CashFlowRE
Sign in Sign up
6319 Fuller Dr
B+ Composite 78.39
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
  • ARV discount +13.6/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.2/10.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

6319 Fuller Dr · Levittown, PA 19067
3 bd · 2.0 ba · 1,000 sqft · Manufactured · 160 Days on market
Built 1999 $80/sqft · 14% below area Est $93k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

POTENTIAL BUYER MUST BE APPROVED THROUGH PENNWOOD CROSSING BEFORE AN OFFER WILL BE ACCEPTED Welcome to 6319 Fuller Dr in Morrisville, PA, a well-maintained and move-in-ready home located in a quiet, convenient community. This property offers comfortable living with a functional layout, ample natural light, and thoughtful updates throughout. The kitchen provides plenty of cabinet space and flows nicely into the living area, making it perfect for everyday living and entertaining. Bedrooms are generously sized with good storage, and the bathroom is clean and well cared for. Outside, enjoy low-maintenance living with space to relax and unwind, plus easy access to shopping, dining, major routes, and everything Bucks County has to offer. This is a great opportunity for a qualified buyer to step in — the previous contract fell through only due to park residency approval, not condition or value of the home. Schedule your showing today and take advantage of this second chance opportunity!

Key facts

  • 2 parking spots
  • Built 1999
  • Listed 160 days

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 $80k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 34.4% vs local median 3.9% in Levittown — 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 75/100 on livability (#470 in PA, #4,342 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A-; Watch: amenities F, commute F.
  • Pennsbury SD (suburban): math 46% / reading 69% proficiency, ranked #67 of 539 in PA (top 12%) — 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 (+3.1%/yr); 168 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 663 units permitted in Bucks County in 2024 (106 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Bucks County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
3.78%
Cap rate
34.35%
Cash-on-cash
100.21%
DSCR
5.46
GRM
2.2

CMA / ARV

ARV (median comp)
$92,608
List price
$80,000
Delta
-13.61%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1047 Aldrich Dr 0.28mi 3/2.0 924 (-8%) 4mo $130,000 $141 71
1445 Old Bristol Pike #71 0.21mi 2/1.0 (-1) 900 (-10%) 7mo $59,900 $67 59

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 · 3.12% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
5.76×
Total profit
$106,562
Equity at exit
$11,928
10-year hold
IRR
Equity multiple
12.06×
Total profit
$247,801
Equity at exit
$6,917

Cash invested: $22,400 (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 19067

Rents YoY
3.1%
Active inventory
168
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$3,023 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$65 /mo · $777/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$635
Net cashflow
$1,871

Break-even live

Break-even rent $655
Max offer price $80,000
Occupancy floor 33%

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
$20,000
Closing costs
$2,400
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
5 Nickelhill Ln Levittown, PA 4.0 2.0 1200 $3,000 $2.50 1d 1 1.26mi
5 Nickelhill Ln Levittown, PA 4.0 2.0 1200 $2,850 $2.38 10d 1 1.26mi

Listing history 5 events

  1. 2026-05-13
    status Pending 1000-char remark
    Show marketing remark (1000 chars)

    POTENTIAL BUYER MUST BE APPROVED THROUGH PENNWOOD CROSSING BEFORE AN OFFER WILL BE ACCEPTED Welcome to 6319 Fuller Dr in Morrisville, PA, a well-maintained and move-in-ready home located in a quiet, convenient community. This property offers comfortable living with a functional layout, ample natural light, and thoughtful updates throughout. The kitchen provides plenty of cabinet space and flows nicely into the living area, making it perfect for everyday living and entertaining. Bedrooms are generously sized with good storage, and the bathroom is clean and well cared for. Outside, enjoy low-maintenance living with space to relax and unwind, plus easy access to shopping, dining, major routes, and everything Bucks County has to offer. This is a great opportunity for a qualified buyer to step in — the previous contract fell through only due to park residency approval, not condition or value of the home. Schedule your showing today and take advantage of this second chance opportunity!

  2. 2026-01-22
    listed $80,000 Active 1000-char remark
    Show marketing remark (1000 chars)

    POTENTIAL BUYER MUST BE APPROVED THROUGH PENNWOOD CROSSING BEFORE AN OFFER WILL BE ACCEPTED Welcome to 6319 Fuller Dr in Morrisville, PA, a well-maintained and move-in-ready home located in a quiet, convenient community. This property offers comfortable living with a functional layout, ample natural light, and thoughtful updates throughout. The kitchen provides plenty of cabinet space and flows nicely into the living area, making it perfect for everyday living and entertaining. Bedrooms are generously sized with good storage, and the bathroom is clean and well cared for. Outside, enjoy low-maintenance living with space to relax and unwind, plus easy access to shopping, dining, major routes, and everything Bucks County has to offer. This is a great opportunity for a qualified buyer to step in — the previous contract fell through only due to park residency approval, not condition or value of the home. Schedule your showing today and take advantage of this second chance opportunity!

