CashFlowRE
Sign in Sign up
31 Golfview Dr
B- Composite 67.16
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +6.1/15.0
  • 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

$165,900

31 Golfview Dr · Quakertown, PA 18951
3 bd · 2.0 ba · 1,680 sqft · SingleFamily · 111 Days on market
Built 2025 8,000 sqft lot $99/sqft · at area comps Est $161k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this beautiful 3 bed 2 bath home with a large covered front porch. As you walk through the front door you will be greeted by a large living room and an eat in kitchen with island, ample cabinet and countertop space, and a walk-in pantry. The master has a nice sized closet and a full bath with a shower. Down the hall you will find two other bedrooms, a full bath and laundry room. Outside there is a 2 car driveway, storage shed and 1 year warranty. The $ 991 monthly land lease includes 1500 gallons of water/sewer use, the pool, mini golf, chip and putt, fishing ponds and use of the community pool for private functions. Park approval required

Key facts

  • Community pool
  • Eat in kitchen
  • Storage shed

Tags

LARGE COVERED FRONT PORCHEAT IN KITCHENWALK IN PANTRYSTORAGE SHEDCOMMUNITY POOL

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 $166k.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $166k).
  • Recommended offer: $151k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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: 144 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 $1k of loan paydown is wiped out by about $5k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($151k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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 $30k; list at $166k implies a 453% gain — meaningful room to come down on a strong offer.
Recommended offer $150,969 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% 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
1.32%
Cap rate
10.56%
Cash-on-cash
15.23%
DSCR
1.68
GRM
6.3

CMA / ARV

ARV (median comp)
$160,786
List price
$165,900
Delta
3.18%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 Evergreen Dr 0.09mi 3/2.0 1,700 (+1%) 0mo $215,000 $126 94
20 Golfview Dr 0.16mi 3/2.0 1,680 (0%) 8mo $234,500 $140 86
6 Dogwood 0.17mi 3/2.0 1,590 (-5%) 3mo $170,000 $107 81
6 Skyview Ln 0.25mi 3/2.0 1,700 (+1%) 11mo $219,500 $129 77
95 E Zion Hill Rd 0.50mi 3/1.5 1,674 (-0%) 23mo $545,000 $326 55
11 Highland Dr 0.12mi 3/2.0 1,456 (-13%) 24mo $172,000 $118 52
2 Elm Cir 0.38mi 3/2.0 1,440 (-14%) 10mo $155,500 $108 51

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
5.9%
Equity multiple
1.23×
Total profit
$10,691
Equity at exit
$24,736
10-year hold
IRR
15.3%
Equity multiple
2.24×
Total profit
$57,784
Equity at exit
$14,344

Cash invested: $46,452 (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
144
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,197 medium interval (Pro) →
Mortgage (P&I)
$870
Tax est. 1.5%
$207 /mo · $2,488/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$589

Break-even live

Break-even rent $1,451
Max offer price $165,900
Occupancy floor 68%

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
$41,475
Closing costs
$4,977
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 24d 1 1.23mi

Listing history 23 events

  1. 2026-06-13
    statusdays on market $165,900 Pending 111 DOM
  2. 2026-06-09
    days on market $165,900 Active 110 DOM
  3. 2026-06-08
    days on market $165,900 Active 109 DOM
  4. 2026-06-07
    days on market $165,900 Active 108 DOM
  5. 2026-06-04
    days on market $165,900 Active 105 DOM
  6. 2026-06-03
    days on market $165,900 Active 104 DOM
  7. 2026-06-02
    days on market $165,900 Active 103 DOM
  8. 2026-06-01
    days on market $165,900 Active 102 DOM
  9. 2026-05-31
    days on market $165,900 Active 101 DOM
  10. 2026-02-19
    listed $165,900 Active 656-char remark
    Show marketing remark (656 chars)

    Come see this beautiful 3 bed 2 bath home with a large covered front porch. As you walk through the front door you will be greeted by a large living room and an eat in kitchen with island, ample cabinet and countertop space, and a walk-in pantry. The master has a nice sized closet and a full bath with a shower. Down the hall you will find two other bedrooms, a full bath and laundry room. Outside there is a 2 car driveway, storage shed and 1 year warranty. The $ 991 monthly land lease includes 1500 gallons of water/sewer use, the pool, mini golf, chip and putt, fishing ponds and use of the community pool for private functions. Park approval required

  11. 2014-09-26
    historical 1116-char remark
    Show marketing remark (1116 chars)

    Feels like country living. On a tree lined street sits a double wide mobile home in the well-known Melody Lakes Country Club Park. Take the steps that lead you to the covered front porch to sit and relax during the rain or sunshine. Come on in and look around. This open floor plan offers vaulted ceilings, a large living room with a stone facade fireplace, a lovely nice size eat in kitchen and dining area with new flooring and center island gives you plenty of counter space. Down the hall is the laundry room that can double as a mud room and a renovated powder room. While outside get comfortable in your hammock while enjoying the beautiful landscaped yard that surrounds the border of this property. Back inside and further down the hall is the Master bedroom. Another large room with vaulted ceilings, master bath with tub and shower stall. Right now the home shows with 2 over-sized bedrooms but can be converted back to 3 bedrooms. Some improvements are currently being made by the owner which includes a new roof, new floor in bath room and some new repairs in the 2nd bedroom. Subject to Park Approval.

