CashFlowRE
Sign in Sign up
101 Somers Ln
C- Composite 53.93
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).

  • ARV discount +14.6/15.0
  • Cash flow +13.9/30.0
  • Appreciation +6.4/10.0
  • DSCR +4.2/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$160,000

101 Somers Ln · Lawrence, PA 16929
3 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 322 Days on market
Built 2015 $106/sqft · 16% below area Est $190k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Exceptional Double Wide with Modern Upgrades! This beautifully maintained 3-bedroom, 2-bath home offers comfortable living with thoughtful upgrades throughout. The kitchen features upgraded cabinetry, providing both style and function. The master bedroom boasts an oversized closet and a generously sized bathroom for added convenience. Step outside to enjoy the over-sized deck—perfect for relaxing or entertaining. A 10x14 shed with electric provides extra storage, and the Generac generator adds peace of mind during power outages. Located on a rented lot ($395/month includes trash removal) this home combines affordability with high-end features (it also has an over-sized parking area which can fit 7-8 cars). Don't miss your chance to own this exceptional property! New buyer must be approved by lot owner.

Key facts

  • Generac generator
  • Modern upgrades
  • Oversized deck

Tags

MODERN UPGRADESUPGRADED CABINETRYOVERSIZED DECK10X14 SHEDGENERAC GENERATOR

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 $160k.

Deal economics

  • At list price, monthly cash flow is $18 ($214/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 $125k (21.6% below list).
  • Recommended offer: $125k (21.6% below list) — sets the bar for 1% rule.

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 $6k of equity ($1k loan paydown + $5k 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 $45k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 322 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer $125,411 (21.6% below list)

Questions for the listing agent

  1. It's been on market 322 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.78%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
10.6

CMA / ARV

ARV (median comp)
$189,895
List price
$160,000
Delta
-15.74%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.6%
Equity multiple
1.43×
Total profit
$19,415
Equity at exit
$70,953
10-year hold
IRR
10.3%
Equity multiple
2.53×
Total profit
$68,627
Equity at exit
$108,583

Cash invested: $44,800 (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
10.6×

Monthly cashflow live

Estimated rent
$1,254 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$67 /mo · $807/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$18

Break-even live

Break-even rent $1,232
Max offer price $160,000
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
$40,000
Closing costs
$4,800
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 15 events

  1. 2026-06-18
    days on market $160,000 Active 322 DOM
  2. 2026-06-17
    days on market $160,000 Active 321 DOM
  3. 2026-06-16
    days on market $160,000 Active 320 DOM
  4. 2026-06-15
    days on market $160,000 Active 319 DOM
  5. 2026-06-13
    days on market $160,000 Active 317 DOM
  6. 2026-06-12
    days on market $160,000 Active 316 DOM
  7. 2026-06-09
    days on market $160,000 Active 313 DOM
  8. 2026-06-08
    days on market $160,000 Active 312 DOM
  9. 2026-06-08
    days on market $160,000 Active 311 DOM
  10. 2026-06-07
    days on market $160,000 Active 310 DOM
  11. 2026-06-04
    days on market $160,000 Active 307 DOM
  12. 2026-06-02
    days on market $160,000 Active 306 DOM
  13. 2026-06-01
    days on market $160,000 Active 305 DOM
  14. 2026-05-31
    days on market $160,000 Active 304 DOM
  15. 2025-07-31
    listed $160,000 Active 824-char remark
    Show marketing remark (824 chars)

    Exceptional Double Wide with Modern Upgrades! This beautifully maintained 3-bedroom, 2-bath home offers comfortable living with thoughtful upgrades throughout. The kitchen features upgraded cabinetry, providing both style and function. The master bedroom boasts an oversized closet and a generously sized bathroom for added convenience. Step outside to enjoy the over-sized deck—perfect for relaxing or entertaining. A 10x14 shed with electric provides extra storage, and the Generac generator adds peace of mind during power outages. Located on a rented lot ($395/month includes trash removal) this home combines affordability with high-end features (it also has an over-sized parking area which can fit 7-8 cars). Don't miss your chance to own this exceptional property! New buyer must be approved by lot owner.

ⓘ 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
$807 · $67/mo
Projected year-2 tax
$1,667 · $139/mo
Expected delta
+$861/yr (+$72/mo · 106.7%)

ⓘ 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
$15,049
− Mortgage interest
−$8,962
− Property taxes
−$807
− Insurance
−$800
− Repairs & maintenance
−$1,204
− Management
−$1,204
− Depreciation
−$4,655
Taxable loss
−$2,582
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$620
After-tax cash flow
$833/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
  • 2025-07-31 Listed $160,000 NMPA

Property tax history

-5.3%/yr

Latest (2026): $807 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…