CashFlowRE
Sign in Sign up
8743 Turkey Ridge Rd
B Composite 73.44
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 +29.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.7/10.0
  • ARV discount +5.3/15.0
  • Appreciation +4.6/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$70,000

8743 Turkey Ridge Rd · Upper Macungie, PA 18031
3 bd · 2.0 ba · 1,248 sqft · Manufactured · 34 Days on market
Built 1973 435 sqft lot $56/sqft · at area comps Est $67k · at est. $1131/mo HOA · 48% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Double Wide Priced To Sell, Features Sliding Glass Doors To Covered Porch, Master Bedroom Suite, Freshly Painted, Oil Heat, Ceiling Fans, Washer, Dryer & Refrigerator Remain, 2 Wall Unit Ac, Covered Front Deck, Water, Sewer And Trash Included In Lot Fees. For More Information Call Jim At 610-465-5512.

Key facts

  • Parking
  • Built 1973
  • Listed 34 days

Property features AI

Finance

  • HOA & community: Association fee $1,131 monthly

Exterior

  • Parking: Parking pad
  • Utilities: Community/Coop water; Community/Coop sewer; Electric power
  • Home design: Single-story/mobile home; Built-up roof
  • Construction: Aluminum siding; Year built: Unknown
  • Exterior features: Mobile home on the lot; Lot zoning R5

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: Bedroom on the first floor (approx. 15 x 10); Bedroom on the first floor (approx. 16 x 9); Bedroom on the first floor (approx. 15 x 13)
  • Bathrooms: Two full bathrooms on the first floor (approx. 9 x 7 and 8 x 9)
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Dining area; Separate/formal dining room; Eat-in kitchen
  • Laundry & utility: Washer; Electric water heater

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 $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Parkland SD (suburban): math 59% / reading 70% proficiency, ranked #40 of 539 in PA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.9%/yr); 123 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 765 units permitted in Lehigh County in 2024 (286 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.7%/yr); year-one equity from $484 of loan paydown is wiped out by about $503 of value loss. Plan a longer hold.
  • Lehigh County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-0.7% appreciation + 1.9% rent growth), your $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $70k implies a 438% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 48% of rent.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
3.38%
Cap rate
10.67%
Cash-on-cash
15.64%
DSCR
1.70
GRM
2.5

CMA / ARV

ARV (median comp)
$66,803
List price
$70,000
Delta
4.79%
Verdict
FAIR
Comps
16 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8719 Turkey Ridge Rd 0.01mi 3/2.0 1,120 (-10%) 6mo $69,000 $62 77
8726 Breinig Run Cir 0.19mi 3/2.0 1,152 (-8%) 5mo $77,000 $67 74
1012 Spruce Ln 0.49mi 3/2.0 1,344 (+8%) 3mo $75,000 $56 62
8914 Breinig Run Cir 0.48mi 3/2.0 1,200 (-4%) 13mo $53,000 $44 60
8850 Turkey Ridge Rd 0.39mi 3/2.0 1,344 (+8%) 11mo $20,000 $15 60
8865 Breinig Run Cir 0.60mi 3/2.0 1,344 (+8%) 2mo $92,500 $69 57
8727 Evergreen Cir 0.50mi 3/2.0 1,344 (+8%) 10mo $50,000 $37 56
8902 Breinig Run Cir 0.50mi 2/2.0 (-1) 1,152 (-8%) 6mo $75,000 $65 54
8722 Evergreen Cir 0.46mi 2/2.0 (-1) 1,080 (-14%) 9mo $57,000 $53 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.72% appreciation · 1.92% rent growth · sell at horizon

5-year hold
IRR
6.7%
Equity multiple
1.30×
Total profit
$5,886
Equity at exit
$17,849
10-year hold
IRR
11.0%
Equity multiple
2.03×
Total profit
$20,174
Equity at exit
$19,567

