CashFlowRE
Sign in Sign up
39 Country Club Rd W
B- Composite 69.75
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
  • Schools +4.4/10.0
  • Rent growth +2.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

39 Country Club Rd W · Allen, PA 18067
2 bd · 2.0 ba · 1,080 sqft · Other · 28 Days on market
Built 2015

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy peaceful country living in this well-maintained mobile home nestled in the countryside of Northampton. Offering beautiful views and a serene setting, this home features 2 bedrooms and 2 full baths. The spacious living room includes a cozy pellet stove, while the kitchen provides plenty of functionality and style. Additional highlights include a separate laundry room, central air, a huge deck perfect for relaxing or entertaining, a storage shed, and off-street parking. Located directly across from a cornfield, you’ll love the wonderful open views and quiet surroundings.

Key facts

  • Storage shed
  • Huge deck
  • Central air

Tags

SEPARATE LAUNDRY ROOMCENTRAL AIRHUGE DECKSTORAGE SHEDOFF-STREET PARKING

Property features AI

Finance

  • Financial info: Ownership is land lease (not fee simple)
  • HOA & community: Land lease: $645 monthly; 100 years of land lease remaining

Exterior

  • Parking: Off-street parking
  • Utilities: Community water; Public sewer
  • Home design: Manufactured home; Single-story (all main living on one level indicated)
  • Construction: Vinyl siding; Estimated year built; Above-grade and below-grade structures noted
  • Exterior features: Lot located in a community (community water); Land lease for the site (monthly fee)

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced air heat; Propane (leased) heating fuel; Central air conditioning; Electric hot water
  • Interior features: Estimated living area; 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/2.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $724 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Northampton Area SD (suburban): math 47% / reading 54% proficiency, ranked #153 of 539 in PA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.3%/yr); 98 active listings in the ZIP; solid renter incomes; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.3% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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 $46k; list at $110k implies a 142% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.64%
Cap rate
14.20%
Cash-on-cash
28.23%
DSCR
2.26
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.28% rent growth · sell at horizon

5-year hold
IRR
20.5%
Equity multiple
1.82×
Total profit
$25,239
Equity at exit
$16,401
10-year hold
IRR
27.6%
Equity multiple
3.25×
Total profit
$69,191
Equity at exit
$9,511

Cash invested: $30,800 (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 18067

Rents YoY
1.3%
Active inventory
98
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,803 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$77 /mo · $927/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$724

Break-even live

Break-even rent $886
Max offer price $110,000
Occupancy floor 55%

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
$27,500
Closing costs
$3,300
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 21 events

  1. 2026-06-18
    days on market $110,000 Active 28 DOM
  2. 2026-06-17
    days on market $110,000 Active 27 DOM
  3. 2026-06-16
    days on market $110,000 Active 26 DOM
  4. 2026-06-15
    days on market $110,000 Active 25 DOM
  5. 2026-06-14
    days on market $110,000 Active 23 DOM
  6. 2026-06-10
    pricedays on market $110,000 Active 20 DOM
  7. 2026-06-09
    days on market $115,000 Active 19 DOM
  8. 2026-06-08
    days on market $115,000 Active 18 DOM
  9. 2026-06-07
    days on market $115,000 Active 17 DOM
  10. 2026-06-05
    days on market $115,000 Active 14 DOM
  11. 2026-06-03
    days on market $115,000 Active 13 DOM
  12. 2026-06-02
    days on market $115,000 Active 12 DOM
  13. 2026-06-01
    days on market $115,000 Active 11 DOM
  14. 2026-05-31
    days on market $115,000 Active 10 DOM
  15. 2026-05-31
    days on market $115,000 Active 9 DOM
  16. 2026-05-21
    listed $115,000 Active
  17. 2026-05-19
    listed $115,000 Active 587-char remark
    Show marketing remark (587 chars)

    Enjoy peaceful country living in this well-maintained mobile home nestled in the countryside of Northampton. Offering beautiful views and a serene setting, this home features 2 bedrooms and 2 full baths. The spacious living room includes a cozy pellet stove, while the kitchen provides plenty of functionality and style. Additional highlights include a separate laundry room, central air, a huge deck perfect for relaxing or entertaining, a storage shed, and off-street parking. Located directly across from a cornfield, you’ll love the wonderful open views and quiet surroundings.

  18. 2019-03-15
    soldstatus $45,500 Sold 339-char remark
    Show marketing remark (339 chars)

    Better than new 3 year old mobile home with a beautiful view of the country * 2 Bedrooms * 2 Baths * Wood burning fireplace in living room * Modern kitchen * Laundry room * Central air * Huge deck * Shed * Off street parking * Truly move-in condition, just like brand new * Across from cornfield with a wonderful view

  19. 2019-02-09
    status Pending 339-char remark
    Show marketing remark (339 chars)

    Better than new 3 year old mobile home with a beautiful view of the country * 2 Bedrooms * 2 Baths * Wood burning fireplace in living room * Modern kitchen * Laundry room * Central air * Huge deck * Shed * Off street parking * Truly move-in condition, just like brand new * Across from cornfield with a wonderful view

  20. 2019-02-02
    price $49,500 339-char remark
    Show marketing remark (339 chars)

    Better than new 3 year old mobile home with a beautiful view of the country * 2 Bedrooms * 2 Baths * Wood burning fireplace in living room * Modern kitchen * Laundry room * Central air * Huge deck * Shed * Off street parking * Truly move-in condition, just like brand new * Across from cornfield with a wonderful view

  21. 2018-10-08
    listed $50,000 Active 339-char remark
    Show marketing remark (339 chars)

    Better than new 3 year old mobile home with a beautiful view of the country * 2 Bedrooms * 2 Baths * Wood burning fireplace in living room * Modern kitchen * Laundry room * Central air * Huge deck * Shed * Off street parking * Truly move-in condition, just like brand new * Across from cornfield with a wonderful view

ⓘ 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
$927 · $77/mo
Projected year-2 tax
$1,333 · $111/mo
Expected delta
+$405/yr (+$34/mo · 43.7%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$21,637
− Mortgage interest
−$6,162
− Property taxes
−$927
− Insurance
−$550
− Repairs & maintenance
−$1,731
− Management
−$1,731
− Depreciation
−$3,200
Taxable income
$7,336
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,761
After-tax cash flow
$6,933/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
Northampton Area SD
NCES district ID
4217370
Math proficiency
47% ▼ -1.00%
Reading proficiency
54% ▼ -13.00%
Median HH income
$62,326
Composite
44.35/100
National rank
#2822
State rank
#153 of 539 in PA

Livability — Allen

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

Census & demographics

County
Northampton County · 236,814 people
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
19,590
Household income
$93,652
Rent vs Own
22.5% rent · 77.5% own
Severe rent burden
326.0

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 10% Two or more races 7% Asian 1% Black 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 6% Dominican 1%
Common ancestry
Polish 4% Romanian 3% Scotch-Irish 2%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Spanish 3% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -183.11%
Current HPI
222.3606
Rent YoY
▲ 1.28%
Metro
Allentown-Bethlehem-Easton, PA-NJ
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+130.0% since first listed
6 events — show timeline
  • 2026-05-21 Listed $115,000 BRIGHT MLS
  • 2026-05-19 Listed $115,000 GLVRMLS
  • 2019-03-15 Sold (MLS) $45,500 GLVRMLS
  • 2019-02-09 Pending GLVRMLS
  • 2019-02-02 Price Changed $49,500 GLVRMLS
  • 2018-10-08 Listed $50,000 GLVRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…