CashFlowRE
Sign in Sign up
6 Evergreen Dr
C- Composite 51.31
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 +19.3/30.0
  • ARV discount +7.4/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.1/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

6 Evergreen Dr · Quakertown, PA 18951
3 bd · 2.0 ba · 1,700 sqft · SingleFamily · 203 Days on market
0.25 ac lot Est $219k · at est.

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

Listing remarks MLS

If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom, 2 Full baths, double wide is ready for your personal touch & belongings. This mobile home is loaded w. amentities such as plenty of storage, large closets & living space. The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances, large dining room to have those family dinners, a huge living room w. high ceilings great for entertaining, roof replaced Oct. of "07,maintained heating system, (2)sheds, (2) wrap around decks, mature foliage & flowering plants, large corner lot, & much more. The lot rent includes access to the swimming pool that has a lifeguard on duty & w/ in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events. It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure. Schedule an appointment today!All offers cont. park approval.

Key facts

  • Island kitchen
  • Soaking tub
  • Huge primary bath

Tags

ISLAND KITCHENSURPRISE PANTRY CABINETHUGE PRIMARY BATHSOAKING TUBWALK IN SHOWERACCESS TO BIKE WALKING TRAIL

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 single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $241 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.2% in Quakertown — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#222 in PA, #1,945 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living A; Watch: commute F.
  • Quakertown Community SD (suburban): math 45% / reading 55% proficiency, ranked #154 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 146 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 663 units permitted in Bucks County in 2024 (106 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Bucks County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 203 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $36k; list at $220k implies a 503% gain — meaningful room to come down on a strong offer.
Recommended offer $193,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 203 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.01%
Cap rate
7.61%
Cash-on-cash
4.70%
DSCR
1.21
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$219,300
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 Evergreen Dr 0.00mi 3/2.0 1,700 (0%) 0mo $215,000 $126 100
20 Golfview Dr 0.22mi 3/2.0 1,680 (-1%) 8mo $234,500 $140 81
6 Skyview Ln 0.27mi 3/2.0 1,700 (0%) 11mo $219,500 $129 78
6 Dogwood 0.19mi 3/2.0 1,590 (-6%) 3mo $170,000 $107 78
95 E Zion Hill Rd 0.46mi 3/1.5 1,674 (-2%) 23mo $545,000 $326 55

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
-9.0%
Equity multiple
0.67×
Total profit
$-20,239
Equity at exit
$32,803
10-year hold
IRR
0.5%
Equity multiple
1.04×
Total profit
$2,312
Equity at exit
$19,022

Cash invested: $61,600 (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 18951

Active inventory
146
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,230 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax est. 1.5%
$275 /mo · $3,300/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$241

Break-even live

Break-even rent $1,925
Max offer price $220,000
Occupancy floor 84%

Sensitivity live

Price -10% $393 -5% $317 +0% $241 +5% $165 +10% $89
Rent -10% $65 -5% $153 +0% $241 +5% $330 +10% $418
Rate -1.0pp $352 -0.5pp $297 base $241 +0.5pp $184 +1.0pp $126

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
$55,000
Closing costs
$6,600
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
167 Sunshine Dr Quakertown, PA 3.0 1.5 1616 $2,150 $1.33 25d 1 1.29mi

Listing history 11 events

  1. 2026-04-03
    status Pending
  2. 2025-10-06
    price $220,000
  3. 2025-09-11
    listed $215,000 Active
  4. 2012-08-31
    soldstatus $36,500 1055-char remark
    Show marketing remark (1023 chars)

    If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom,2 Full baths, double wide is ready for your personal touch & belongings.This mobile home is loaded w. amentities such as plenty of storage,large closets & living space.The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances,large dining room to have those family dinners,a huge living room w. high ceilings great for entertaining,roof replaced Oct. of "07,maintained heating system,(2)sheds, (2) wrap around decks,mature foliage & flowering plants,large corner lot,& much more.The lot rent includes access to the swimming pool that has a lifeguard on duty & w/in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events.It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure.Schedule an appointment today!All offers cont. park approval.

  5. 2012-08-31
    soldstatus $36,500 Sold 1023-char remark
    Show marketing remark (1023 chars)

    If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom,2 Full baths, double wide is ready for your personal touch & belongings.This mobile home is loaded w. amentities such as plenty of storage,large closets & living space.The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances,large dining room to have those family dinners,a huge living room w. high ceilings great for entertaining,roof replaced Oct. of "07,maintained heating system,(2)sheds, (2) wrap around decks,mature foliage & flowering plants,large corner lot,& much more.The lot rent includes access to the swimming pool that has a lifeguard on duty & w/in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events.It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure.Schedule an appointment today!All offers cont. park approval.

