CashFlowRE
Sign in Sign up
142 Dry Run St
B+ Composite 75.85
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
  • Appreciation +6.8/10.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$64,900

142 Dry Run St · Jackson, PA 15909
3 bd · 2.0 ba · 1,008 sqft · Manufactured · 10 Days on market
Built 2023 4,356 sqft lot ↓ 17% since listing

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

Listing remarks MLS

RENT TO OWN AVAILIBLE with ZERO interest for qualified buyers!!! $950/month INCLUDES the lot rent! 3 bedrooms, 2 Bathrooms, never lived in, located in the Central Cambria School District. Call for more information!

Key facts

  • 4,356 sq ft lot
  • Built 2023
  • Listed 10 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story; New construction
  • Construction: Built as new construction
  • Exterior features: Rented lot

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Propane heating
  • Interior features: New construction

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 $65k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Central Cambria SD (rural): math 40% / reading 55% proficiency, ranked #225 of 539 in PA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jackson El Sch (math 37% / reading 67%, grade C-, #586 of 1,518 statewide, top 42%, 208 students, 42% FRL); Central Cambria Ms (math 27% / reading 47%, grade F, #298 of 512 statewide, top 60%, 379 students, 39% FRL); Central Cambria Hs (math 67%, 559 students, 26% FRL).
  • Market conditions: 21 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($449 loan paydown + $2k appreciation (3.6% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 2y 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.
Recommended offer $64,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.66%
Cap rate
14.19%
Cash-on-cash
28.21%
DSCR
2.26
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.56% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.1%
Equity multiple
3.03×
Total profit
$36,979
Equity at exit
$31,261
10-year hold
IRR
34.7%
Equity multiple
6.02×
Total profit
$91,163
Equity at exit
$49,860

Cash invested: $18,172 (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 15909

Home prices YoY
2.4%
Active inventory
21
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,077 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$57 /mo · $680/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$427

Break-even live

Break-even rent $537
Max offer price $64,900
Occupancy floor 55%

Sensitivity live

Price -10% $464 -5% $446 +0% $427 +5% $409 +10% $390
Rent -10% $342 -5% $385 +0% $427 +5% $470 +10% $512
Rate -1.0pp $460 -0.5pp $444 base $427 +0.5pp $410 +1.0pp $393

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
$16,225
Closing costs
$1,947
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 22 events

  1. 2026-06-21
    days on market $64,900 Active 10 DOM
  2. 2026-06-21
    days on market $64,900 Active 9 DOM
  3. 2026-06-18
    days on market $64,900 Active 7 DOM
  4. 2026-06-17
    days on market $64,900 Active 6 DOM
  5. 2026-06-16
    days on market $64,900 Active 5 DOM
  6. 2026-06-15
    days on market $64,900 Active 4 DOM
  7. 2026-06-13
    days on market $64,900 Active 2 DOM
  8. 2026-06-12
    pricedays on marketlisting id $64,900 Active 1 DOM
  9. 2026-06-09
    days on market $75,400 Active 653 DOM
  10. 2026-06-08
    days on market $75,400 Active 652 DOM
  11. 2026-06-08
    days on market $75,400 Active 651 DOM
  12. 2026-06-07
    days on market $75,400 Active 650 DOM
  13. 2026-06-04
    days on market $75,400 Active 647 DOM
  14. 2026-06-02
    days on market $75,400 Active 646 DOM
  15. 2026-06-01
    days on market $75,400 Active 645 DOM
  16. 2026-05-31
    days on market $75,400 Active 644 DOM
  17. 2025-08-25
    status Active 625-char remark
    Show marketing remark (214 chars)

    RENT TO OWN AVAILIBLE with ZERO interest for qualified buyers!!! $950/month INCLUDES the lot rent! 3 bedrooms, 2 Bathrooms, never lived in, located in the Central Cambria School District. Call for more information!

  18. 2025-08-24
    historical Expired 622-char remark
    Show marketing remark (622 chars)

    Welcome to your BRAND NEW mobile home in the Central Cambria School District! This home offers the perfect blend of comfort and convenience, nestled within a peaceful park setting. Featuring one-floor living, with three spacious bedrooms and two modern baths, this home is designed to accommodate your family's needs. The thoughtfully designed built-ins provide ample storage while adding a touch of elegance to the living space. Imagine enjoying tranquil evenings in your cozy living room or entertaining friends and family in the open-concept kitchen area. With a serene park atmosphere and proximity to local amenities.

