CashFlowRE
Sign in Sign up
5 Sammys Mobile Home Park
B Composite 70.34
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
  • Schools +4.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$39,900

5 Sammys Mobile Home Park · Renningers, PA 17972
3 bd · 1.0 ba · 952 sqft · Manufactured · 2 Days on market
Built 1980 $550/mo HOA · 39% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Very meticulously cared for mobile home. . Ice cold central air, furnace is less then a year old . .Modern bathroom . . Master bed at one end of the home. the other two are off the living room . The 2nd bedroom has a half bath set up with plumbing under the floor , but it currently is unhooked and made into a 2nd closet in that bedroom . . Laundry area with storage . . Nice concrete sidewalk leading from parking to , a great outdoor space with a screened in porch . Storage shed . . Senior community. 55+

Key facts

  • Screened in porch
  • Laundry area
  • Storage shed

Tags

CENTRAL AIRMODERN BATHROOMLAUNDRY AREAOUTDOOR SPACESCREENED IN PORCHSTORAGE SHED

Property features AI

Finance

  • Other: Property manager present; Pets allowed with restrictions (cats OK, dogs OK, breed/size/weight restrictions, pet addendum/deposit)
  • Financial info: Lease not considered
  • HOA & community: HOA fee of $550 per month

Exterior

  • Parking: Off-street parking (1 space); Total of 1 garage/parking space
  • Utilities: Public water; Community septic tank
  • Home design: Manufactured property; Fee simple ownership
  • Construction: Aluminum siding
  • Exterior features: Ground rent exists (paid annually); Senior community (55+); Above-grade other structures

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: 90% forced air heating (oil); Central air conditioning (electric); Electric hot water
  • Interior features: Estimated living area; No basement; 2+ access exits

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 $40k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).

Location & tenants

  • Location reads 64/100 on livability (#1,183 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools D, amenities F, commute F.
  • Blue Mountain SD (town): math 42% / reading 65% proficiency, ranked #126 of 539 in PA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 52 active listings in the ZIP; 169 units permitted in Schuylkill County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Schuylkill County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: HOA is 39% of rent.
Recommended offer $39,900

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. 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?
  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
3.51%
Cap rate
13.80%
Cash-on-cash
26.81%
DSCR
2.19
GRM
2.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
21.3%
Equity multiple
1.88×
Total profit
$9,807
Equity at exit
$5,949
10-year hold
IRR
29.8%
Equity multiple
3.73×
Total profit
$30,545
Equity at exit
$3,450

Cash invested: $11,172 (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 17972

Home prices YoY
-9.1%
Active inventory
52
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,401 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$82 /mo · $978/yr
Insurance
$17
HOA
$550
Vacancy / Maint / Mgmt
$294
Net cashflow
$250

Break-even live

Break-even rent $1,085
Max offer price $39,900
Occupancy floor 77%

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
$9,975
Closing costs
$1,197
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.

HOA detail

Monthly dues
$550 · $6,600/yr

Listing history 3 events

  1. 2026-06-19
    days on market $39,900 Active 2 DOM
  2. 2026-06-18
    remarks 511-char remark
  3. 2026-06-18
    listed $39,900 Active 1 DOM

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

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$978 · $82/mo
Projected year-2 tax
$978 · $82/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,814
− Mortgage interest
−$2,235
− Property taxes
−$978
− Insurance
−$200
− Repairs & maintenance
−$1,345
− Management
−$1,345
− HOA
−$6,600
− Depreciation
−$1,161
Taxable income
$2,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$708
After-tax cash flow
$2,287/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
Blue Mountain SD
NCES district ID
4203870
Math proficiency
42% ▼ -9.00%
Reading proficiency
65% ▼ -7.00%
Median HH income
$58,661
Composite
46.42/100
National rank
#2454
State rank
#126 of 539 in PA

Livability — Renningers

Score
64/100
State rank
#1183
US rank
#13849

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Renningers, PA
Population (ZIP)
11,294

Population outlook (Schuylkill County) Hauer SSP2

Today (2025)
137,447 people
By 2030
133,121 · -3.1%
By 2040
124,172 · -9.7%
By 2050
115,611 · -15.9%
By 2075
100,796 · -26.7%
By 2100
86,667 · -36.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 5% Iranian 3% Lithuanian 3%
Foreign-born
1%
Languages at home
97% English-only · Spanish 1% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Schuylkill

2024 margin
Solid R (+42.1) · D 28.5% · R 70.6%
2008→2024 swing
-33.4pp toward R · 2008: -8.7pp · 2024: -42.1pp
All cycles
2024: R+42.1 2020: R+39.9 2016: R+43.4 2012: R+13.4 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.14%
Current HPI
212.0474
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
  • 2026-06-17 Listed $39,900 BRIGHT MLS

Property tax history

+17.1%/yr

Latest (2026): $978 · +366.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…