3 bd · 1.0 ba ·
980 sqft ·
Built 1998
· Manufactured
· Active
· 105 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,388/mo
Mortgage (P&I)
−$157
Tax + insurance
−$50
HOA
−$0
Vac / Maint / Mgmt
−$291
Net cashflow
$890/mo
Annual
$10,676/yr
Cap rate
42.00%
Cash-on-cash
127.53%
DSCR
6.67
1% rule
4.64%
Cash to close
$8,372
Investor read
This is a 3-bed/1.0-bath manufactured listed at $30k. Condition is rated good.
At list price, monthly cash flow is $890 ($11k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $30k).
It's been on market 105 days — a 9% lower offer ($27k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $27k (9.0% below list) — sets the bar for market timing.
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.
Location reads: area grade C — 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.
Market conditions: 151 active listings in the ZIP; 1 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.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
This rent runs 30% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
It's been on market 105 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-K0DTSP8MTK8DR1
· Data 1 day agocashflowre.app · 2026-05-29