CashFlowRE
Sign in Sign up
40 Meadowbrook Ct
B Composite 70.74
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
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$58,900

40 Meadowbrook Ct · Fairview, PA 17070
2 bd · 1.0 ba · 804 sqft · Manufactured public records · 97 Days on market
Built 1974

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

Listing remarks MLS

Welcome home to 40 Meadowbrook Ct in New Cumberland! This 4-bedroom, 1-bath single-wide home is move-in ready and offers an affordable opportunity for comfortable living in a convenient location. With four bedrooms, there is plenty of space for family, guests, or a home office. Located in a manufactured home community, this property provides easy access to everything you need. Enjoy a quick commute to both Harrisburg and York, while being just minutes from shopping, restaurants, and local entertainment. Whether you're looking for a place to call home or an affordable living option close to major amenities, this property is worth a look. Schedule your showing today!

Key facts

  • Built 1974
  • Listed 97 days

Tags

QUICK COMMUTE TO HARRISBURGQUICK COMMUTE TO YORKEASY ACCESS TO SHOPPINGEASY ACCESS TO RESTAURANTS

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 $59k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Recommended offer: $54k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.8% vs local median 2.0% in Fairview — 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 83/100 on livability (#123 in PA, #963 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • West Shore SD (suburban): math 37% / reading 56% proficiency, ranked #222 of 539 in PA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Rossmoyne El Sch (math 37% / reading 52%, grade F, #815 of 1,518 statewide, top 56%, 470 students, 46% FRL); Allen Ms (math 29% / reading 59%, grade D, #202 of 512 statewide, top 40%, 477 students, 42% FRL); Cedar Cliff Hs (math 56% / reading 24%, grade F, #263 of 437 statewide, top 60%, 1,353 students, 39% FRL) — zoned schools average 42% FRL vs 25% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 94 active listings in the ZIP; solid renter incomes; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($88k/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 $407 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% 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 97 days — a 9% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago 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.
  • Current owner paid $39k; list at $59k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $53,599 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. 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.
  8. 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.
  9. 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
1.88%
Cap rate
15.81%
Cash-on-cash
34.00%
DSCR
2.51
GRM
4.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
23.6%
Equity multiple
1.97×
Total profit
$16,042
Equity at exit
$8,782
10-year hold
IRR
31.6%
Equity multiple
3.85×
Total profit
$47,076
Equity at exit
$5,093

Cash invested: $16,492 (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 17070

Home prices YoY
-27.3%
Active inventory
94
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,107 medium interval (Pro) →
Mortgage (P&I)
$309
Tax est. 1.5%
$74 /mo · $884/yr
Insurance
$25
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$401

Break-even live

Break-even rent $599
Max offer price $58,900
Occupancy floor 59%

Sensitivity live

Price -10% $442 -5% $421 +0% $401 +5% $380 +10% $360
Rent -10% $313 -5% $357 +0% $401 +5% $445 +10% $488
Rate -1.0pp $430 -0.5pp $416 base $401 +0.5pp $386 +1.0pp $370

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
$14,725
Closing costs
$1,767
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 29 events

  1. 2026-06-21
    days on market $58,900 Active 97 DOM
  2. 2026-06-18
    days on market $58,900 Active 94 DOM
  3. 2026-06-17
    days on market $58,900 Active 93 DOM
  4. 2026-06-16
    days on market $58,900 Active 92 DOM
  5. 2026-06-15
    days on market $58,900 Active 91 DOM
  6. 2026-06-14
    days on market $58,900 Active 89 DOM
  7. 2026-06-10
    days on market $58,900 Active 86 DOM
  8. 2026-06-09
    days on market $58,900 Active 85 DOM
  9. 2026-06-08
    days on market $58,900 Active 84 DOM
  10. 2026-06-07
    days on market $58,900 Active 83 DOM
  11. 2026-06-05
    days on market $58,900 Active 80 DOM
  12. 2026-06-03
    days on market $58,900 Active 79 DOM
  13. 2026-06-02
    days on market $58,900 Active 78 DOM
  14. 2026-06-01
    days on market $58,900 Active 77 DOM
  15. 2026-05-31
    days on market $58,900 Active 76 DOM
  16. 2026-05-31
    days on market $58,900 Active 75 DOM
  17. 2026-03-16
    listed $58,900 Active 673-char remark
    Show marketing remark (673 chars)

    Welcome home to 40 Meadowbrook Ct in New Cumberland! This 4-bedroom, 1-bath single-wide home is move-in ready and offers an affordable opportunity for comfortable living in a convenient location. With four bedrooms, there is plenty of space for family, guests, or a home office. Located in a manufactured home community, this property provides easy access to everything you need. Enjoy a quick commute to both Harrisburg and York, while being just minutes from shopping, restaurants, and local entertainment. Whether you're looking for a place to call home or an affordable living option close to major amenities, this property is worth a look. Schedule your showing today!

  18. 2026-03-15
    historical
  19. 2025-12-04
    status Active
  20. 2025-12-02
    historical
  21. 2025-10-13
    price $59,900
  22. 2025-09-23
    price $64,900
  23. 2025-08-16
    price $69,900
  24. 2025-07-07
    listed $73,000 Active
  25. 2022-06-06
    soldstatus $39,000 Closed
  26. 2022-04-09
    status Pending
  27. 2022-04-04
    status Active
  28. 2022-04-03
    historical
  29. 2022-03-23
    listed $39,000 Active

ⓘ 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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$13,281
− Mortgage interest
−$3,299
− Property taxes
−$884
− Insurance
−$1,092
− Repairs & maintenance
−$1,062
− Management
−$1,062
− Depreciation
−$1,713
Taxable income
$4,168
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,000
After-tax cash flow
$3,810/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
West Shore SD
NCES district ID
4225830
Math proficiency
37% ▼ -12.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$61,398
Composite
40.9/100
National rank
#3617
State rank
#222 of 539 in PA

Livability — Fairview

Score
83/100
State rank
#123
US rank
#963

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cumberland County · 257,673 people
Metro
Harrisburg-Carlisle, PA
Population (ZIP)
16,830
Household income
$88,000
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
327.0

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 (82%)
Race & ethnicity
White 82% Hispanic / Latino 11% Two or more races 7% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 6%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
91% English-only · Spanish 6% Other Indo-European 1% Arabic 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
▼ -94.00%
Current HPI
250.869
Rent YoY
Metro
Harrisburg-Carlisle, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+51.0% since first listed
13 events — show timeline
  • 2026-03-16 Listed $58,900 BRIGHT MLS
  • 2026-03-15 Listing Removed BRIGHT MLS
  • 2025-12-04 Relisted BRIGHT MLS
  • 2025-12-02 Listing Removed BRIGHT MLS
  • 2025-10-13 Price Changed $59,900 BRIGHT MLS
  • 2025-09-23 Price Changed $64,900 BRIGHT MLS
  • 2025-08-16 Price Changed $69,900 BRIGHT MLS
  • 2025-07-07 Listed $73,000 BRIGHT MLS
  • 2022-06-06 Sold (MLS) $39,000 BRIGHT MLS
  • 2022-04-09 Pending BRIGHT MLS
  • 2022-04-04 Relisted BRIGHT MLS
  • 2022-04-03 Listing Removed BRIGHT MLS
  • 2022-03-23 Listed $39,000 BRIGHT MLS

Property tax history

+2.9%/yr

Latest (2025): $30 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…