CashFlowRE
Sign in Sign up
232 Yankee Rd #316
B+ Composite 77.82
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 +13.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.4/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

232 Yankee Rd #316 · Richland, PA 18951
2 bd · 2.0 ba · 1,056 sqft · SingleFamily · 8 Days on market
Built 2009 Good condition Est $115k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this beautifully 2009 Marlette double-wide manufactured home located in the desirable Richland Meadows community in Quakertown, PA. Situated on a lot toward the back of the neighborhood, this move-in-ready home offers comfortable one-floor living with 2 spacious bedrooms and 2 full bathrooms. Both bedrooms feature large walk-in closets, while fresh paint and new flooring throughout create a bright, modern feel. The thoughtfully designed floor plan includes a spacious living area, a well-appointed kitchen with a center island, and a dedicated dining room perfect for everyday meals or entertaining guests. A separate laundry room includes the washer and dryer, and a convenient hallw

Key facts

  • One-floor living
  • 3 parking spots
  • Built 2009

Tags

DOUBLE-WIDE MANUFACTURED HOMEONE-FLOOR LIVINGLARGE WALK-IN CLOSETSWELL-APPOINTED KITCHENDEDICATED DINING ROOMSEPARATE LAUNDRY ROOM

Property features AI

Finance

  • Other: Property condition listed as good
  • Financial info: Monthly land lease: $655; Land lease years remaining: 99
  • HOA & community: Land lease community (Richland Meadows)

Exterior

  • Parking: Driveway parking (3 spaces total)
  • Utilities: Public water; Public sewer; Electric hot water
  • Home design: Manufactured home (double wide, Marlette model); Single-story entry level; Estimated year built
  • Construction: Vinyl siding; Double wide manufactured construction; 24 ft by 44 ft
  • Exterior features: Located in Richland Meadows park; No basement

Interior

  • Kitchen: Oven/Range - Electric; Refrigerator; Kitchen island and table space
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating (electric); Ceiling fans for cooling; Window air conditioning units (electric)
  • Interior features: Ceiling fans; Dining area; Floor plan - traditional; Kitchen island; Kitchen table space; Recessed lighting; Walk-in closets; Entry-level bedroom
  • Laundry & utility: Washer; Electric dryer

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 single-family listed at $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $722 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).

Location & tenants

  • Location reads 74/100 on livability (#498 in PA, #4,585 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools F, amenities F, 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; 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 $691 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,900

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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.79%
Cap rate
14.96%
Cash-on-cash
30.97%
DSCR
2.38
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$115,104
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 Dogwood Dr 0.14mi 2/2.0 1,056 (0%) 3mo $115,000 $109 91
20 Laurel Run Dr 0.15mi 2/2.0 1,080 (+2%) 1mo $111,500 $103 88
215 Laurel Run Dr 0.10mi 2/2.0 1,056 (0%) 13mo $115,000 $109 85
400 Laurel Run Dr 0.17mi 2/2.0 1,056 (0%) 9mo $105,000 $99 84
232 Yankee Rd #156 0.24mi 2/1.0 960 (-9%) 5mo $35,000 $36 65
290 Poplar Dr 0.06mi 2/1.0 938 (-11%) 12mo $109,000 $116 64

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
25.8%
Equity multiple
2.07×
Total profit
$29,815
Equity at exit
$14,895
10-year hold
IRR
33.5%
Equity multiple
4.05×
Total profit
$85,274
Equity at exit
$8,638

Cash invested: $27,972 (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 18951

Active inventory
144
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,788 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$722

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 55%

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
$24,975
Closing costs
$2,997
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.

Listing history 7 events

  1. 2026-06-18
    days on market $99,900 Active 8 DOM
  2. 2026-06-17
    days on market $99,900 Active 7 DOM
  3. 2026-06-16
    days on market $99,900 Active 6 DOM
  4. 2026-06-15
    days on market $99,900 Active 5 DOM
  5. 2026-06-13
    days on market $99,900 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $99,900 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% 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
$21,452
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$1,716
− Management
−$1,716
− Depreciation
−$2,906
Taxable income
$7,520
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,805
After-tax cash flow
$6,858/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 75/100 Cosmetic rehab

This move-in-ready 2009 Marlette double-wide manufactured home offers a good condition with fresh paint and new flooring, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both replace old carpet — improves comfort and aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and resale value
  • Both replace old carpet — improves comfort and aesthetics

ⓘ 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
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 — Richland

Score
74/100
State rank
#498
US rank
#4585

Category grades

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

1 event — show timeline
  • 2026-06-10 Listed $99,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…