CashFlowRE
Sign in Sign up
16 Liberty St
B Composite 71.31
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
  • ARV discount +15.0/15.0
  • 1% rule +9.8/10.0
  • DSCR +8.9/10.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

16 Liberty St · West Bridgewater, MA 02379
3 bd · 2.0 ba · 1,219 sqft · Manufactured · 15 Days on market
Built 1985 5,000 sqft lot Est $285k · 23% under $490/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful Crystal Valley Manufactured Home In Desirable Matfield Woods. This Spacious Home Offers New Carpet Thru-Out! Huge Country Kit W/Skylight, Tons Of Cabinets & Built-In China Cab. Large 13'x21' Beamed Cathedral Liv Rm W/Bay Window. 13'x14' Beamed Mstr Bdrm W/Double Closets & Full Bath W/Tub. 2nd Full Bath W/Tub & Skylight. Walk In Closets In 2nd & 3rd Bdrms. Exterior Boasts Over-sized 9'x19' Deck Overlooking Wooded Lot. Paved Double Driveway, Storage Shed And Vinyl Siding. A Must See!

Key facts

  • Bright kitchen
  • Newer windows
  • Skylight

Tags

MATFIELD WOODS COMMUNITYDOUBLE-WIDE MOBILE HOMENEWER WINDOWSBRIGHT KITCHENSKYLIGHTNEWER HOT WATER HEATER

Property features AI

Finance

  • Other: Lot size approximately 0.11 acre
  • HOA & community: Homeowners association membership required; Association fee applies; Community offers public transportation access and nearby shopping

Exterior

  • Parking: Open parking (2 spaces)
  • Utilities: Public water; Public sewer
  • Home design: Mobile home; Single-story (first-floor living)
  • Construction: Block foundation; Built (year reported by owner)
  • Exterior features: Paved driveway; Open parking for 2 vehicles

Interior

  • Kitchen: Range; Oven; Refrigerator
  • Bedrooms: Master bedroom on the first floor; Second bedroom on the first floor; Third bedroom on the first floor
  • Bathrooms: 2 full bathrooms, both on the first floor
  • Heating & cooling: Forced air heating; Central air conditioning; Has heating and cooling
  • Interior features: Total of 5 rooms
  • Laundry & utility: Laundry on the first floor

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 $219k.

Deal economics

  • At list price, monthly cash flow is $565 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $219k).
  • Recommended offer: $216k (1.5% 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.
  • West Bridgewater (suburban): math 28% / reading 53% proficiency, ranked #186 of 302 in MA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 25 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,255 units permitted in Plymouth County in 2024 (411 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $61k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $115k; list at $219k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 69% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,715 (1.5% below list)

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
1.48%
Cap rate
9.39%
Cash-on-cash
11.06%
DSCR
1.49
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$285,246
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21 Friendship Dr 0.05mi 2/1.0 (-1) 1,196 (-2%) 8mo $280,000 $234 79
18 American Ave 0.06mi 2/1.5 (-1) 1,377 (+13%) 1mo $290,000 $211 68
8 Christian Way 0.31mi 2/2.0 (-1) 1,369 (+12%) 15mo $345,000 $252 48

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
0.4%
Equity multiple
1.01×
Total profit
$848
Equity at exit
$32,654
10-year hold
IRR
10.1%
Equity multiple
1.79×
Total profit
$48,497
Equity at exit
$18,935

Cash invested: $61,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 02379

Active inventory
25
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$3,251 medium interval (Pro) →
Mortgage (P&I)
$1,148
Tax est. 1.5%
$274 /mo · $3,285/yr
Insurance
$91
HOA
$490
Vacancy / Maint / Mgmt
$683
Net cashflow
$565

Break-even live

Break-even rent $2,536
Max offer price $219,000
Occupancy floor 78%

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
$54,750
Closing costs
$6,570
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
149 Copeland St West Bridgewater, MA 3.0 2.0 1339 $4,200 $3.14 1d 1 0.73mi
10 Longworth Ave Brockton, MA 2.0 1.0 950 $2,500 $2.63 43d 1 0.96mi
368 N Elm St Unit 2 West Bridgewater, MA 2.0 1.0 850 $2,200 $2.59 43d 1 1.26mi

HOA detail

Monthly dues
$490 · $5,880/yr

Listing history 12 events

  1. 2026-06-18
    days on market $219,000 Active 15 DOM
  2. 2026-06-17
    days on market $219,000 Active 14 DOM
  3. 2026-06-16
    days on market $219,000 Active 13 DOM
  4. 2026-06-15
    days on market $219,000 Active 12 DOM
  5. 2026-06-13
    days on market $219,000 Active 10 DOM
  6. 2026-06-13
    days on market $219,000 Active 9 DOM
  7. 2026-06-09
    days on market $219,000 Active 6 DOM
  8. 2026-06-08
    days on market $219,000 Active 5 DOM
  9. 2026-06-08
    status $219,000 Active 4 DOM
  10. 2026-06-07
    days on market $219,000 New 4 DOM
  11. 2026-06-04
    remarks 687-char remark
  12. 2026-06-04
    listed $219,000 New 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 69% 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
$39,015
− Mortgage interest
−$12,267
− Property taxes
−$3,285
− Insurance
−$1,095
− Repairs & maintenance
−$3,121
− Management
−$3,121
− HOA
−$5,880
− Depreciation
−$6,371
Taxable income
$3,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$930
After-tax cash flow
$5,850/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
West Bridgewater
NCES district ID
2512420
Math proficiency
28% ▼ -20.00%
Reading proficiency
53% ▼ -5.00%
Median HH income
$78,372
Composite
37.52/100
National rank
#4396
State rank
#186 of 302 in MA

Livability — West Bridgewater

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

Census & demographics

Population (ZIP)
7,682

Population outlook (Plymouth County) Hauer SSP2

Today (2025)
533,105 people
By 2030
541,862 · +1.6%
By 2040
549,791 · +3.1%
By 2050
542,476 · +1.8%
By 2075
518,429 · -2.8%
By 2100
448,179 · -15.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 2% Black 2% Asian 1%
Common ancestry
Lithuanian 6% Romanian 3% Estonian 3%
Foreign-born
7% · Canada, China
Languages at home
92% English-only · Other Indo-European 4% Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Plymouth

2024 margin
Lean D (+8.8) · D 53.6% · R 44.7% · Other 1.7%
2008→2024 swing
+1.3pp toward D · 2008: 7.6pp · 2024: 8.8pp
All cycles
2024: D+8.8 2020: D+17.4 2016: D+7.2 2012: D+3.8 2008: D+7.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -126.76%
Current HPI
173.8606
Rent YoY
Metro
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+46.1% since first listed
8 events — show timeline
  • 2026-06-03 Listed $219,000 MLS PIN
  • 2010-04-06 Sold (MLS) $115,000 MLS PIN
  • 2010-02-23 Contingent MLS PIN
  • 2009-10-13 Price Changed $129,900 MLS PIN
  • 2009-10-09 Relisted MLS PIN
  • 2009-10-07 Listing Removed MLS PIN
  • 2009-07-16 Price Changed $139,900 MLS PIN
  • 2009-06-10 Listed $149,900 MLS PIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…