CashFlowRE
Sign in Sign up
150 Melody Ln
B+ Composite 76.26
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
  • Appreciation +7.1/10.0
  • Schools +4.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$64,900

150 Melody Ln · Flinton, PA 16640
2 bd · 2.0 ba · 1,160 sqft · Manufactured · 92 Days on market
Built 1990 0.30 ac lot $52/mo HOA · 5% of rent

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

Listing remarks MLS

If spacious rooms and peaceful surroundings are what you're looking for, this property deserves a look. This 2-bedroom, 2-bath home offers an open floor plan between the kitchen and living room, creating a comfortable space for everyday living and entertaining. The large sunroom adds even more room to relax and enjoy the natural setting, while the gas fireplace in the living room helps keep things cozy on cool evenings. The primary bedroom features French doors leading to its own private bath, and both bedrooms offer generous space. Outside, you'll appreciate the partially fenced yard, detached one-car garage, and the quiet setting within a gated community. Located just minutes from Glendale Lake, the area is known for its abundant wildlife and peaceful surroundings -- deer are frequent visitors to the yard. Whether you're looking for a weekend getaway or a year-round home near the lake, this property offers comfort, privacy, and access to outdoor recreation. Title has been retired.

Key facts

  • Gated community
  • Open floor plan
  • Large sunroom

Tags

OPEN FLOOR PLANLARGE SUNROOMGAS FIREPLACEFRENCH DOORSPARTIALLY FENCED YARDGATED COMMUNITY

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 manufactured listed at $65k.

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 $65k).
  • Recommended offer: $59k (9.0% 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.
  • Glendale SD (rural): math 39% / reading 62% proficiency, ranked #195 of 539 in PA (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Glendale El Sch (math 42% / reading 62%, grade C-, #586 of 1,518 statewide, top 42%, 320 students, 100% FRL); Glendale Jshs (math 37% / reading 62%, grade D, #138 of 437 statewide, top 34%, 340 students, 91% FRL) — zoned schools average 95% FRL vs 44% district-wide (52 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 40 active listings in the ZIP; 64 units permitted in Cambria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($449 loan paydown + $3k appreciation (4.1% local appreciation)).
  • Cambria County population projected at -28% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.1% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $59,059 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.78%
Cap rate
13.71%
Cash-on-cash
26.47%
DSCR
2.18
GRM
4.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.5%
Equity multiple
3.06×
Total profit
$37,354
Equity at exit
$33,382
10-year hold
IRR
33.7%
Equity multiple
6.10×
Total profit
$92,632
Equity at exit
$54,982

Cash invested: $18,172 (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 16640

Home prices YoY
3.4%
Active inventory
40
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,152 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$90 /mo · $1,079/yr
Insurance
$27
HOA
$52
Vacancy / Maint / Mgmt
$242
Net cashflow
$401

Break-even live

Break-even rent $645
Max offer price $64,900
Occupancy floor 60%

Sensitivity live

Price -10% $438 -5% $419 +0% $401 +5% $383 +10% $364
Rent -10% $310 -5% $355 +0% $401 +5% $446 +10% $492
Rate -1.0pp $434 -0.5pp $417 base $401 +0.5pp $384 +1.0pp $367

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
$16,225
Closing costs
$1,947
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.

HOA detail

Monthly dues
$52 · $624/yr
Likely covers
gassecurity

Listing history 32 events

  1. 2026-06-19
    days on market $64,900 Active 92 DOM
  2. 2026-06-18
    days on market $64,900 Active 91 DOM
  3. 2026-06-17
    days on market $64,900 Active 90 DOM
  4. 2026-06-16
    days on market $64,900 Active 89 DOM
  5. 2026-06-15
    days on market $64,900 Active 88 DOM
  6. 2026-06-14
    days on market $64,900 Active 86 DOM
  7. 2026-06-13
    days on market $64,900 Active 85 DOM
  8. 2026-06-10
    days on market $64,900 Active 83 DOM
  9. 2026-06-09
    days on market $64,900 Active 82 DOM
  10. 2026-06-08
    days on market $64,900 Active 81 DOM
  11. 2026-06-07
    days on market $64,900 Active 80 DOM
  12. 2026-06-02
    days on market $64,900 Active 75 DOM
  13. 2026-06-01
    days on market $64,900 Active 74 DOM
  14. 2026-05-31
    days on market $64,900 Active 73 DOM
  15. 2026-05-30
    days on market $64,900 Active 72 DOM
  16. 2026-04-28
    price $69,900 997-char remark
    Show marketing remark (997 chars)

    If spacious rooms and peaceful surroundings are what you're looking for, this property deserves a look. This 2-bedroom, 2-bath home offers an open floor plan between the kitchen and living room, creating a comfortable space for everyday living and entertaining. The large sunroom adds even more room to relax and enjoy the natural setting, while the gas fireplace in the living room helps keep things cozy on cool evenings. The primary bedroom features French doors leading to its own private bath, and both bedrooms offer generous space. Outside, you'll appreciate the partially fenced yard, detached one-car garage, and the quiet setting within a gated community. Located just minutes from Glendale Lake, the area is known for its abundant wildlife and peaceful surroundings -- deer are frequent visitors to the yard. Whether you're looking for a weekend getaway or a year-round home near the lake, this property offers comfort, privacy, and access to outdoor recreation. Title has been retired.

