CashFlowRE
Sign in Sign up
12 Valley View Ct
C+ Composite 63.54
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 +26.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 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

$69,900

12 Valley View Ct · Richmond, PA 19522
2 bd · 2.0 ba · 840 sqft · Manufactured public records · 54 Days on market
Built 2015 $83/sqft · 65% below area $625/mo HOA · 39% of rent ↓ 18% since listing

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

Listing remarks

Like new two bedroom, two bath mobile home in Valley View Blandon Park, Fleetwood. The one bath is a walk-in-shower. Included in sale are refrigerator, range and shed. HOA Fee of $625 includes lot rent, water, sewer and trash fees. Lawn care and snow removal are responsibility of the owner, but for a nominal fee may be acquired through the community maintenance staff. This property is ideally located to shopping, schools, medical facilities, etc. Pet are allowed upon approval from lot owner.

Key facts

  • Hoa fee
  • Walk-in-shower
  • Shed

Tags

WALK-IN-SHOWERREFRIGERATORRANGESHEDHOA FEEPETS ALLOWED

Property features AI

Finance

  • Other: Assessed improvement value $16,700
  • Financial info: Property manager present; Lease not considered
  • HOA & community: Monthly association fee of $625; HOA fee includes water, sewer, and trash

Exterior

  • Parking: Off-street parking
  • Utilities: Well water; Public septic; Electric service
  • Home design: Manufactured home; Single-story (mobile home dimensions: 12 ft wide by 60 ft long); Fee simple ownership; Senior community (55+)
  • Construction: Vinyl siding; Above-grade finished area 840 (assessor)
  • Exterior features: Off-street parking; Shed on property; Not in a federal flood zone; Located in Valley View park

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level; 2 full bathrooms total
  • Heating & cooling: Forced air heating; Propane (leased) heating fuel; Electric hot water
  • Interior features: No basement; Living area per assessor

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 2-bed/2.0-bath manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $174 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Fleetwood Area SD (suburban): math 35% / reading 50% proficiency, ranked #281 of 539 in PA (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Willow Creek El Sch (math 32% / reading 55%, grade F, #866 of 1,518 statewide, top 57%, 542 students, 38% FRL); Fleetwood Ms (math 24% / reading 48%, grade F, #313 of 512 statewide, top 62%, 675 students, 40% FRL); Fleetwood Shs (math 72%, 795 students, 27% FRL) — zoned schools average 35% FRL vs 20% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 68 active listings in the ZIP; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • 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.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 39% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
2.28%
Cap rate
9.28%
Cash-on-cash
10.66%
DSCR
1.47
GRM
3.7

CMA / ARV

ARV (median comp)
$200,955
List price
$69,900
Delta
-65.22%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
258 S View Rd 0.08mi 2/1.0 780 (-7%) 2mo $52,000 $67 78

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$145
Equity at exit
$10,422
10-year hold
IRR
10.3%
Equity multiple
1.82×
Total profit
$15,991
Equity at exit
$6,044

Cash invested: $19,572 (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 19522

Home prices YoY
-19.9%
Active inventory
68
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,593 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$64 /mo · $770/yr
Insurance
$29
HOA
$625
Vacancy / Maint / Mgmt
$335
Net cashflow
$174

Break-even live

Break-even rent $1,373
Max offer price $69,900
Occupancy floor 84%

Sensitivity live

Price -10% $214 -5% $194 +0% $174 +5% $154 +10% $134
Rent -10% $48 -5% $111 +0% $174 +5% $237 +10% $300
Rate -1.0pp $209 -0.5pp $192 base $174 +0.5pp $156 +1.0pp $137

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
$17,475
Closing costs
$2,097
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
$625 · $7,500/yr
Likely covers
watersewertrashlandscapingsnow removal

Listing history 18 events

  1. 2026-06-21
    days on market $69,900 Active 54 DOM
  2. 2026-06-21
    days on market $69,900 Active 53 DOM
  3. 2026-06-18
    days on market $69,900 Active 51 DOM
  4. 2026-06-17
    days on market $69,900 Active 50 DOM
  5. 2026-06-17
    price $69,900 Active 49 DOM
  6. 2026-06-16
    days on market $74,900 Active 49 DOM
  7. 2026-06-15
    days on market $74,900 Active 48 DOM
  8. 2026-06-13
    days on market $74,900 Active 46 DOM
  9. 2026-06-12
    days on market $74,900 Active 45 DOM
  10. 2026-06-09
    days on market $74,900 Active 42 DOM
  11. 2026-06-08
    days on market $74,900 Active 41 DOM
  12. 2026-06-08
    days on market $74,900 Active 40 DOM
  13. 2026-06-07
    days on market $74,900 Active 39 DOM
  14. 2026-06-04
    days on market $74,900 Active 36 DOM
  15. 2026-06-02
    days on market $74,900 Active 35 DOM
  16. 2026-06-01
    days on market $74,900 Active 34 DOM
  17. 2026-05-31
    days on market $74,900 Active 33 DOM
  18. 2026-04-28
    listed $84,900 Active 497-char remark

ⓘ 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
$770 · $64/mo
Projected year-2 tax
$937 · $78/mo
Expected delta
+$167/yr (+$14/mo · 21.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 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
$19,121
− Mortgage interest
−$3,915
− Property taxes
−$770
− Insurance
−$350
− Repairs & maintenance
−$1,530
− Management
−$1,530
− HOA
−$7,500
− Depreciation
−$2,033
Taxable income
$1,493
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$358
After-tax cash flow
$1,729/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
Fleetwood Area SD
NCES district ID
4209780
Math proficiency
35% ▼ -16.00%
Reading proficiency
50% ▼ -14.00%
Median HH income
$64,968
Composite
37.94/100
National rank
#4307
State rank
#281 of 539 in PA

Livability — Richmond

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

Census & demographics

Census place
Walnuttown, PA
Population (ZIP)
13,926

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 7% Two or more races 4% Black 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1% Dominican 1%
Common ancestry
Polish 5% Romanian 5% Slovak 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 3% German/W. Germanic 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.19%
Current HPI
270.0276
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

-17.7% since first listed
3 events — show timeline
  • 2026-06-16 Price Changed $69,900 BRIGHT MLS
  • 2026-05-26 Price Changed $74,900 BRIGHT MLS
  • 2026-04-28 Listed $84,900 BRIGHT MLS

Property tax history

+0.7%/yr

Latest (2026): $770 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…