CashFlowRE
Sign in Sign up
194 Conodoguinet Mobile Est
B- Composite 69.38
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
  • Schools +4.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,900

194 Conodoguinet Mobile Est · Lower Mifflin, PA 17241
2 bd · 2.0 ba · 938 sqft · Manufactured public records · 7 Days on market
Built 1989 $500/mo HOA · 34% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

Key facts

  • Moveable island
  • Spacious kitchen
  • New vinyl windows

Tags

NEW VINYL WINDOWSFRESH INTERIOR PAINTNEW LIGHTING FIXTURESNEW VANITIES AND TOILETSSPACIOUS KITCHENMOVEABLE ISLAND

Property features AI

Finance

  • Other: Finished above-grade living area per assessor: 938 (source: Assessor)
  • Financial info: Fee simple ownership
  • HOA & community: HOA fee of $500 per month

Exterior

  • Parking: Four total parking spaces; Two driveway spaces; Two off-street spaces
  • Utilities: Electric cooling fuel; Electric hot water; Oil heating fuel; Community water; Community septic tank
  • Home design: Manufactured home (modular/manufactured construction); Above-grade finished living space
  • Construction: Manufactured construction / modular; Other structures above and below grade
  • Exterior features: Property is not in a federal flood zone; Ground rent exists (annual payment, 99 years remaining); Community water; Community septic tank

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Central heating; Oil-fired heating; Window air conditioning units; Electric hot water
  • Interior features: Two or more access exits; 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 2-bed/2.0-bath manufactured listed at $55k.

Deal economics

  • At list price, monthly cash flow is $220 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Big Spring SD (rural): math 39% / reading 62% proficiency, ranked #162 of 539 in PA (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Big Spring Hs (math 57% / reading 24%, grade F, #255 of 437 statewide, top 60%, 739 students, 33% FRL).
  • Market conditions: 45 active listings in the ZIP; 1,052 units permitted in Cumberland County in 2024 (310 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cumberland County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo; HOA is 34% of rent.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $54,900

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
2.71%
Cap rate
13.84%
Cash-on-cash
26.94%
DSCR
2.20
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
9.0%
Equity multiple
1.36×
Total profit
$5,488
Equity at exit
$8,186
10-year hold
IRR
18.6%
Equity multiple
2.58×
Total profit
$24,343
Equity at exit
$4,747

Cash invested: $15,372 (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 17241

Home prices YoY
-10.3%
Active inventory
45
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,486 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$18 /mo · $220/yr
Insurance
$23
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$500
Vacancy / Maint / Mgmt
$312
Net cashflow
$220

Break-even live

Break-even rent $1,208
Max offer price $54,900
Occupancy floor 80%

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
$13,725
Closing costs
$1,647
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
$500 · $6,000/yr

Listing history 8 events

  1. 2026-05-13
    listed $54,900 Active 1324-char remark
  2. 2025-04-07
    soldstatus $8,000 Closed 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

  3. 2025-03-15
    status Pending 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

  4. 2025-03-04
    price $12,500 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

  5. 2025-02-08
    price $14,500 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

  6. 2025-01-14
    price $15,900 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

  7. 2024-12-12
    price $17,900 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

  8. 2024-11-20
    listed $19,900 Active 421-char remark
    Show marketing remark (421 chars)

    Looking for something affordable? Check out this 3-bedroom, 2 full bathroom, single wide mobile home in Big Spring School District! Features primary bedroom with private full bathroom, nice yard space, and off-street parking. This home needs TLC but ready for you to make it your own. Close to route 81 and PA Turnpike. Buyers must be parked approved, and property is sold AS-IS. Call to schedule your private tour today!

ⓘ 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
$220 · $18/mo
Projected year-2 tax
$544 · $45/mo
Expected delta
+$324/yr (+$27/mo · 146.8%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone A · 66% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$17,837
− Mortgage interest
−$3,075
− Property taxes
−$220
− Insurance
−$1,777
− Repairs & maintenance
−$1,427
− Management
−$1,427
− HOA
−$6,000
− Depreciation
−$1,597
Taxable income
$2,314
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$555
After-tax cash flow
$2,084/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
Big Spring SD
NCES district ID
4203660
Math proficiency
39% ▼ -12.00%
Reading proficiency
62% ▼ -6.00%
Median HH income
$56,941
Composite
43.77/100
National rank
#2942
State rank
#162 of 539 in PA

Livability — Lower Mifflin

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

Census & demographics

Population (ZIP)
11,094

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
267,950 people
By 2030
278,105 · +3.8%
By 2040
296,552 · +10.7%
By 2050
312,937 · +16.8%
By 2075
349,233 · +30.3%
By 2100
361,875 · +35.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 2% Romanian 2% Iranian 1%
Foreign-born
1%
Languages at home
95% English-only · German/W. Germanic 4% Spanish 1%

Political lean MEDSL · Cumberland

2024 margin
Lean R (+9.4) · D 44.6% · R 54.1% · Other 1.3%
2008→2024 swing
+4.2pp toward D · 2008: -13.6pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+10.6 2016: R+18.6 2012: R+18.5 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.92%
Current HPI
285.3994
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

+175.9% since first listed
10 events — show timeline
  • 2026-06-02 Sold (MLS) $54,900 BRIGHT MLS
  • 2026-05-20 Pending BRIGHT MLS
  • 2026-05-13 Listed $54,900 BRIGHT MLS
  • 2025-04-07 Sold (MLS) $8,000 BRIGHT MLS
  • 2025-03-15 Pending BRIGHT MLS
  • 2025-03-04 Price Changed $12,500 BRIGHT MLS
  • 2025-02-08 Price Changed $14,500 BRIGHT MLS
  • 2025-01-14 Price Changed $15,900 BRIGHT MLS
  • 2024-12-12 Price Changed $17,900 BRIGHT MLS
  • 2024-11-20 Listed $19,900 BRIGHT MLS

Property tax history

+2.1%/yr

Latest (2026): $220 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…