CashFlowRE
Sign in Sign up
156 Linda Dr
B+ Composite 76.76
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 +14.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

156 Linda Dr · Mount Pleasant, PA 17350
3 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 3 Days on market
Built 1994 $46/sqft · 15% below area Est $82k · 15% under $745/mo HOA · 35% of rent ↓ 50% since listing

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

Listing remarks

156 Linda Dr, New Oxford Commons Welcome home to this charming 3-bedroom, 2-bath residence perfectly situated on a peaceful cul-de-sac in the desirable New Oxford Commons community. This well-maintained home offers comfortable single-level living with a spacious ramp-accessible porch — ideal for relaxing, entertaining, or simply enjoying the quiet neighborhood setting. Move-in ready with fantastic inclusions: Washer & Dryer Full kitchen package: Stove & Refrigerator Water, sewer, and trash are included in your lot rent Whether you’re looking for easy living, accessibility, or just a peaceful place to call home, 156 Linda Dr checks all the boxes. This is a rare opport

Key facts

  • 2 parking spots
  • Built 1994
  • Listed 3 days

Property features AI

Finance

  • Other: Property manager present; Located in RHP Properties park; Above-grade and below-grade finished/unfinished areas recorded by assessor
  • HOA & community: Monthly HOA fee of $745.20; HOA covers road maintenance, sewer, trash and water

Exterior

  • Parking: Asphalt driveway with space for 2 vehicles (driveway provides 2 spaces); Total of 2 garage/parking spaces
  • Utilities: 200+ amp electrical service; Electric cooling and hot water; Central heating fuel: central; Private/community water
  • Home design: Manufactured double-wide home; Single-story entry (main living and bedrooms on main level); Fee simple ownership
  • Construction: Vinyl siding exterior; Structure classified as manufactured
  • Exterior features: Private/community water; Not in a federal flood zone; Below-grade area of 128 sq ft (unfinished); Above-grade finished area of 1,512 sq ft

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: 90% efficiency forced air heating; Central air conditioning (electric); Electric hot water
  • Interior features: Ramp to main level; No basement

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 $70k.

Deal economics

  • At list price, monthly cash flow is $463 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Cap rate 14.2% vs local median 2.0% in Mount Pleasant — 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 72/100 on livability (#647 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Conewago Valley SD (suburban): math 39% / reading 56% proficiency, ranked #215 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 54 active listings in the ZIP; 403 units permitted in Adams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Adams County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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

  • Watch-outs: HOA is 35% 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 $70,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
3.07%
Cap rate
14.24%
Cash-on-cash
28.37%
DSCR
2.26
GRM
2.7

CMA / ARV

ARV (median comp)
$81,932
List price
$70,000
Delta
-14.56%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
23.1%
Equity multiple
1.95×
Total profit
$18,664
Equity at exit
$10,437
10-year hold
IRR
31.3%
Equity multiple
3.87×
Total profit
$56,260
Equity at exit
$6,052

Cash invested: $19,600 (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 17350

Home prices YoY
-20.7%
Active inventory
54
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$2,149 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$93 /mo · $1,117/yr
Insurance
$29
HOA
$745
Vacancy / Maint / Mgmt
$451
Net cashflow
$463

Break-even live

Break-even rent $1,562
Max offer price $70,000
Occupancy floor 73%

Sensitivity live

Price -10% $503 -5% $483 +0% $463 +5% $444 +10% $424
Rent -10% $294 -5% $378 +0% $463 +5% $548 +10% $633
Rate -1.0pp $499 -0.5pp $481 base $463 +0.5pp $445 +1.0pp $427

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
$17,500
Closing costs
$2,100
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
$745 · $8,940/yr
Likely covers
watersewertrash

Listing history 6 events

  1. 2026-05-08
    historical $70,000 853-char remark
  2. 2026-04-23
    historical
  3. 2026-03-22
    price $89,900
  4. 2026-02-18
    price $99,900
  5. 2026-01-21
    price $124,900
  6. 2026-01-15
    listed $140,000 Active

ⓘ 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
$1,117 · $93/mo
Projected year-2 tax
$1,117 · $93/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$25,788
− Mortgage interest
−$3,921
− Property taxes
−$1,117
− Insurance
−$350
− Repairs & maintenance
−$2,063
− Management
−$2,063
− HOA
−$8,940
− Depreciation
−$2,036
Taxable income
$5,298
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,271
After-tax cash flow
$4,289/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
Conewago Valley SD
NCES district ID
4206550
Math proficiency
39% ▼ -15.00%
Reading proficiency
56% ▼ -11.00%
Median HH income
$54,603
Composite
41.08/100
National rank
#3572
State rank
#215 of 539 in PA

Livability — Mount Pleasant

Score
72/100
State rank
#647
US rank
#6287

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,219

Population outlook (Adams County) Hauer SSP2

Today (2025)
102,494 people
By 2030
101,890 · -0.6%
By 2040
98,417 · -4.0%
By 2050
92,014 · -10.2%
By 2075
76,128 · -25.7%
By 2100
58,931 · -42.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 10% Two or more races 3%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Adams

2024 margin
Solid R (+33.6) · D 32.7% · R 66.4%
2008→2024 swing
-14.1pp toward R · 2008: -19.6pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+34.1 2016: R+36.4 2012: R+27.6 2008: R+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.47%
Current HPI
293.6445
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

-50.0% since first listed
8 events — show timeline
  • 2026-05-27 Pending BRIGHT MLS
  • 2026-05-25 Listed $70,000 BRIGHT MLS
  • 2026-05-08 Coming Soon $70,000 BRIGHT MLS
  • 2026-04-23 Listing Removed BRIGHT MLS
  • 2026-03-22 Price Changed $89,900 BRIGHT MLS
  • 2026-02-18 Price Changed $99,900 BRIGHT MLS
  • 2026-01-21 Price Changed $124,900 BRIGHT MLS
  • 2026-01-15 Listed $140,000 BRIGHT MLS

Property tax history

+3.7%/yr

Latest (2026): $1,117 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…