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 18031

Home prices YoY
-0.3%
Rents YoY
1.9%
Active inventory
123
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$2,367 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$88 /mo · $1,050/yr
Insurance
$29
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$1,131
Vacancy / Maint / Mgmt
$497
Net cashflow
$189

Break-even live

Break-even rent $2,128
Max offer price $70,000
Occupancy floor 87%

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.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8749 Breinig Run Cir Breinigsville, PA 2.0 2.0 1029 $1,695 $1.65 2d 1 0.25mi
1208 Martin Rd Breinigsville, PA 3.0 2.5 1500 $2,450 $1.63 43d 1 0.42mi
1273 Martin Rd Breinigsville, PA 3.0 2.5 1500 $2,550 $1.70 43d 1 0.43mi
1175 Susan Cir Breinigsville, PA 3.0 2.5 1500 $2,600 $1.73 43d 1 0.51mi
1177 Susan Cir Breinigsville, PA 3.0 2.5 1500 $2,500 $1.67 43d 1 0.51mi
1145 Martin Rd Breinigsville, PA 3.0 2.5 1500 $2,500 $1.67 2d 1 0.52mi
8328 Fair Way Breinigsville, PA 3.0 2.5 1500 $2,600 $1.73 23d 1 0.53mi
8395 Saylor Ct Breinigsville, PA 3.0 1.5 1056 $2,100 $1.99 14d 1 0.58mi
1447 Artisan Ct Breinigsville, PA 2.0 1.5 1056 $2,150 $2.04 14d 1 0.59mi
1055 Cetronia Rd Breinigsville, PA 1.0–2.0 1.0–2.0 1094 $2,355 $2.15 2d 8 1.09mi

HOA detail

Monthly dues
$1,131 · $13,572/yr
Likely covers
watersewertrash

Listing history 21 events

  1. 2026-06-18
    days on market $70,000 Active 34 DOM
  2. 2026-06-17
    days on market $70,000 Active 33 DOM
  3. 2026-06-16
    days on market $70,000 Active 32 DOM
  4. 2026-06-15
    days on market $70,000 Active 31 DOM
  5. 2026-06-14
    days on market $70,000 Active 29 DOM
  6. 2026-06-13
    days on market $70,000 Active 28 DOM
  7. 2026-06-10
    days on market $70,000 Active 26 DOM
  8. 2026-06-09
    days on market $70,000 Active 25 DOM
  9. 2026-06-08
    days on market $70,000 Active 24 DOM
  10. 2026-06-07
    days on market $70,000 Active 23 DOM
  11. 2026-06-03
    days on market $70,000 Active 19 DOM
  12. 2026-06-02
    days on market $70,000 Active 18 DOM
  13. 2026-06-01
    days on market $70,000 Active 17 DOM
  14. 2026-05-31
    days on market $70,000 Active 16 DOM
  15. 2026-05-31
    pricedays on market $70,000 Active 15 DOM
  16. 2026-05-17
    status Pending 336-char remark
  17. 2026-05-10
    listed $75,000 Active 336-char remark
  18. 2000-06-16
    soldstatus $13,000 308-char remark
    Show marketing remark (308 chars)

    DOUBLE WIDE PRICED TO SELL, FEATURES SLIDING GLASS DOORS TO COVERED PORCH, MASTER BEDROOM SUITE, FRESHLY PAINTED, OIL HEAT, CEILING FANS, WASHER, DRYER & REFRIGERATOR REMAIN, 2 WALL UNIT AC, COVERED FRONT DECK, WATER, SEWER AND TRASH INCLUDED IN LOT FEES. FOR MORE INFORMATION CALL JIM AT 610-465-5512.

  19. 2000-06-16
    soldstatus $13,000
    Show marketing remark (308 chars)

    DOUBLE WIDE PRICED TO SELL, FEATURES SLIDING GLASS DOORS TO COVERED PORCH, MASTER BEDROOM SUITE, FRESHLY PAINTED, OIL HEAT, CEILING FANS, WASHER, DRYER & REFRIGERATOR REMAIN, 2 WALL UNIT AC, COVERED FRONT DECK, WATER, SEWER AND TRASH INCLUDED IN LOT FEES. FOR MORE INFORMATION CALL JIM AT 610-465-5512.