  3. 2025-12-15
    soldstatus Closed 1000-char remark
    Show marketing remark (1000 chars)

    POTENTIAL BUYER MUST BE APPROVED THROUGH PENNWOOD CROSSING BEFORE AN OFFER WILL BE ACCEPTED Welcome to 6319 Fuller Dr in Morrisville, PA, a well-maintained and move-in-ready home located in a quiet, convenient community. This property offers comfortable living with a functional layout, ample natural light, and thoughtful updates throughout. The kitchen provides plenty of cabinet space and flows nicely into the living area, making it perfect for everyday living and entertaining. Bedrooms are generously sized with good storage, and the bathroom is clean and well cared for. Outside, enjoy low-maintenance living with space to relax and unwind, plus easy access to shopping, dining, major routes, and everything Bucks County has to offer. This is a great opportunity for a qualified buyer to step in — the previous contract fell through only due to park residency approval, not condition or value of the home. Schedule your showing today and take advantage of this second chance opportunity!

  4. 2025-10-30
    historical Active Under Contract 1000-char remark
    Show marketing remark (1000 chars)

    POTENTIAL BUYER MUST BE APPROVED THROUGH PENNWOOD CROSSING BEFORE AN OFFER WILL BE ACCEPTED Welcome to 6319 Fuller Dr in Morrisville, PA, a well-maintained and move-in-ready home located in a quiet, convenient community. This property offers comfortable living with a functional layout, ample natural light, and thoughtful updates throughout. The kitchen provides plenty of cabinet space and flows nicely into the living area, making it perfect for everyday living and entertaining. Bedrooms are generously sized with good storage, and the bathroom is clean and well cared for. Outside, enjoy low-maintenance living with space to relax and unwind, plus easy access to shopping, dining, major routes, and everything Bucks County has to offer. This is a great opportunity for a qualified buyer to step in — the previous contract fell through only due to park residency approval, not condition or value of the home. Schedule your showing today and take advantage of this second chance opportunity!

  5. 2025-09-12
    listed $80,000 Active 1000-char remark
    Show marketing remark (1000 chars)

    POTENTIAL BUYER MUST BE APPROVED THROUGH PENNWOOD CROSSING BEFORE AN OFFER WILL BE ACCEPTED Welcome to 6319 Fuller Dr in Morrisville, PA, a well-maintained and move-in-ready home located in a quiet, convenient community. This property offers comfortable living with a functional layout, ample natural light, and thoughtful updates throughout. The kitchen provides plenty of cabinet space and flows nicely into the living area, making it perfect for everyday living and entertaining. Bedrooms are generously sized with good storage, and the bathroom is clean and well cared for. Outside, enjoy low-maintenance living with space to relax and unwind, plus easy access to shopping, dining, major routes, and everything Bucks County has to offer. This is a great opportunity for a qualified buyer to step in — the previous contract fell through only due to park residency approval, not condition or value of the home. Schedule your showing today and take advantage of this second chance opportunity!

ⓘ 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
$777 · $65/mo
Projected year-2 tax
$1,021 · $85/mo
Expected delta
+$243/yr (+$20/mo · 31.3%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$36,276
− Mortgage interest
−$4,481
− Property taxes
−$777
− Insurance
−$400
− Repairs & maintenance
−$2,902
− Management
−$2,902
− Depreciation
−$2,327
Taxable income
$22,486
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,397
After-tax cash flow
$17,050/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
Pennsbury SD
NCES district ID
4218840
Math proficiency
46% ▼ -13.00%
Reading proficiency
69% ▼ -8.00%
Median HH income
$85,495
Composite
52.3/100
National rank
#1594
State rank
#67 of 539 in PA

Livability — Levittown

Score
75/100
State rank
#470
US rank
#4342

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bucks County · 506,477 people
City population
33,478
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
53,885
Household income
$133,630
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
1036.0

Population outlook (Bucks County) Hauer SSP2

Today (2025)
630,973 people
By 2030
627,093 · -0.6%
By 2040
609,680 · -3.4%
By 2050
584,225 · -7.4%
By 2075
539,840 · -14.4%
By 2100
483,970 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 7% Asian 6% Two or more races 5% Black 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1% Dominican 1%
Common ancestry
Romanian 10% Scotch-Irish 2% Italian 2%
Foreign-born
11% · Canada, China, Jamaica
Languages at home
88% English-only · Spanish 5% Other Indo-European 3% Russian/Polish/Slavic 2%

Political lean MEDSL · Bucks

2024 margin
Toss-up / Even · D 49.5% · R 49.5%
2008→2024 swing
-8.7pp toward R · 2008: 8.7pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+4.4 2016: D+0.6 2012: D+1.2 2008: D+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -435.62%
Current HPI
281.8167
Rent YoY
▲ 3.12%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
5 events — show timeline
  • 2026-05-13 Pending BRIGHT MLS
  • 2026-01-22 Listed $80,000 BRIGHT MLS
  • 2025-12-15 Sold (MLS) BRIGHT MLS
  • 2025-10-30 Contingent BRIGHT MLS
  • 2025-09-12 Listed $80,000 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2026): $777 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…