CashFlowRE
Sign in Sign up
91 Mill Alley/street St
B Composite 71.96
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 +7.5/15.0
  • Appreciation +3.2/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$29,900

91 Mill Alley/street St · Rimersburg, PA 16248
2 bd · 1.0 ba · 720 sqft · Manufactured public records · 239 Days on market
Built 1984 5,880 sqft lot ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1984 MOBILE HOME. NEW 100 AMP WIRING THROUGHOUT. NEW METAL ROOF. ALL NEW WINDOWS. NEW STAINLESS STEEL KITCHEN APPLIANCES, WHICH INCLUDE REFRIGERATOR; RANGE/STOVE; OVER-TOP MICROWAVE, AND DISHWASHER. ALSO INCLUDES WASHER/DRYER UNITS. ALL REQUIRED UPDATED RIMERSBURG BORO WATER/SEWAGE LATERALS HAVE BEEN UPDATED/APPROVED. 0.135 ACRE LOT. PRICED TO SELL AT $39,900. CURRENTLY A TWO BEDROOM, BUT CAN EASILY BE PARTITIONED-OFF AND MADE INTO A 7.50' X 9.0' THIRD BEDROOM. RIMERSBURG BORO DICTATES THAT THE BUYER(S) MUST OCCUPY THE MOBILE HOME, AND CANNOT LEASE OUT TO TENANT(S).

Key facts

  • New metal roof
  • New windows
  • 5,880 sq ft lot

Tags

NEW METAL ROOFNEW WINDOWSUPDATED WATER SEWAGE LATERALS

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 $30k.

Deal economics

  • At list price, monthly cash flow is $608 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#1,191 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: schools D+, amenities F, commute F.
  • Union SD (rural): math 29% / reading 45% proficiency, ranked #402 of 539 in PA (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 9 active listings in the ZIP; 25 units permitted in Clarion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $897 of value loss. Plan a longer hold.
  • Clarion County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 239 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
Recommended offer $26,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 239 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
3.45%
Cap rate
30.68%
Cash-on-cash
87.09%
DSCR
4.88
GRM
2.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
87.6%
Equity multiple
5.05×
Total profit
$33,869
Equity at exit
$4,458
10-year hold
IRR
90.7%
Equity multiple
10.48×
Total profit
$79,385
Equity at exit
$2,585

Cash invested: $8,372 (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 16248

Home prices YoY
-2.8%
Active inventory
9
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,031 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$37 /mo · $448/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$608

Break-even live

Break-even rent $262
Max offer price $29,900
Occupancy floor 36%

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
$7,475
Closing costs
$897
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 16 events

  1. 2026-06-18
    days on market $29,900 Active 239 DOM
  2. 2026-06-17
    pricedays on market $29,900 Active 238 DOM
  3. 2026-06-16
    days on market $34,900 Active 237 DOM
  4. 2026-06-15
    days on market $34,900 Active 236 DOM
  5. 2026-06-13
    days on market $34,900 Active 234 DOM
  6. 2026-06-12
    days on market $34,900 Active 233 DOM
  7. 2026-06-09
    days on market $34,900 Active 230 DOM
  8. 2026-06-08
    days on market $34,900 Active 229 DOM
  9. 2026-06-08
    days on market $34,900 Active 228 DOM
  10. 2026-06-05
    days on market $34,900 Active 226 DOM
  11. 2026-06-04
    days on market $34,900 Active 224 DOM
  12. 2026-06-02
    days on market $34,900 Active 223 DOM
  13. 2026-06-01
    days on market $34,900 Active 222 DOM
  14. 2026-05-31
    days on market $34,900 Active 221 DOM
  15. 2026-04-28
    price $34,900 575-char remark
    Show marketing remark (575 chars)

    1984 MOBILE HOME. NEW 100 AMP WIRING THROUGHOUT. NEW METAL ROOF. ALL NEW WINDOWS. NEW STAINLESS STEEL KITCHEN APPLIANCES, WHICH INCLUDE REFRIGERATOR; RANGE/STOVE; OVER-TOP MICROWAVE, AND DISHWASHER. ALSO INCLUDES WASHER/DRYER UNITS. ALL REQUIRED UPDATED RIMERSBURG BORO WATER/SEWAGE LATERALS HAVE BEEN UPDATED/APPROVED. 0.135 ACRE LOT. PRICED TO SELL AT $39,900. CURRENTLY A TWO BEDROOM, BUT CAN EASILY BE PARTITIONED-OFF AND MADE INTO A 7.50' X 9.0' THIRD BEDROOM. RIMERSBURG BORO DICTATES THAT THE BUYER(S) MUST OCCUPY THE MOBILE HOME, AND CANNOT LEASE OUT TO TENANT(S).

  16. 2025-10-22
    listed $39,900 Active 575-char remark
    Show marketing remark (575 chars)

    1984 MOBILE HOME. NEW 100 AMP WIRING THROUGHOUT. NEW METAL ROOF. ALL NEW WINDOWS. NEW STAINLESS STEEL KITCHEN APPLIANCES, WHICH INCLUDE REFRIGERATOR; RANGE/STOVE; OVER-TOP MICROWAVE, AND DISHWASHER. ALSO INCLUDES WASHER/DRYER UNITS. ALL REQUIRED UPDATED RIMERSBURG BORO WATER/SEWAGE LATERALS HAVE BEEN UPDATED/APPROVED. 0.135 ACRE LOT. PRICED TO SELL AT $39,900. CURRENTLY A TWO BEDROOM, BUT CAN EASILY BE PARTITIONED-OFF AND MADE INTO A 7.50' X 9.0' THIRD BEDROOM. RIMERSBURG BORO DICTATES THAT THE BUYER(S) MUST OCCUPY THE MOBILE HOME, AND CANNOT LEASE OUT TO TENANT(S).

ⓘ 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 3/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$12,368
− Mortgage interest
−$1,675
− Property taxes
−$448
− Insurance
−$150
− Repairs & maintenance
−$989
− Management
−$989
− Depreciation
−$870
Taxable income
$7,246
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,739
After-tax cash flow
$5,552/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
Union SD
NCES district ID
4224120
Math proficiency
29% ▼ -3.00%
Reading proficiency
45% ▼ -6.00%
Median HH income
$39,688
Composite
30.96/100
National rank
#6104
State rank
#402 of 539 in PA

Livability — Rimersburg

Score
64/100
State rank
#1191
US rank
#13957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rimersburg, PA
City population
3,177
Population (ZIP)
3,177

Population outlook (Clarion County) Hauer SSP2

Today (2025)
37,796 people
By 2030
36,830 · -2.6%
By 2040
34,113 · -9.7%
By 2050
31,092 · -17.7%
By 2075
24,200 · -36.0%
By 2100
18,737 · -50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Asian 1%
Common ancestry
Iranian 4% Italian 3% Serbian 2%
Foreign-born
1%

Political lean MEDSL · Clarion

2024 margin
Solid R (+53.1) · D 23.1% · R 76.2%
2008→2024 swing
-30.7pp toward R · 2008: -22.4pp · 2024: -53.1pp
All cycles
2024: R+53.1 2020: R+50.8 2016: R+47.4 2012: R+36.1 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.68%
Current HPI
126.8891
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-12.5% since first listed
2 events — show timeline
  • 2026-04-28 Price Changed $34,900 AVBREALTORS
  • 2025-10-22 Listed $39,900 AVBREALTORS

Property tax history

+21.5%/yr

Latest (2026): $1,609 · +734.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…