CashFlowRE
Sign in Sign up
12 Mobile Dr
B Composite 72.8
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
  • Appreciation +9.7/10.0
  • Schools +4.8/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$63,900

12 Mobile Dr · Paradise, PA 17364
2 bd · 1.0 ba · 684 sqft · Manufactured public records · 59 Days on market
Built 2025 812 sqft lot $93/sqft · 62% above area Est $47k · 36% over ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this nearly new home in Thomasville! Located at 12 Mobile Dr, this 1-year-old home has been meticulously maintained and is truly move-in ready. The current owner has only lived here for 6 months and has kept the property in excellent condition everything is practically brand new. This home offers modern living with a clean, well-kept interior throughout. Buyer must be approved by the park. Monthly lot rent is $460 and includes trash and sewer. Property is being sold as-is. PICTURES WILL BE UP BY WEDNESDAY

Key facts

  • Built 2025
  • Listed 59 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 2-bed/1.0-bath manufactured listed at $64k.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $64k).
  • Recommended offer: $62k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#1,082 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, employment A; Watch: schools F, amenities F, commute F.
  • Spring Grove Area SD (suburban): math 45% / reading 65% proficiency, ranked #98 of 539 in PA (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 14 active listings in the ZIP; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($442 loan paydown + $6k appreciation (9.3% local appreciation)).
  • At projected returns (9.3% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 3 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: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,983 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
2.04%
Cap rate
17.38%
Cash-on-cash
39.59%
DSCR
2.76
GRM
4.1

CMA / ARV

ARV (median comp)
$46,900
List price
$63,900
Delta
36.25%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

9.34% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
54.0%
Equity multiple
4.89×
Total profit
$69,554
Equity at exit
$54,523
10-year hold
IRR
48.1%
Equity multiple
10.76×
Total profit
$174,647
Equity at exit
$114,485

Cash invested: $17,892 (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 17364

Home prices YoY
3.9%
Active inventory
14
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,306 medium interval (Pro) →
Mortgage (P&I)
$335
Tax est. 1.5%
$80 /mo · $958/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$590

Break-even live

Break-even rent $559
Max offer price $63,900
Occupancy floor 50%

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
$15,975
Closing costs
$1,917
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 33 events

  1. 2026-06-18
    days on market $63,900 Active 59 DOM
  2. 2026-06-17
    days on market $63,900 Active 58 DOM
  3. 2026-06-16
    days on market $63,900 Active 57 DOM
  4. 2026-06-15
    days on market $63,900 Active 56 DOM
  5. 2026-06-14
    days on market $63,900 Active 54 DOM
  6. 2026-06-13
    days on market $63,900 Active 53 DOM
  7. 2026-06-10
    days on market $63,900 Active 51 DOM
  8. 2026-06-09
    days on market $63,900 Active 50 DOM
  9. 2026-06-08
    days on market $63,900 Active 49 DOM
  10. 2026-06-07
    days on market $63,900 Active 48 DOM
  11. 2026-06-05
    days on market $63,900 Active 45 DOM
  12. 2026-06-03
    days on market $63,900 Active 44 DOM
  13. 2026-06-02
    days on market $63,900 Active 43 DOM
  14. 2026-06-01
    days on market $63,900 Active 42 DOM
  15. 2026-05-31
    days on market $63,900 Active 41 DOM
  16. 2026-05-30
    days on market $63,900 Active 40 DOM
  17. 2026-05-09
    price $63,900 521-char remark
    Show marketing remark (521 chars)

    Welcome to this nearly new home in Thomasville! Located at 12 Mobile Dr, this 1-year-old home has been meticulously maintained and is truly move-in ready. The current owner has only lived here for 6 months and has kept the property in excellent condition everything is practically brand new. This home offers modern living with a clean, well-kept interior throughout. Buyer must be approved by the park. Monthly lot rent is $460 and includes trash and sewer. Property is being sold as-is. PICTURES WILL BE UP BY WEDNESDAY

  18. 2026-04-21
    price $65,500 521-char remark
    Show marketing remark (521 chars)

    Welcome to this nearly new home in Thomasville! Located at 12 Mobile Dr, this 1-year-old home has been meticulously maintained and is truly move-in ready. The current owner has only lived here for 6 months and has kept the property in excellent condition everything is practically brand new. This home offers modern living with a clean, well-kept interior throughout. Buyer must be approved by the park. Monthly lot rent is $460 and includes trash and sewer. Property is being sold as-is. PICTURES WILL BE UP BY WEDNESDAY

  19. 2026-04-21
    listed $65,000 Active 521-char remark
    Show marketing remark (521 chars)

    Welcome to this nearly new home in Thomasville! Located at 12 Mobile Dr, this 1-year-old home has been meticulously maintained and is truly move-in ready. The current owner has only lived here for 6 months and has kept the property in excellent condition everything is practically brand new. This home offers modern living with a clean, well-kept interior throughout. Buyer must be approved by the park. Monthly lot rent is $460 and includes trash and sewer. Property is being sold as-is. PICTURES WILL BE UP BY WEDNESDAY

  20. 2026-04-18
    historical $65,000 521-char remark
    Show marketing remark (521 chars)

    Welcome to this nearly new home in Thomasville! Located at 12 Mobile Dr, this 1-year-old home has been meticulously maintained and is truly move-in ready. The current owner has only lived here for 6 months and has kept the property in excellent condition everything is practically brand new. This home offers modern living with a clean, well-kept interior throughout. Buyer must be approved by the park. Monthly lot rent is $460 and includes trash and sewer. Property is being sold as-is. PICTURES WILL BE UP BY WEDNESDAY

  21. 2025-10-30
    price $64,100 604-char remark
    Show marketing remark (604 chars)

    Welcome to your brand-new mobile home for 2025, where comfort meets modern living! This beautifully crafted residence features two bedrooms and one bathroom, making it perfect for individuals, couples, or small families. As you step inside, you'll be greeted by the living area, complemented by a sleek, brand-new kitchen with a refrigerator, dishwasher, and oven/range. The high-efficiency propane furnace will keep you warm and cozy on those chilly nights. Set within a friendly community, this residence allows for a smooth transition into homeownership. Don’t miss this exceptional opportunity.

