3 bd · 2.0 ba ·
1,064 sqft ·
Built 2011
· Manufactured
· Pending
· 32 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$959/mo
Mortgage (P&I)
−$367
Tax + insurance
−$212
HOA
−$0
Vac / Maint / Mgmt
−$201
Net cashflow
$178/mo
Annual
$2,140/yr
Cap rate
10.30%
Cash-on-cash
14.32%
DSCR
1.64
1% rule
1.37%
Cash to close
$19,600
Investor read
This is a 3-bed/2.0-bath manufactured listed at $70k.
At list price, monthly cash flow is $178 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($959 rent vs $70k).
It's been on market 32 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 69/100 on livability (#822 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
Halifax Area SD (rural): math 28% / reading 55% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Halifax Area El Sch (math 37% / reading 60%, grade D, #718 of 1,518 statewide, top 48%, 358 students, 30% FRL); Halifax Area Ms (math 13% / reading 50%, grade F, #367 of 512 statewide, top 73%, 273 students, 31% FRL); Halifax Area Hs (math 54%, 244 students, 30% FRL) — zoned schools at 30% FRL track the district average.
Watch-outs: flood insurance adds $56/mo.
Market conditions: 47 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 540 units permitted in Dauphin County in 2024 (194 in 5+ unit buildings).
At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~10 years — after that, you're playing with house money.
Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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.
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.
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.
CashFlowRE · CFR-74G0179ZCRMP9Y
· Data 10 h agocashflowre.app · 2026-05-29