CashFlowRE
Sign in Sign up
908 W Third St Lot 15
B Composite 72.5
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.3/5.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Schools +3.2/10.0
  • Appreciation +0.0/10.0

$57,900

908 W Third St Lot 15 · Lock Haven, PA 17745
2 bd · 1.0 ba · 672 sqft · SingleFamily · 360 Days on market
Built 2021 Good condition $86/sqft · 58% below area ↓ 16% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping. 24 hour show notice.

Key facts

  • Close to hospital
  • Open floor plan
  • Close to schools

Tags

OPEN FLOOR PLANQUAINT DECKCLOSE TO SCHOOLSCLOSE TO HOSPITALCLOSE TO SHOPPING

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 single-family listed at $58k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($856 rent vs $58k).
  • Recommended offer: $51k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 3.8% in Lock Haven — 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 78/100 on livability (#275 in PA, #2,428 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment F.
  • Keystone Central SD (town): math 32% / reading 44% proficiency, ranked #384 of 539 in PA (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robb El Sch (math 32% / reading 42%, grade F, #1,004 of 1,518 statewide, top 68%, 435 students, 79% FRL); Central Mountain Ms (math 21% / reading 42%, grade F, #367 of 512 statewide, top 73%, 939 students, 55% FRL); Central Mountain Hs (math 77% / reading 75%, grade A-, #25 of 437 statewide, top 6%, 1,127 students, 24% FRL).
  • Market conditions: Rents rising fast (+7.4%/yr); 96 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 44 units permitted in Clinton County in 2024 (0 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($59k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $400 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clinton County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.4% rent growth), your $16k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 360 days — a 12% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $12k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $50,952 (12.0% below list)

Questions for the listing agent

  1. It's been on market 360 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. 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
1.48%
Cap rate
12.02%
Cash-on-cash
20.47%
DSCR
1.91
GRM
5.6

CMA / ARV

ARV (median comp)
$136,806
List price
$57,900
Delta
-57.68%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.38% rent growth · sell at horizon

5-year hold
IRR
17.6%
Equity multiple
1.75×
Total profit
$12,182
Equity at exit
$8,633
10-year hold
IRR
29.0%
Equity multiple
4.15×
Total profit
$51,040
Equity at exit
$5,006

Cash invested: $16,212 (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 17745

Home prices YoY
-7.3%
Rents YoY
7.4%
Active inventory
96
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$856 medium interval (Pro) →
Mortgage (P&I)
$304
Tax est. 1.5%
$72 /mo · $868/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$276

Break-even live

Break-even rent $506
Max offer price $57,900
Occupancy floor 63%

Sensitivity live

Price -10% $317 -5% $296 +0% $276 +5% $256 +10% $236
Rent -10% $209 -5% $243 +0% $276 +5% $310 +10% $344
Rate -1.0pp $306 -0.5pp $291 base $276 +0.5pp $261 +1.0pp $246

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
$14,475
Closing costs
$1,737
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
124 E Main St Unit 9 Lock Haven, PA 1.0 1.0 650 $750 $1.15 45d 1 1.00mi

Listing history 28 events

  1. 2026-06-19
    days on market $57,900 Active 360 DOM
  2. 2026-06-18
    days on market $57,900 Active 359 DOM
  3. 2026-06-17
    days on market $57,900 Active 358 DOM
  4. 2026-06-16
    days on market $57,900 Active 357 DOM
  5. 2026-06-15
    pricedays on market $57,900 Active 356 DOM
  6. 2026-06-14
    days on market $58,900 Active 354 DOM
  7. 2026-06-12
    days on market $58,900 Active 353 DOM
  8. 2026-06-09
    days on market $58,900 Active 350 DOM
  9. 2026-06-08
    days on market $58,900 Active 349 DOM
  10. 2026-06-07
    days on market $58,900 Active 348 DOM
  11. 2026-06-04
    days on market $58,900 Active 344 DOM
  12. 2026-06-02
    days on market $58,900 Active 343 DOM
  13. 2026-06-01
    days on market $58,900 Active 342 DOM
  14. 2026-05-31
    days on market $58,900 Active 341 DOM
  15. 2026-05-31
    days on market $58,900 Active 340 DOM
  16. 2026-05-10
    price $58,900 582-char remark
    Show marketing remark (582 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping. 24 hour show notice.

  17. 2026-05-09
    price $58,900 561-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  18. 2026-02-01
    price $59,900 561-char remark
    Show marketing remark (582 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping. 24 hour show notice.

  19. 2026-02-01
    price $59,900 582-char remark
    Show marketing remark (582 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping. 24 hour show notice.