  17. 2026-03-19
    listed $75,000 Active 997-char remark
    Show marketing remark (997 chars)

    If spacious rooms and peaceful surroundings are what you're looking for, this property deserves a look. This 2-bedroom, 2-bath home offers an open floor plan between the kitchen and living room, creating a comfortable space for everyday living and entertaining. The large sunroom adds even more room to relax and enjoy the natural setting, while the gas fireplace in the living room helps keep things cozy on cool evenings. The primary bedroom features French doors leading to its own private bath, and both bedrooms offer generous space. Outside, you'll appreciate the partially fenced yard, detached one-car garage, and the quiet setting within a gated community. Located just minutes from Glendale Lake, the area is known for its abundant wildlife and peaceful surroundings -- deer are frequent visitors to the yard. Whether you're looking for a weekend getaway or a year-round home near the lake, this property offers comfort, privacy, and access to outdoor recreation. Title has been retired.

  18. 2025-06-07
    price $70,000
  19. 2025-05-21
    price $75,000
  20. 2022-05-06
    soldstatus $60,000
  21. 2022-04-28
    soldstatus $60,000
  22. 2022-03-02
    listed $55,000
  23. 2017-05-10
    listed $45,000
  24. 2012-10-22
    soldstatus $29,000
  25. 2012-01-10
    listed $29,000
  26. 2010-10-25
    listed $32,500
  27. 2009-05-29
    soldstatus $21,000
  28. 2009-05-15
    soldstatus $21,000
  29. 2008-07-09
    listed $24,000
  30. 2008-04-01
    listed $25,900
  31. 2007-03-26
    listed $39,900
  32. 1979-05-01
    soldstatus $14,690

ⓘ 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
$1,079 · $90/mo
Projected year-2 tax
$1,079 · $90/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$13,825
− Mortgage interest
−$3,635
− Property taxes
−$1,079
− Insurance
−$324
− Repairs & maintenance
−$1,106
− Management
−$1,106
− HOA
−$624
− Depreciation
−$1,888
Taxable income
$4,063
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$975
After-tax cash flow
$3,836/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
Glendale SD
NCES district ID
4210830
Math proficiency
39% ▼ -9.00%
Reading proficiency
62% ▼ -3.00%
Median HH income
$37,869
Composite
41.95/100
National rank
#3350
State rank
#195 of 539 in PA

Livability — Flinton

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

Census & demographics

Population (ZIP)
942

Population outlook (Cambria County) Hauer SSP2

Today (2025)
122,754 people
By 2030
115,827 · -5.6%
By 2040
101,309 · -17.5%
By 2050
88,379 · -28.0%
By 2075
65,237 · -46.9%
By 2100
46,909 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Romanian 8% Lithuanian 5% Italian 3%
Foreign-born
0%
Languages at home
97% English-only · German/W. Germanic 2%

Political lean MEDSL · Cambria

2024 margin
Solid R (+39.7) · D 29.8% · R 69.5%
2008→2024 swing
-40.4pp toward R · 2008: 0.7pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.3 2016: R+37.8 2012: R+17.8 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.13%
Current HPI
124.7092
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

+375.8% since first listed
17 events — show timeline
  • 2026-04-28 Price Changed $69,900 AHARMLS
  • 2026-03-19 Listed $75,000 AHARMLS
  • 2025-06-07 Price Changed $70,000 AHARMLS
  • 2025-05-21 Price Changed $75,000 AHARMLS
  • 2022-05-06 Sold (Public Records) $60,000 Public Records
  • 2022-04-28 Sold (MLS) $60,000 AHARMLS
  • 2022-03-02 Listed $55,000 AHARMLS
  • 2017-05-10 Listed $45,000 AHARMLS
  • 2012-10-22 Sold (MLS) $29,000 AHARMLS
  • 2012-01-10 Listed $29,000 AHARMLS
  • 2010-10-25 Listed $32,500 AHARMLS
  • 2009-05-29 Sold (MLS) $21,000 AHARMLS
  • 2009-05-15 Sold (Public Records) $21,000 Public Records
  • 2008-07-09 Listed $24,000 AHARMLS
  • 2008-04-01 Listed $25,900 AHARMLS
  • 2007-03-26 Listed $39,900 AHARMLS
  • 1979-05-01 Sold (Public Records) $14,690 Public Records

Property tax history

-0.4%/yr

Latest (2026): $1,079 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…