  19. 2025-04-16
    price $75,400 625-char remark
    Show marketing remark (622 chars)

    Welcome to your BRAND NEW mobile home in the Central Cambria School District! This home offers the perfect blend of comfort and convenience, nestled within a peaceful park setting. Featuring one-floor living, with three spacious bedrooms and two modern baths, this home is designed to accommodate your family's needs. The thoughtfully designed built-ins provide ample storage while adding a touch of elegance to the living space. Imagine enjoying tranquil evenings in your cozy living room or entertaining friends and family in the open-concept kitchen area. With a serene park atmosphere and proximity to local amenities.

  20. 2025-04-16
    price $75,400 622-char remark
    Show marketing remark (622 chars)

    Welcome to your BRAND NEW mobile home in the Central Cambria School District! This home offers the perfect blend of comfort and convenience, nestled within a peaceful park setting. Featuring one-floor living, with three spacious bedrooms and two modern baths, this home is designed to accommodate your family's needs. The thoughtfully designed built-ins provide ample storage while adding a touch of elegance to the living space. Imagine enjoying tranquil evenings in your cozy living room or entertaining friends and family in the open-concept kitchen area. With a serene park atmosphere and proximity to local amenities.

  21. 2024-08-25
    listed $77,900 Active 625-char remark
    Show marketing remark (622 chars)

    Welcome to your BRAND NEW mobile home in the Central Cambria School District! This home offers the perfect blend of comfort and convenience, nestled within a peaceful park setting. Featuring one-floor living, with three spacious bedrooms and two modern baths, this home is designed to accommodate your family's needs. The thoughtfully designed built-ins provide ample storage while adding a touch of elegance to the living space. Imagine enjoying tranquil evenings in your cozy living room or entertaining friends and family in the open-concept kitchen area. With a serene park atmosphere and proximity to local amenities.

  22. 2024-08-25
    listed $77,900 Active 622-char remark
    Show marketing remark (622 chars)

    Welcome to your BRAND NEW mobile home in the Central Cambria School District! This home offers the perfect blend of comfort and convenience, nestled within a peaceful park setting. Featuring one-floor living, with three spacious bedrooms and two modern baths, this home is designed to accommodate your family's needs. The thoughtfully designed built-ins provide ample storage while adding a touch of elegance to the living space. Imagine enjoying tranquil evenings in your cozy living room or entertaining friends and family in the open-concept kitchen area. With a serene park atmosphere and proximity to local amenities.

ⓘ 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
$680 · $57/mo
Projected year-2 tax
$853 · $71/mo
Expected delta
+$173/yr (+$14/mo · 25.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$12,929
− Mortgage interest
−$3,635
− Property taxes
−$680
− Insurance
−$324
− Repairs & maintenance
−$1,034
− Management
−$1,034
− Depreciation
−$1,888
Taxable income
$4,333
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,040
After-tax cash flow
$4,086/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
Central Cambria SD
NCES district ID
4205340
Math proficiency
40% ▼ -10.00%
Reading proficiency
55% ▼ -13.00%
Median HH income
$50,276
Composite
40.68/100
National rank
#3674
State rank
#225 of 539 in PA

Livability — Jackson

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

Census & demographics

Population (ZIP)
4,850

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 13% Polish 2% Slovak 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.56%
Current HPI
150.8221
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

-16.7% since first listed
8 events — show timeline
  • 2026-06-11 Price Changed $64,900 CSMLS
  • 2026-06-11 Listed $64,900 West Penn MLS
  • 2025-08-25 Relisted CSMLS
  • 2025-08-24 Delisted West Penn MLS
  • 2025-04-16 Price Changed $75,400 CSMLS
  • 2025-04-16 Price Changed $75,400 West Penn MLS
  • 2024-08-25 Listed $77,900 CSMLS
  • 2024-08-25 Listed $77,900 West Penn MLS

Property tax history

+0.8%/yr

Latest (2022): $680 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…