  20. 2025-12-02
    price $63,200 582-char remark
    Show marketing remark (582 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping. 24 hour show notice.

  21. 2025-11-24
    price $63,200 561-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  22. 2025-10-31
    price $65,400 582-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  23. 2025-10-31
    price $65,400 561-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  24. 2025-09-06
    price $65,900 561-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  25. 2025-07-08
    price $67,900 582-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  26. 2025-07-08
    price $67,900 561-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  27. 2025-06-25
    listed $69,900 Active 582-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

  28. 2025-06-25
    listed $69,900 Active 561-char remark
    Show marketing remark (561 chars)

    One owner move-in ready 2021 Eagle River Chesapeake 2 bedroom 1 bathroom manufactured home in Piper Point Park awaits new owners. This home features a spacious open floor plan living/dining/kitchen area. The numerous windows allow the bright light to enter. The spacious bedrooms and bathroom add to the home's added value. The quaint deck at the entrance of the home provides added living space for entertaining and relaxing, while enjoying the great outdoors. Don't miss your chance to own this well-designed home close to schools, the hospital, and shopping.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,278
− Mortgage interest
−$3,243
− Property taxes
−$868
− Insurance
−$290
− Repairs & maintenance
−$822
− Management
−$822
− Depreciation
−$1,684
Taxable income
$2,548
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$611
After-tax cash flow
$2,706/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.

Condition & rehab AI · 14 photos

Good 75/100 Cosmetic rehab

This move-in ready manufactured home in Piper Point Park is in good condition with a good condition score of 75. It has a good exterior, interior, and HVAC system, and a decent landscaping and curb appeal. The kitchen cabinets could use a fresh coat of paint, and new flooring would significantly enhance its value.

Repairs flagged

  • Minor Kitchen cabinets — The cabinets appear slightly dated and could benefit from a fresh coat of paint or new hardware.

Value-add opportunities

  • Resale Paint the kitchen cabinets — Updating the kitchen cabinets can significantly enhance the home's curb appeal and resale value.
  • Both Install new flooring — New flooring can improve the home's appearance and increase both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · The cabinets appear slightly dated and could benefit from a fresh coat of paint or new hardware. Minor $500–3,000
Total estimated repair cost · 1 items $500–3,000

Value-add ROI direction

  • Resale Paint the kitchen cabinets — Updating the kitchen cabinets can significantly enhance the home's curb appeal and resale value.
  • Both Install new flooring — New flooring can improve the home's appearance and increase both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Keystone Central SD
NCES district ID
4212725
Math proficiency
32% ▼ -6.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$42,713
Composite
32.09/100
National rank
#5810
State rank
#384 of 539 in PA

Livability — Lock Haven

Score
78/100
State rank
#275
US rank
#2428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lock Haven, PA
County
Clinton County · 17,718 people
City population
17,718
Metro
Lock Haven, PA
Population (ZIP)
17,718
Household income
$58,555
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
522.0

Population outlook (Clinton County) Hauer SSP2

Today (2025)
39,048 people
By 2030
38,812 · -0.6%
By 2040
38,011 · -2.7%
By 2050
36,931 · -5.4%
By 2075
34,077 · -12.7%
By 2100
29,683 · -24.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Black 3% Hispanic / Latino 2%
Common ancestry
Iranian 3% Lithuanian 3% Romanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Clinton

2024 margin
Solid R (+40.9) · D 29.1% · R 70.0%
2008→2024 swing
-38.1pp toward R · 2008: -2.8pp · 2024: -40.9pp
All cycles
2024: R+40.9 2020: R+36.3 2016: R+34.8 2012: R+11.3 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.42%
Current HPI
270.5334
Rent YoY
▲ 7.38%
Metro
Lock Haven, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-15.7% since first listed
13 events — show timeline
  • 2026-05-10 Price Changed $58,900 NMPA
  • 2026-05-09 Price Changed $58,900 WBVAR
  • 2026-02-01 Price Changed $59,900 WBVAR
  • 2026-02-01 Price Changed $59,900 NMPA
  • 2025-12-02 Price Changed $63,200 NMPA
  • 2025-11-24 Price Changed $63,200 WBVAR
  • 2025-10-31 Price Changed $65,400 NMPA
  • 2025-10-31 Price Changed $65,400 WBVAR
  • 2025-09-06 Price Changed $65,900 WBVAR
  • 2025-07-08 Price Changed $67,900 NMPA
  • 2025-07-08 Price Changed $67,900 WBVAR
  • 2025-06-25 Listed $69,900 NMPA
  • 2025-06-25 Listed $69,900 WBVAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…