CashFlowRE
Sign in Sign up
164 Sycamore Dr
B- Composite 65.08
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +5.2/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

164 Sycamore Dr · Honey Brook, PA 19344
3 bd · 2.0 ba · 1,344 sqft · Manufactured · 9 Days on market
Built 2026 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Honey Ridge, a vibrant new residential community now open in Honeybrook, Pennsylvania! This thoughtfully planned neighborhood features high-quality manufactured homes that combine affordability, style, and functionality. With beautifully designed 2- and 3-bedroom floor plans starting at just $135,000, Honey Ridge makes homeownership accessible for all ages seeking a modern, budget-friendly place to call home. Honey Ridge is more than just a neighborhood—it's a lifestyle. Residents enjoy contemporary, energy-efficient homes along with a host of community amenities, including on-site management, walking trail, two playgrounds, serenity garden and more. Conveniently located ne

Key facts

  • Walking trail
  • Community amenities
  • Two playgrounds

Tags

WALKING TRAILTWO PLAYGROUNDSSERENITY GARDENCOMMUNITY AMENITIESENERGY EFFICIENT HOMES

Property features AI

Finance

  • Other: Address: 164 Sycamore Dr, Honey Brook Township, PA 19344
  • Financial info: List price $160,000

Exterior

  • Utilities: Natural gas; Central air conditioning
  • Home design: Single-family (spec plan: Redman 11 JV Honey Ridge); Active listing
  • Construction: Living area approximately 1344
  • Exterior features: Shake roof

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Natural gas heating; Central air; Ceiling fans
  • Interior features: Dishwasher; Microwave; Refrigerator

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 $160k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).

Location & tenants

  • Location reads 73/100 on livability (#537 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Twin Valley SD (rural): math 52% / reading 65% proficiency, ranked #72 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 45 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,513 units permitted in Chester County in 2024 (354 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.
  • Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $160,000

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. Schools are B-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?
  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
1.20%
Cap rate
9.39%
Cash-on-cash
11.07%
DSCR
1.49
GRM
6.9

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
0.2%
Equity multiple
1.01×
Total profit
$414
Equity at exit
$23,857
10-year hold
IRR
9.9%
Equity multiple
1.77×
Total profit
$34,359
Equity at exit
$13,834

Cash invested: $44,800 (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 19344

Home prices YoY
-7.5%
Active inventory
45
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,923 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$413

Break-even live

Break-even rent $1,400
Max offer price $160,000
Occupancy floor 74%

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
$40,000
Closing costs
$4,800
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42 Cupola Rd Honey Brook, PA 2.0 1.0 1500 $2,195 $1.46 12d 1 0.26mi
1 Mark Rd Honey Brook, PA 2.0 2.0 880 $1,200 $1.36 1d 1 0.51mi

Listing history 8 events

  1. 2026-06-18
    days on market $160,000 Active 9 DOM
  2. 2026-06-17
    days on market $160,000 Active 8 DOM
  3. 2026-06-16
    days on market $160,000 Active 7 DOM
  4. 2026-06-15
    days on market $160,000 Active 6 DOM
  5. 2026-06-14
    days on market $160,000 Active 4 DOM
  6. 2026-06-13
    days on market $160,000 Active 3 DOM
  7. 2026-06-09
    remarks 693-char remark
  8. 2026-06-09
    listed $160,000 Active 1 DOM

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% 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
$23,071
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,846
− Management
−$1,846
− Depreciation
−$4,655
Taxable income
$2,563
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$615
After-tax cash flow
$4,342/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This manufactured home in Honey Ridge, Pennsylvania, is in excellent condition with a modern kitchen and well-maintained exterior. It offers a great opportunity for investors looking to increase its value through minor improvements.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve the overall appearance and increase property value.
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more modern and convenient for potential buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading to more energy-efficient or high-end appliances can increase the home's value and appeal to a broader market.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can improve the overall appearance and increase property value.
  • Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more modern and convenient for potential buyers/tenants.
  • Both Upgrading the kitchen appliances — Upgrading to more energy-efficient or high-end appliances can increase the home's value and appeal to a broader market.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Twin Valley SD
NCES district ID
4224000
Math proficiency
52% ▼ -6.00%
Reading proficiency
65% ▼ -5.00%
Median HH income
$71,916
Composite
51.88/100
National rank
#1655
State rank
#72 of 539 in PA

Livability — Honey Brook

Score
73/100
State rank
#537
US rank
#5035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,910

Population outlook (Chester County) Hauer SSP2

Today (2025)
546,756 people
By 2030
559,441 · +2.3%
By 2040
576,377 · +5.4%
By 2050
580,602 · +6.2%
By 2075
581,575 · +6.4%
By 2100
540,922 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 4% Two or more races 2% Black 2%
Common ancestry
Romanian 2% Polish 2% Iranian 2%
Foreign-born
2% · Canada, South Korea
Languages at home
80% English-only · German/W. Germanic 16% Spanish 2% Other Indo-European 1%

Political lean MEDSL · Chester

2024 margin
D (+14.5) · D 56.7% · R 42.2% · Other 1.0%
2008→2024 swing
+5.2pp toward D · 2008: 9.2pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+17.0 2016: D+9.2 2012: R+0.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -22.79%
Current HPI
281.2501
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…