CashFlowRE
Sign in Sign up
19 Jubilee Park 🏷️ Likely Rental
B+ Composite 76.34
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$87,900

19 Jubilee Park · Fulton, PA 17563
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 181 Days on market
Built 2025 $105/sqft · 41% below area Est $150k · 41% under ↓ 11% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRAND NEW 2025 Champion 16x59 in Jubilee Mobile Home Park in Peach Bottom PA (southern Lancaster county) with two bedrooms and one bathroom. 840 sq ft plus front porch. The lot rent is $368 per month and includes trash. Water and Sewer are billed separately. The park owner might consider a small fence for a pet. All dogs will be considered on a case by case basis. Included: Stove, refrigerator, microwave, and dishwasher. The home is AC-ready but the buyer will have to purchase their own compressor/outside unit. Easy commute to Maryland.

Key facts

  • Ac ready
  • Front porch
  • Built 2025

Tags

FRONT PORCHAC READYEASY COMMUTE TO MARYLAND

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $87,900 price doesn't fit this home's estimated sale value (~$150,012) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $88k.

Deal economics

  • At list price, monthly cash flow is $556 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $88k).
  • Recommended offer: $77k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Solanco SD (rural): math 31% / reading 57% proficiency, ranked #272 of 539 in PA (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Clermont El Sch (math 35% / reading 53%, grade F, #858 of 1,518 statewide, top 57%, 409 students, 44% FRL); Swift Ms (math 20% / reading 60%, grade F, #257 of 512 statewide, top 52%, 338 students, 40% FRL); Solanco Hs (math 57% / reading 24%, grade F, #255 of 437 statewide, top 60%, 1,081 students, 35% FRL).
  • Market conditions: 10 active listings in the ZIP; 1,093 units permitted in Lancaster County in 2024 (201 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $608 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lancaster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 181 days — a 12% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,352 (12.0% below list)

Questions for the listing agent

  1. It's been on market 181 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
1.68%
Cap rate
13.88%
Cash-on-cash
27.10%
DSCR
2.21
GRM
5.0

CMA / ARV

ARV (median comp)
$150,012
List price
$87,900
Delta
-41.40%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
21.1%
Equity multiple
1.86×
Total profit
$21,185
Equity at exit
$13,106
10-year hold
IRR
29.2%
Equity multiple
3.61×
Total profit
$64,129
Equity at exit
$7,600

Cash invested: $24,612 (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 17563

Home prices YoY
-7.7%
Active inventory
10
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,473 medium interval (Pro) →
Mortgage (P&I)
$461
Tax est. 1.5%
$110 /mo · $1,318/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$556

Break-even live

Break-even rent $769
Max offer price $87,900
Occupancy floor 57%

Sensitivity live

Price -10% $617 -5% $586 +0% $556 +5% $526 +10% $495
Rent -10% $440 -5% $498 +0% $556 +5% $614 +10% $672
Rate -1.0pp $600 -0.5pp $578 base $556 +0.5pp $533 +1.0pp $510

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
$21,975
Closing costs
$2,637
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 23 events

  1. 2026-06-21
    days on market $87,900 Active 181 DOM
  2. 2026-06-18
    days on market $87,900 Active 178 DOM
  3. 2026-06-17
    days on market $87,900 Active 177 DOM
  4. 2026-06-16
    days on market $87,900 Active 176 DOM
  5. 2026-06-15
    days on market $87,900 Active 175 DOM
  6. 2026-06-14
    days on market $87,900 Active 173 DOM
  7. 2026-06-13
    days on market $87,900 Active 172 DOM
  8. 2026-06-10
    days on market $87,900 Active 170 DOM
  9. 2026-06-09
    days on market $87,900 Active 169 DOM
  10. 2026-06-08
    days on market $87,900 Active 168 DOM
  11. 2026-06-07
    days on market $87,900 Active 167 DOM
  12. 2026-06-03
    days on market $87,900 Active 163 DOM
  13. 2026-06-03
    price $87,900 Active 162 DOM
  14. 2026-06-02
    days on market $88,900 Active 162 DOM
  15. 2026-06-01
    days on market $88,900 Active 161 DOM
  16. 2026-05-31
    days on market $88,900 Active 160 DOM
  17. 2026-05-30
    days on market $88,900 Active 159 DOM
  18. 2026-04-15
    price $88,900 542-char remark
    Show marketing remark (542 chars)

    BRAND NEW 2025 Champion 16x59 in Jubilee Mobile Home Park in Peach Bottom PA (southern Lancaster county) with two bedrooms and one bathroom. 840 sq ft plus front porch. The lot rent is $368 per month and includes trash. Water and Sewer are billed separately. The park owner might consider a small fence for a pet. All dogs will be considered on a case by case basis. Included: Stove, refrigerator, microwave, and dishwasher. The home is AC-ready but the buyer will have to purchase their own compressor/outside unit. Easy commute to Maryland.

  19. 2025-12-23
    listed $89,900 Active 542-char remark
    Show marketing remark (542 chars)

    BRAND NEW 2025 Champion 16x59 in Jubilee Mobile Home Park in Peach Bottom PA (southern Lancaster county) with two bedrooms and one bathroom. 840 sq ft plus front porch. The lot rent is $368 per month and includes trash. Water and Sewer are billed separately. The park owner might consider a small fence for a pet. All dogs will be considered on a case by case basis. Included: Stove, refrigerator, microwave, and dishwasher. The home is AC-ready but the buyer will have to purchase their own compressor/outside unit. Easy commute to Maryland.

  20. 2025-12-22
    historical
  21. 2025-09-17
    price $89,999
  22. 2025-08-06
    price $94,999
  23. 2025-06-24
    listed $99,500 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 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
$17,671
− Mortgage interest
−$4,924
− Property taxes
−$1,318
− Insurance
−$440
− Repairs & maintenance
−$1,414
− Management
−$1,414
− Depreciation
−$2,557
Taxable income
$5,605
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,345
After-tax cash flow
$5,326/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
Solanco SD
NCES district ID
4221810
Math proficiency
31% ▼ -10.00%
Reading proficiency
57% ▼ -4.00%
Median HH income
$57,326
Composite
38.41/100
National rank
#4205
State rank
#272 of 539 in PA

Livability — Fulton

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

Census & demographics

Population (ZIP)
3,806

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
561,011 people
By 2030
570,969 · +1.8%
By 2040
585,929 · +4.4%
By 2050
591,056 · +5.4%
By 2075
594,747 · +6.0%
By 2100
558,850 · -0.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 13% Two or more races 12%
Hispanic origin (detail)
Mexican 1% Puerto Rican 11%
Common ancestry
Iranian 5% Polish 5% Romanian 4%
Foreign-born
1%
Languages at home
73% English-only · German/W. Germanic 22% Spanish 4%

Political lean MEDSL · Lancaster

2024 margin
R (+15.9) · D 41.5% · R 57.5%
2008→2024 swing
-4.1pp toward R · 2008: -11.8pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.8 2016: R+19.7 2012: R+19.2 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.35%
Current HPI
278.1684
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

-10.7% since first listed
6 events — show timeline
  • 2026-04-15 Price Changed $88,900 BRIGHT MLS
  • 2025-12-23 Listed $89,900 BRIGHT MLS
  • 2025-12-22 Listing Removed BRIGHT MLS
  • 2025-09-17 Price Changed $89,999 BRIGHT MLS
  • 2025-08-06 Price Changed $94,999 BRIGHT MLS
  • 2025-06-24 Listed $99,500 BRIGHT MLS

Property tax history

-0.7%/yr

Latest (2026): $88 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…