10 Listed $132,000 West Penn MLS
  • 2026-02-17 Price Changed $132,000 West Penn MLS
  • 2025-11-24 Price Changed $142,000 West Penn MLS
  • 2025-11-12 Listed $145,000 West Penn MLS
  • 2023-03-19 Pending West Penn MLS
  • 2023-03-18 Sold (MLS) $130,000 West Penn MLS
  • 2023-02-22 Contingent West Penn MLS
  • 2023-02-02 Listed $134,000 West Penn MLS
  • 2022-10-27 Sold (MLS) $93,000 West Penn MLS
  • 2022-10-10 Pending West Penn MLS
  • 2022-09-28 Price Changed $125,000 West Penn MLS
  • 2022-09-15 Listed $130,000 West Penn MLS
  • 2017-10-20 Sold (MLS) $79,700 West Penn MLS
  • 2017-09-14 Pending West Penn MLS
  • 2017-07-24 Listed $85,000 West Penn MLS

Property tax history

+2.0%/yr

Latest (2026): $1,869 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…