  6. 2012-08-27
    status Under Contract 1023-char remark
    Show marketing remark (1023 chars)

    If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom,2 Full baths, double wide is ready for your personal touch & belongings.This mobile home is loaded w. amentities such as plenty of storage,large closets & living space.The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances,large dining room to have those family dinners,a huge living room w. high ceilings great for entertaining,roof replaced Oct. of "07,maintained heating system,(2)sheds, (2) wrap around decks,mature foliage & flowering plants,large corner lot,& much more.The lot rent includes access to the swimming pool that has a lifeguard on duty & w/in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events.It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure.Schedule an appointment today!All offers cont. park approval.

  7. 2012-08-02
    historical 1055-char remark
    Show marketing remark (1055 chars)

    If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom, 2 Full baths, double wide is ready for your personal touch & belongings. This mobile home is loaded w. amentities such as plenty of storage, large closets & living space. The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances, large dining room to have those family dinners, a huge living room w. high ceilings great for entertaining, roof replaced Oct. of "07,maintained heating system, (2)sheds, (2) wrap around decks, mature foliage & flowering plants, large corner lot, & much more. The lot rent includes access to the swimming pool that has a lifeguard on duty & w/ in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events. It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure. Schedule an appointment today!All offers cont. park approval.

  8. 2012-07-19
    listed $44,000 Active 1023-char remark
    Show marketing remark (1023 chars)

    If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom,2 Full baths, double wide is ready for your personal touch & belongings.This mobile home is loaded w. amentities such as plenty of storage,large closets & living space.The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances,large dining room to have those family dinners,a huge living room w. high ceilings great for entertaining,roof replaced Oct. of "07,maintained heating system,(2)sheds, (2) wrap around decks,mature foliage & flowering plants,large corner lot,& much more.The lot rent includes access to the swimming pool that has a lifeguard on duty & w/in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events.It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure.Schedule an appointment today!All offers cont. park approval.

  9. 2012-07-18
    listed $44,000 1055-char remark
    Show marketing remark (1055 chars)

    If You LIke Individuality, Here It Is! Located in Melody Lakes Country Club Estates MHP 3 bedroom, 2 Full baths, double wide is ready for your personal touch & belongings. This mobile home is loaded w. amentities such as plenty of storage, large closets & living space. The large kitchen has plenty of cabinets & counter space w. Whirlpool appliances, large dining room to have those family dinners, a huge living room w. high ceilings great for entertaining, roof replaced Oct. of "07,maintained heating system, (2)sheds, (2) wrap around decks, mature foliage & flowering plants, large corner lot, & much more. The lot rent includes access to the swimming pool that has a lifeguard on duty & w/ in walking distance, miniature golf, chip & putt, fishing at the ponds & use of the clubhouse for those special gatherings/events. It is ready to welcome you! Its Time To Take the Landlord Off Your Payroll & Own Your Own Piece of Pleasure. Schedule an appointment today!All offers cont. park approval.

  10. 2012-06-30
    historical
  11. 2012-04-03
    listed $44,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$26,761
− Mortgage interest
−$12,323
− Property taxes
−$3,300
− Insurance
−$1,100
− Repairs & maintenance
−$2,141
− Management
−$2,141
− Depreciation
−$6,400
Taxable loss
−$644
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$155
After-tax cash flow
$3,052/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
Quakertown Community SD
NCES district ID
4219890
Math proficiency
45% ▼ -11.00%
Reading proficiency
55% ▼ -15.00%
Median HH income
$66,186
Composite
44.3/100
National rank
#2833
State rank
#154 of 539 in PA

Livability — Quakertown

Score
80/100
State rank
#222
US rank
#1945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bucks County · 506,477 people
City population
36,568
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
36,568
Household income
$98,268
Rent vs Own
18.0% rent · 82.0% own
Severe rent burden
488.0

Population outlook (Bucks County) Hauer SSP2

Today (2025)
630,973 people
By 2030
627,093 · -0.6%
By 2040
609,680 · -3.4%
By 2050
584,225 · -7.4%
By 2075
539,840 · -14.4%
By 2100
483,970 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 6% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Romanian 5% Polish 3% Slovak 2%
Foreign-born
7% · Canada, China, Jamaica
Languages at home
90% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Bucks

2024 margin
Toss-up / Even · D 49.5% · R 49.5%
2008→2024 swing
-8.7pp toward R · 2008: 8.7pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+4.4 2016: D+0.6 2012: D+1.2 2008: D+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -247.25%
Current HPI
283.2262
Rent YoY
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+400.0% since first listed
11 events — show timeline
  • 2026-04-03 Pending BRIGHT MLS
  • 2025-10-06 Price Changed $220,000 BRIGHT MLS
  • 2025-09-11 Listed $215,000 BRIGHT MLS
  • 2012-08-31 Sold (MLS) $36,500 TREND
  • 2012-08-31 Sold (MLS) $36,500 BRIGHT MLS
  • 2012-08-27 Pending TREND
  • 2012-08-02 Listing Removed BRIGHT MLS
  • 2012-07-19 Listed $44,000 TREND
  • 2012-07-18 Listed $44,000 BRIGHT MLS
  • 2012-06-30 Listing Removed BRIGHT MLS
  • 2012-04-03 Listed $44,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…