  22. 2025-10-29
    soldstatus $64,100 Closed 604-char remark
    Show marketing remark (604 chars)

    Welcome to your brand-new mobile home for 2025, where comfort meets modern living! This beautifully crafted residence features two bedrooms and one bathroom, making it perfect for individuals, couples, or small families. As you step inside, you'll be greeted by the living area, complemented by a sleek, brand-new kitchen with a refrigerator, dishwasher, and oven/range. The high-efficiency propane furnace will keep you warm and cozy on those chilly nights. Set within a friendly community, this residence allows for a smooth transition into homeownership. Don’t miss this exceptional opportunity.

  23. 2025-10-20
    status Pending 604-char remark
    Show marketing remark (604 chars)

    Welcome to your brand-new mobile home for 2025, where comfort meets modern living! This beautifully crafted residence features two bedrooms and one bathroom, making it perfect for individuals, couples, or small families. As you step inside, you'll be greeted by the living area, complemented by a sleek, brand-new kitchen with a refrigerator, dishwasher, and oven/range. The high-efficiency propane furnace will keep you warm and cozy on those chilly nights. Set within a friendly community, this residence allows for a smooth transition into homeownership. Don’t miss this exceptional opportunity.

  24. 2025-10-02
    listed $69,900 Active 604-char remark
    Show marketing remark (604 chars)

    Welcome to your brand-new mobile home for 2025, where comfort meets modern living! This beautifully crafted residence features two bedrooms and one bathroom, making it perfect for individuals, couples, or small families. As you step inside, you'll be greeted by the living area, complemented by a sleek, brand-new kitchen with a refrigerator, dishwasher, and oven/range. The high-efficiency propane furnace will keep you warm and cozy on those chilly nights. Set within a friendly community, this residence allows for a smooth transition into homeownership. Don’t miss this exceptional opportunity.

  25. 2025-09-30
    historical
  26. 2025-09-05
    price $72,900
  27. 2025-08-22
    price $73,900
  28. 2025-08-08
    price $74,900
  29. 2025-07-25
    price $75,900
  30. 2025-07-11
    price $77,400
  31. 2025-05-12
    price $78,900
  32. 2025-04-05
    listed $79,900 Active
  33. 2025-02-03
    historical

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$15,674
− Mortgage interest
−$3,579
− Property taxes
−$958
− Insurance
−$320
− Repairs & maintenance
−$1,254
− Management
−$1,254
− Depreciation
−$1,859
Taxable income
$6,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,548
After-tax cash flow
$5,535/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
Spring Grove Area SD
NCES district ID
4222590
Math proficiency
45% ▼ -14.00%
Reading proficiency
65% ▼ -9.00%
Median HH income
$64,950
Composite
48.28/100
National rank
#2155
State rank
#98 of 539 in PA

Livability — Paradise

Score
66/100
State rank
#1082
US rank
#12230

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,963

Population outlook (York County) Hauer SSP2

Today (2025)
454,205 people
By 2030
457,407 · +0.7%
By 2040
457,529 · +0.7%
By 2050
448,261 · -1.3%
By 2075
427,388 · -5.9%
By 2100
384,218 · -15.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 3% Black 1%
Common ancestry
Polish 3% Slovak 2% Lithuanian 2%
Languages at home
98% English-only · Other Asian/Pacific 1% Spanish 1%

Political lean MEDSL · York

2024 margin
Strong R (+25.3) · D 36.9% · R 62.1%
2008→2024 swing
-11.7pp toward R · 2008: -13.6pp · 2024: -25.3pp
All cycles
2024: R+25.3 2020: R+24.6 2016: R+29.3 2012: R+21.2 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.34%
Current HPI
249.3969
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

-20.0% since first listed
17 events — show timeline
  • 2026-05-09 Price Changed $63,900 BRIGHT MLS
  • 2026-04-21 Price Changed $65,500 BRIGHT MLS
  • 2026-04-21 Listed $65,000 BRIGHT MLS
  • 2026-04-18 Coming Soon $65,000 BRIGHT MLS
  • 2025-10-30 Price Changed $64,100 BRIGHT MLS
  • 2025-10-29 Sold (MLS) $64,100 BRIGHT MLS
  • 2025-10-20 Pending BRIGHT MLS
  • 2025-10-02 Listed $69,900 BRIGHT MLS
  • 2025-09-30 Listing Removed BRIGHT MLS
  • 2025-09-05 Price Changed $72,900 BRIGHT MLS
  • 2025-08-22 Price Changed $73,900 BRIGHT MLS
  • 2025-08-08 Price Changed $74,900 BRIGHT MLS
  • 2025-07-25 Price Changed $75,900 BRIGHT MLS
  • 2025-07-11 Price Changed $77,400 BRIGHT MLS
  • 2025-05-12 Price Changed $78,900 BRIGHT MLS
  • 2025-04-05 Listed $79,900 BRIGHT MLS
  • 2025-02-03 Coming Soon BRIGHT MLS

Property tax history

+2.2%/yr

Latest (2024): $32 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…