  12. 2014-09-26
    soldstatus $30,000 Sold 1116-char remark
    Show marketing remark (1116 chars)

    Feels like country living. On a tree lined street sits a double wide mobile home in the well-known Melody Lakes Country Club Park. Take the steps that lead you to the covered front porch to sit and relax during the rain or sunshine. Come on in and look around. This open floor plan offers vaulted ceilings, a large living room with a stone facade fireplace, a lovely nice size eat in kitchen and dining area with new flooring and center island gives you plenty of counter space. Down the hall is the laundry room that can double as a mud room and a renovated powder room. While outside get comfortable in your hammock while enjoying the beautiful landscaped yard that surrounds the border of this property. Back inside and further down the hall is the Master bedroom. Another large room with vaulted ceilings, master bath with tub and shower stall. Right now the home shows with 2 over-sized bedrooms but can be converted back to 3 bedrooms. Some improvements are currently being made by the owner which includes a new roof, new floor in bath room and some new repairs in the 2nd bedroom. Subject to Park Approval.

  13. 2014-08-25
    status Under Contract 1116-char remark
    Show marketing remark (1116 chars)

    Feels like country living. On a tree lined street sits a double wide mobile home in the well-known Melody Lakes Country Club Park. Take the steps that lead you to the covered front porch to sit and relax during the rain or sunshine. Come on in and look around. This open floor plan offers vaulted ceilings, a large living room with a stone facade fireplace, a lovely nice size eat in kitchen and dining area with new flooring and center island gives you plenty of counter space. Down the hall is the laundry room that can double as a mud room and a renovated powder room. While outside get comfortable in your hammock while enjoying the beautiful landscaped yard that surrounds the border of this property. Back inside and further down the hall is the Master bedroom. Another large room with vaulted ceilings, master bath with tub and shower stall. Right now the home shows with 2 over-sized bedrooms but can be converted back to 3 bedrooms. Some improvements are currently being made by the owner which includes a new roof, new floor in bath room and some new repairs in the 2nd bedroom. Subject to Park Approval.

  14. 2014-07-18
    price $36,900 1116-char remark
    Show marketing remark (1116 chars)

    Feels like country living. On a tree lined street sits a double wide mobile home in the well-known Melody Lakes Country Club Park. Take the steps that lead you to the covered front porch to sit and relax during the rain or sunshine. Come on in and look around. This open floor plan offers vaulted ceilings, a large living room with a stone facade fireplace, a lovely nice size eat in kitchen and dining area with new flooring and center island gives you plenty of counter space. Down the hall is the laundry room that can double as a mud room and a renovated powder room. While outside get comfortable in your hammock while enjoying the beautiful landscaped yard that surrounds the border of this property. Back inside and further down the hall is the Master bedroom. Another large room with vaulted ceilings, master bath with tub and shower stall. Right now the home shows with 2 over-sized bedrooms but can be converted back to 3 bedrooms. Some improvements are currently being made by the owner which includes a new roof, new floor in bath room and some new repairs in the 2nd bedroom. Subject to Park Approval.

  15. 2014-05-16
    listed $39,500 Active 1116-char remark
    Show marketing remark (1116 chars)

    Feels like country living. On a tree lined street sits a double wide mobile home in the well-known Melody Lakes Country Club Park. Take the steps that lead you to the covered front porch to sit and relax during the rain or sunshine. Come on in and look around. This open floor plan offers vaulted ceilings, a large living room with a stone facade fireplace, a lovely nice size eat in kitchen and dining area with new flooring and center island gives you plenty of counter space. Down the hall is the laundry room that can double as a mud room and a renovated powder room. While outside get comfortable in your hammock while enjoying the beautiful landscaped yard that surrounds the border of this property. Back inside and further down the hall is the Master bedroom. Another large room with vaulted ceilings, master bath with tub and shower stall. Right now the home shows with 2 over-sized bedrooms but can be converted back to 3 bedrooms. Some improvements are currently being made by the owner which includes a new roof, new floor in bath room and some new repairs in the 2nd bedroom. Subject to Park Approval.

  16. 2009-12-29
    soldstatus $36,000
  17. 2009-05-07
    listed $39,500
  18. 2008-05-31
    historical
  19. 2007-11-18
    listed $26,900
  20. 2007-01-06
    historical
  21. 2006-09-24
    listed $39,900
  22. 2005-02-28
    historical
  23. 2004-12-02
    listed $26,900

ⓘ 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
$26,368
− Mortgage interest
−$9,293
− Property taxes
−$2,488
− Insurance
−$830
− Repairs & maintenance
−$2,109
− Management
−$2,109
− Depreciation
−$4,826
Taxable income
$4,712
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,131
After-tax cash flow
$5,942/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
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

+516.7% since first listed
14 events — show timeline
  • 2026-02-19 Listed $165,900 BRIGHT MLS
  • 2014-09-26 Delisted TREND
  • 2014-09-26 Sold (MLS) $30,000 TREND
  • 2014-08-25 Pending TREND
  • 2014-07-18 Price Changed $36,900 TREND
  • 2014-05-16 Listed $39,500 TREND
  • 2009-12-29 Sold (MLS) $36,000 TREND
  • 2009-05-07 Listed $39,500 TREND
  • 2008-05-31 Listing Removed BRIGHT MLS
  • 2007-11-18 Listed $26,900 BRIGHT MLS
  • 2007-01-06 Listing Removed BRIGHT MLS
  • 2006-09-24 Listed $39,900 BRIGHT MLS
  • 2005-02-28 Listing Removed BRIGHT MLS
  • 2004-12-02 Listed $26,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…