  20. 2000-05-04
    listed $15,000 308-char remark
    Show marketing remark (308 chars)

    DOUBLE WIDE PRICED TO SELL, FEATURES SLIDING GLASS DOORS TO COVERED PORCH, MASTER BEDROOM SUITE, FRESHLY PAINTED, OIL HEAT, CEILING FANS, WASHER, DRYER & REFRIGERATOR REMAIN, 2 WALL UNIT AC, COVERED FRONT DECK, WATER, SEWER AND TRASH INCLUDED IN LOT FEES. FOR MORE INFORMATION CALL JIM AT 610-465-5512.

  21. 2000-05-04
    listed $15,000
    Show marketing remark (308 chars)

    DOUBLE WIDE PRICED TO SELL, FEATURES SLIDING GLASS DOORS TO COVERED PORCH, MASTER BEDROOM SUITE, FRESHLY PAINTED, OIL HEAT, CEILING FANS, WASHER, DRYER & REFRIGERATOR REMAIN, 2 WALL UNIT AC, COVERED FRONT DECK, WATER, SEWER AND TRASH INCLUDED IN LOT FEES. FOR MORE INFORMATION CALL JIM AT 610-465-5512.

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$28,408
− Mortgage interest
−$3,921
− Property taxes
−$1,050
− Insurance
−$1,148
− Repairs & maintenance
−$2,273
− Management
−$2,273
− HOA
−$13,572
− Depreciation
−$2,036
Taxable income
$2,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$513
After-tax cash flow
$1,755/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
Parkland SD
NCES district ID
4218510
Math proficiency
59% ▼ -11.00%
Reading proficiency
70% ▼ -12.00%
Median HH income
$77,976
Composite
57.44/100
National rank
#1074
State rank
#40 of 539 in PA

Livability — Upper Macungie

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

Census & demographics

Census place
Breinigsville, PA
County
Lehigh County · 333,019 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
11,570
Household income
$113,625
Rent vs Own
23.7% rent · 76.3% own
Severe rent burden
52.0

Population outlook (Lehigh County) Hauer SSP2

Today (2025)
392,957 people
By 2030
408,319 · +3.9%
By 2040
440,007 · +12.0%
By 2050
475,940 · +21.1%
By 2075
590,448 · +50.3%
By 2100
690,314 · +75.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 61% Hispanic / Latino 19% Two or more races 17% Asian 12% Black 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 7% Dominican 3%
Common ancestry
Polish 4% Lithuanian 3% Scandinavian 3%
Foreign-born
19% · Canada, United Kingdom, China
Languages at home
76% English-only · Spanish 10% Other Indo-European 8% Other Asian/Pacific 2%

Political lean MEDSL · Lehigh

2024 margin
Toss-up / Even · D 50.7% · R 48.0% · Other 1.2%
2008→2024 swing
-12.9pp toward R · 2008: 15.6pp · 2024: 2.7pp
All cycles
2024: D+2.7 2020: D+7.6 2016: D+4.4 2012: D+7.5 2008: D+15.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.72%
Current HPI
267.8218
Rent YoY
▲ 1.92%
Metro
Allentown-Bethlehem-Easton, PA-NJ
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+366.7% since first listed
8 events — show timeline
  • 2026-05-30 Price Changed $70,000 GLVRMLS
  • 2026-05-20 Relisted GLVRMLS
  • 2026-05-17 Pending GLVRMLS
  • 2026-05-10 Listed $75,000 GLVRMLS
  • 2000-06-16 Sold (MLS) $13,000 PMAR
  • 2000-06-16 Sold (MLS) $13,000 GLVRMLS
  • 2000-05-04 Listed $15,000 PMAR
  • 2000-05-04 Listed $15,000 GLVRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…