CashFlowRE
Sign in Sign up
309 Bordic Rd
C Composite 59.55
Why this score? — see what drove the C 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 +26.9/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.3/10.0
  • Schools +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$125,000

309 Bordic Rd · Exeter, PA 19606
3 bd · 1.0 ba · 1,152 sqft · Manufactured public records · 6 Days on market
Built 2023 Est $89k · 41% over $505/mo HOA · 24% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step inside this 2023 double-wide with approximately 1,150 square feet of bright, open, single-floor living, this 2-bedroom, 2-full-bath home was designed for comfort and everyday ease. Just move right in. The thoughtful layout keeps everything on one level for effortless living. Relax on the covered front porch with your morning coffee or unwind there at the end of the day in a quiet, welcoming community setting. The lot rent is $505 a month. This home has central air, modern finishes and a whole house water filtration system. It's in a great location near major shopping centers and quick access to 422 and in the Exeter School District. Bordic Mobile Home Park application and approval is n

Key facts

  • Covered front porch
  • Double-wide
  • Single-floor living

Tags

DOUBLE-WIDESINGLE-FLOOR LIVINGCOVERED FRONT PORCHCENTRAL AIRQUICK ACCESS TO 422EXETER SCHOOL DISTRICT

Property features AI

Finance

  • Other: Assessor-sourced finished area above grade: 1,152
  • Financial info: Fee simple ownership
  • HOA & community: HOA fee of $505 per month; Ground rent paid annually

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electric service (100 Amp); Above ground utilities
  • Home design: Manufactured home; Single-story (manufactured) — entry level/main level living
  • Construction: Vinyl and aluminum siding; Asphalt roof; Built by REDMAN (model NWD-B-23602), approximately 24 ft by 48 ft
  • Exterior features: Deck(s); Shed; Above grade and below grade structures; Not in a federal flood zone

Interior

  • Kitchen: Built-in microwave; Built-in range; Dishwasher; Exhaust fan
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (including 2 full on main level)
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning; 100 Amp electrical service
  • Interior features: No basement; Excellent property condition; Pets allowed with size/weight and breed restrictions; Deck
  • Laundry & utility: Washer; Dryer; Electric hot water

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/1.0-bath manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Cap rate 9.6% 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: schools C-, 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.
  • Market conditions: 166 active listings in the ZIP; 2 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 $864 of loan paydown is wiped out by about $4k 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 $35k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
Recommended offer $125,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.71%
Cap rate
9.63%
Cash-on-cash
11.91%
DSCR
1.53
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$88,704
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
327 Hampshire Ave 0.28mi 3/1.5 980 (-15%) 10mo $75,900 $77 52

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
1.6%
Equity multiple
1.06×
Total profit
$2,190
Equity at exit
$18,638
10-year hold
IRR
11.4%
Equity multiple
1.91×
Total profit
$31,713
Equity at exit
$10,808

Cash invested: $35,000 (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
4.9×

Monthly cashflow live

Estimated rent
$2,138 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$129 /mo · $1,549/yr
Insurance
$52
HOA
$505
Vacancy / Maint / Mgmt
$449
Net cashflow
$347

Break-even live

Break-even rent $1,698
Max offer price $125,000
Occupancy floor 79%

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
$31,250
Closing costs
$3,750
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
97 Wessex Ct Unit 97 Reading, PA 3.0 3.0 1473 $2,200 $1.49 43d 1 0.99mi
1251 Buddies Pl Birdsboro, PA 3.0 2.0 1040 $2,400 $2.31 12d 1 1.22mi

HOA detail

Monthly dues
$505 · $6,060/yr
Likely covers
water

Listing history 6 events

  1. 2026-06-18
    days on market $125,000 Active 6 DOM
  2. 2026-06-17
    days on market $125,000 Active 5 DOM
  3. 2026-06-16
    days on market $125,000 Active 4 DOM
  4. 2026-06-15
    days on market $125,000 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $125,000 Active 1 DOM

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

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$1,549 · $129/mo
Projected year-2 tax
$1,762 · $147/mo
Expected delta
+$213/yr (+$18/mo · 13.7%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,656
− Mortgage interest
−$7,002
− Property taxes
−$1,549
− Insurance
−$625
− Repairs & maintenance
−$2,052
− Management
−$2,052
− HOA
−$6,060
− Depreciation
−$3,636
Taxable income
$2,678
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$643
After-tax cash flow
$3,525/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
Lorane, 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
  • 2026-06-12 Listed $125,000 BRIGHT MLS

Property tax history

+12.4%/yr

Latest (2026): $1,549 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…