CashFlowRE
Sign in Sign up
101 Arlene St
C- Composite 51.63
Why this score? — see what drove the C- 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 +16.8/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.0/10.0
  • DSCR +5.2/10.0
  • 1% rule +4.6/10.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0

$139,900

101 Arlene St · North Union, PA 15445
3 bd · 2.0 ba · 1,680 sqft · Manufactured · 9 Days on market
Built 1998 Fair condition 0.38 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is not a leased lot. Inclusions are : all kitchen appliances Washer / Dryer. 2 large sheds in back yard for storage.

Key facts

  • Metal roof
  • Concrete floor
  • Covered rear porch

Tags

METAL ROOFBLOCK CRAWLSPACE FOUNDATIONCONCRETE FLOOROPEN-CONCEPT FLOOR PLANCOVERED REAR PORCHFULLY FENCED-IN BACKYARD

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Vinyl siding exterior; Metal roof
  • Construction: Built with vinyl siding; Metal roof
  • Exterior features: Lot approximately 0.38 acres; Resale condition

Interior

  • Kitchen: Kitchen (main level) — 13x20
  • Bedrooms: Bedroom 2 (main level) — 10x13; Bedroom 3 (main level) — 10x13
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Interior features: Carpet, tile and vinyl flooring
  • Laundry & utility: Laundry room (main level) — 7x10

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 $140k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $90 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (4.4% below list).
  • Recommended offer: $134k (4.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Laurel Highlands SD (suburban): math 29% / reading 49% proficiency, ranked #372 of 539 in PA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 201 units permitted in Fayette County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($967 loan paydown + $6k appreciation (4.0% local appreciation)).
  • Fayette County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $133,814 (4.4% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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
0.96%
Cap rate
7.07%
Cash-on-cash
2.77%
DSCR
1.12
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.76×
Total profit
$29,855
Equity at exit
$70,596
10-year hold
IRR
14.1%
Equity multiple
3.29×
Total profit
$89,692
Equity at exit
$115,200

Cash invested: $39,172 (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 15445

Home prices YoY
1.8%
Active inventory
22
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,338 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$90

Break-even live

Break-even rent $1,224
Max offer price $139,900
Occupancy floor 88%

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
$34,975
Closing costs
$4,197
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 8 events

  1. 2026-06-18
    days on market $139,900 Active 9 DOM
  2. 2026-06-17
    days on market $139,900 Active 8 DOM
  3. 2026-06-16
    days on market $139,900 Active 7 DOM
  4. 2026-06-15
    days on market $139,900 Active 6 DOM
  5. 2026-06-13
    days on market $139,900 Active 4 DOM
  6. 2026-06-12
    days on market $139,900 Active 3 DOM
  7. 2026-06-09
    remarks 687-char remark
  8. 2026-06-09
    listed $139,900 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 8 d/yr ≥88°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$16,058
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$1,285
− Management
−$1,285
− Depreciation
−$4,070
Taxable loss
−$1,216
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$292
After-tax cash flow
$1,376/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This mobile home requires moderate renovations to update the kitchen and bathroom, paint interior walls, and replace windows. The property has a good foundation and metal roof, but the exterior and interior need some attention. Landscaping and curb appeal improvements would also enhance its value.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom fixtures — outdated and in need of replacement
  • Minor exterior siding — some discoloration
  • Minor interior walls — peeling paint
  • Minor windows — some discoloration

Value-add opportunities

  • Resale update kitchen cabinets and appliances — modernizing the kitchen
  • Resale replace bathroom fixtures and update lighting — modernizing the bathroom
  • Resale paint interior walls and trim — refreshing the interior
  • Resale replace windows — improving energy efficiency and curb appeal
  • Both landscaping and curb appeal — enhancing the home's exterior and curb appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · outdated and in need of replacement Moderate $3,000–15,000
exterior siding · some discoloration Minor $500–3,000
interior walls · peeling paint Minor $500–3,000
windows · some discoloration Minor $500–3,000
Total estimated repair cost · 5 items $7,500–39,000

Value-add ROI direction

  • Resale update kitchen cabinets and appliances — modernizing the kitchen
  • Resale replace bathroom fixtures and update lighting — modernizing the bathroom
  • Resale paint interior walls and trim — refreshing the interior
  • Resale replace windows — improving energy efficiency and curb appeal
  • Both landscaping and curb appeal — enhancing the home's exterior and curb appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Laurel Highlands SD
NCES district ID
4213320
Math proficiency
29% ▼ -8.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$41,099
Composite
32.74/100
National rank
#5637
State rank
#372 of 539 in PA

Livability — North Union

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

Census & demographics

Population (ZIP)
2,409

Population outlook (Fayette County) Hauer SSP2

Today (2025)
127,561 people
By 2030
123,206 · -3.4%
By 2040
113,232 · -11.2%
By 2050
103,468 · -18.9%
By 2075
83,185 · -34.8%
By 2100
62,384 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Hispanic / Latino 2%
Common ancestry
Romanian 4% Slovak 2% Lithuanian 1%
Foreign-born
0%
Languages at home
96% English-only · Russian/Polish/Slavic 3% Spanish 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+37.9) · D 30.8% · R 68.7%
2008→2024 swing
-37.5pp toward R · 2008: -0.4pp · 2024: -37.9pp
All cycles
2024: R+37.9 2020: R+33.5 2016: R+31.0 2012: R+8.3 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.96%
Current HPI
225.4873
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

+45.7% since first listed
5 events — show timeline
  • 2026-06-09 Listed $139,900 West Penn MLS
  • 2018-01-23 Delisted West Penn MLS
  • 2017-11-28 Listed $79,000 West Penn MLS
  • 2013-07-11 Delisted West Penn MLS
  • 2012-07-11 Listed $96,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…