CashFlowRE
Sign in Sign up
128 John Ave
C+ Composite 61.6
Why this score? — see what drove the C+ 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
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$54,900

128 John Ave · Amity, PA 19508
2 bd · 1.0 ba · 780 sqft · Manufactured public records · 37 Days on market
Built 1972 $70/sqft · 45% above area Est $38k · 45% over $556/mo HOA · 35% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to the Valley View Community! This updated and modern 2-bedroom, 1-bath mobile home offers comfortable living in a convenient location close to local amenities and major roadways. Situated on a desirable corner lot, this home features a covered porch and front patio. Inside, you’ll find updates throughout, creating a fresh and inviting space. Additional highlights include a personal storage shed and easy access to everything you need, making this home both practical and appealing. The monthly lot rent is $556 and covers sewer and trash services.

Key facts

  • Covered porch
  • Front patio
  • Corner lot

Tags

CORNER LOTCOVERED PORCHFRONT PATIOPERSONAL STORAGE SHED

Property features AI

Finance

  • Other: Not in a federal flood zone
  • Financial info: Ground rent is an annual expense; Improvement assessed value available
  • HOA & community: Monthly association fee of $556 (includes sewer and trash)

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric service (200+ amp); Hot water: electric; Electric available
  • Home design: Single wide mobile home; Mobile home (Pacemaker), pre-1976; Flat roof; Frame construction; Fee simple ownership; Average property condition; One story
  • Construction: Frame construction; Flat roof; Single wide mobile home (12' x 60'); Made by Pacemaker
  • Exterior features: Shed; Located in Valley View Mobile Home Park; Ground rent required (paid annually)

Interior

  • Kitchen: Kitchen
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Wall unit heating (electric); Window air conditioning units (electric)
  • Interior features: Living room; Electric fireplace
  • Laundry & utility: No basement

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 $55k.

Deal economics

  • At list price, monthly cash flow is $354 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Daniel Boone Area SD (suburban): math 38% / reading 52% proficiency, ranked #217 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 35% of rent.
Recommended offer $53,253 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.89%
Cap rate
14.04%
Cash-on-cash
27.67%
DSCR
2.23
GRM
2.9

CMA / ARV

ARV (median comp)
$37,795
List price
$54,900
Delta
45.26%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
119 Dennis Ave 0.03mi 2/1.0 833 (+7%) 20mo $50,000 $60 71

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.2%
Equity multiple
1.91×
Total profit
$14,021
Equity at exit
$8,186
10-year hold
IRR
30.4%
Equity multiple
3.78×
Total profit
$42,669
Equity at exit
$4,747

Cash invested: $15,372 (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 19508

Home prices YoY
-25.6%
Active inventory
83
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,585 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$31 /mo · $371/yr
Insurance
$23
HOA
$556
Vacancy / Maint / Mgmt
$333
Net cashflow
$354

Break-even live

Break-even rent $1,136
Max offer price $54,900
Occupancy floor 73%

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
$13,725
Closing costs
$1,647
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
24 Cedar House Douglassville, PA 2.0–3.0 1.0 1037 $1,585 $1.53 1d 5 1.09mi

HOA detail

Monthly dues
$556 · $6,672/yr
Likely covers
sewertrash

Listing history 15 events

  1. 2026-06-18
    days on market $54,900 Active 37 DOM
  2. 2026-06-17
    days on market $54,900 Active 36 DOM
  3. 2026-06-16
    days on market $54,900 Active 35 DOM
  4. 2026-06-15
    days on market $54,900 Active 34 DOM
  5. 2026-06-13
    days on market $54,900 Active 32 DOM
  6. 2026-06-13
    days on market $54,900 Active 31 DOM
  7. 2026-06-09
    days on market $54,900 Active 28 DOM
  8. 2026-06-08
    days on market $54,900 Active 27 DOM
  9. 2026-06-07
    days on market $54,900 Active 26 DOM
  10. 2026-06-04
    days on market $54,900 Active 23 DOM
  11. 2026-06-03
    days on market $54,900 Active 22 DOM
  12. 2026-06-02
    days on market $54,900 Active 21 DOM
  13. 2026-06-01
    days on market $54,900 Active 20 DOM
  14. 2026-05-31
    days on market $54,900 Active 19 DOM
  15. 2026-05-12
    listed $54,900 Active 565-char remark

ⓘ 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
$371 · $31/mo
Projected year-2 tax
$619 · $52/mo
Expected delta
+$248/yr (+$21/mo · 66.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,020
− Mortgage interest
−$3,075
− Property taxes
−$371
− Insurance
−$274
− Repairs & maintenance
−$1,522
− Management
−$1,522
− HOA
−$6,672
− Depreciation
−$1,597
Taxable income
$3,987
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$957
After-tax cash flow
$3,296/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
Daniel Boone Area SD
NCES district ID
4207290
Math proficiency
38% ▼ -9.00%
Reading proficiency
52% ▼ -14.00%
Median HH income
$75,511
Composite
41.03/100
National rank
#3584
State rank
#217 of 539 in PA

Livability — Amity

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
15,066

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 6% Iranian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.00%
Current HPI
273.8199
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

1 event — show timeline
  • 2026-05-12 Listed $54,900 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2026): $371 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…