CashFlowRE
Sign in Sign up
4851 Perkiomen Ave Lot 52
B Composite 72.85
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 +9.5/15.0
  • Schools +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

4851 Perkiomen Ave Lot 52 · Exeter, PA 19606
2 bd · 1.0 ba · 780 sqft · Manufactured public records · 13 Days on market
Built 1972 Est $52k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Affordable living at its finest in Exeter Township! Welcome to this charming 2-bedroom, 1-bath mobile home, where pride of ownership shines through. The interior boasts beautiful parquet floors and an abundance of custom built-ins offering fantastic storage space throughout. Enjoy peace of mind with a durable metal roof and a low-maintenance exterior designed for easy living. Step outside to find a large shed equipped with both electricity and air conditioning—the absolute perfect setup for anyone who loves a workshop or needs a dedicated space to tinker! Complete with convenient off-street driveway parking, this budget-friendly gem is ready for its next owner. Why rent when you can o

Key facts

  • Metal roof
  • Parquet floors
  • Custom built-ins

Tags

PARQUET FLOORSCUSTOM BUILT-INSMETAL ROOFLOW-MAINTENANCE EXTERIORLARGE SHEDOFF-STREET DRIVEWAY PARKING

Property features AI

Finance

  • Other: Pets allowed (cats and dogs allowed; number limits and breed restrictions apply)
  • Financial info: Ownership interest listed as ground rent
  • HOA & community: Ground rent: $540 monthly; Property manager present; Located in a managed mobile home community (Brice Villa MHC LLC)

Exterior

  • Parking: Off-street parking via driveway; Driveway with 2 spaces; Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer; Electric hot water; 100 amp electric service; Cable internet available; Utilities are above ground; No municipal trash service
  • Home design: Mobile home (single wide, pre-1976); Metal pitched roof; Aluminum siding with frame construction; Ground rent ownership (monthly ground rent)
  • Construction: Frame construction with aluminum siding; Metal pitched roof; Single wide mobile home (Holiday Rambler model, Standard Coach Company make)
  • Exterior features: Above-grade and below-grade other structures; Not in a federal flood zone; Park setting: Brice Villa MHC LLC

Interior

  • Kitchen: Kitchen (details not specified)
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Electric baseboard heating; Cooling uses electric (cooling fuel: electric)
  • Interior features: Traditional floor plan; Tub with shower; Carpet flooring in living areas
  • Laundry & utility: Main-floor laundry

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/1.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $963 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Cap rate 31.0% vs local median 4.1% in Exeter — 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 76/100 on livability (#392 in PA, #3,546 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities F, commute F.
  • Exeter Township SD (suburban): math 41% / reading 60% proficiency, ranked #141 of 539 in PA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Exeter Twp Shs (math 74% / reading 24%, grade D, #149 of 437 statewide, top 34%, 1,286 students, 30% FRL).
  • Market conditions: 166 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $49,900

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
3.40%
Cap rate
31.05%
Cash-on-cash
88.42%
DSCR
4.93
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$52,260
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4851 Perkiomen Ave Lot 67 0.00mi 2/1.0 780 (0%) 10mo $52,000 $67 92

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
83.0%
Equity multiple
4.81×
Total profit
$53,294
Equity at exit
$7,440
10-year hold
IRR
86.3%
Equity multiple
9.99×
Total profit
$125,569
Equity at exit
$4,314

Cash invested: $13,972 (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 19606

Active inventory
166
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,696 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$28 /mo · $338/yr
Insurance
$21
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$963

Break-even live

Break-even rent $477
Max offer price $49,900
Occupancy floor 38%

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
$12,475
Closing costs
$1,497
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
1400 Orchard View Rd Reading, PA 1.0–2.0 1.0–2.0 1187 $2,410 $2.03 2d 7 1.09mi

Listing history 11 events

  1. 2026-06-18
    days on market $49,900 Active 13 DOM
  2. 2026-06-17
    days on market $49,900 Active 12 DOM
  3. 2026-06-16
    days on market $49,900 Active 11 DOM
  4. 2026-06-15
    days on market $49,900 Active 10 DOM
  5. 2026-06-14
    days on market $49,900 Active 8 DOM
  6. 2026-06-13
    days on market $49,900 Active 7 DOM
  7. 2026-06-10
    days on market $49,900 Active 5 DOM
  8. 2026-06-09
    days on market $49,900 Active 4 DOM
  9. 2026-06-08
    days on market $49,900 Active 3 DOM
  10. 2026-06-07
    remarks 693-char remark
  11. 2026-06-07
    listed $49,900 Active 2 DOM

ⓘ 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
$338 · $28/mo
Projected year-2 tax
$563 · $47/mo
Expected delta
+$225/yr (+$19/mo · 66.7%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$20,356
− Mortgage interest
−$2,795
− Property taxes
−$338
− Insurance
−$1,047
− Repairs & maintenance
−$1,628
− Management
−$1,628
− Depreciation
−$1,452
Taxable income
$11,467
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,752
After-tax cash flow
$8,804/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
Exeter Township SD
NCES district ID
4209480
Math proficiency
41% ▼ -8.00%
Reading proficiency
60% ▼ -11.00%
Median HH income
$71,744
Composite
45.21/100
National rank
#2669
State rank
#141 of 539 in PA

Livability — Exeter

Score
76/100
State rank
#392
US rank
#3546

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Reiffton, PA
County
Berks County · 195,629 people
Metro
Reading, PA
Population (ZIP)
35,853
Household income
$85,557
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
619.0

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 18% Two or more races 11% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 9% Dominican 3%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
86% English-only · Spanish 11% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.56%
Current HPI
283.6138
Rent YoY
Metro
Reading, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-05 Listed $49,900 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2026): $338 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…