3 bd · 2.0 ba ·
1,056 sqft ·
Built 1996
· Manufactured
· Pending
· 109 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,202/mo
Mortgage (P&I)
−$230
Tax + insurance
−$36
HOA
−$0
Vac / Maint / Mgmt
−$252
Net cashflow
$683/mo
Annual
$8,197/yr
Cap rate
24.97%
Cash-on-cash
66.69%
DSCR
3.97
1% rule
2.74%
Cash to close
$12,292
Investor read
This is a 3-bed/2.0-bath manufactured listed at $44k.
At list price, monthly cash flow is $683 ($8k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $44k).
It's been on market 109 days — a 9% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $40k (9.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $304 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
Altoona Area SD (urban): math 30% / reading 44% proficiency, ranked #406 of 539 in PA (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Altoona Area Jr Hs (math 21% / reading 45%, grade F, #346 of 512 statewide, top 69%, 1,727 students, 71% FRL) — zoned schools average 71% FRL vs 54% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
Market conditions: 186 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).
Blair County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
5 sale attempts since 8y 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 $18k; list at $44k implies a 144% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-GQ68QYD076M6K2
· Data 6 days agocashflowre.app · 2026-05-29