CashFlowRE
Sign in Sign up
302 Fox Ridge Rd
C- Composite 53.12
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 +16.8/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • 1% rule +5.4/10.0
  • DSCR +5.2/10.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0

$79,900

302 Fox Ridge Rd · Chest, PA 16640
1 bd · 1.0 ba · 700 sqft · Manufactured · 88 Days on market
Built 2002 Fair condition 3,920 sqft lot $114/sqft · 58% above area $54/mo HOA · 6% of rent

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

Listing remarks MLS

Sometimes down sizing isn't just about the square footage. It's about a home that reduces your utility and tax costs; and growing some of your own food by making the most of the land. 302 Fox Ridge Lane is a one level home that has been renovated to keep you snug and warm in the winter and cool in the summer while watching nature from your sunroom or enjoying the fruits (literally) of your labor. The floors have extra insulation as well as heat underneath to keep them warm and your pipes safe from freezing. With a pellet stove for winter and air conditioning for those hot days you will always be comfortable. The solar system provides a minimal electric bill and ensures you will have electricity even when the power is out. The appliances and water heater are newer to give you peace of mind. Do you need room to sleep a crowd? There is space in the sunroom for a sofa bed, bunks and / or a futon. Come and be impressed.

Key facts

  • One level home
  • Air conditioning
  • Sunroom

Tags

ONE LEVEL HOMESUNROOMEXTRA INSULATIONHEAT UNDERNEATHPELLET STOVEAIR CONDITIONING

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 1-bed/1.0-bath manufactured listed at $80k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-4 ($-44/yr) — negative.
  • To cash-flow at today's rent, offer at most $79k (0.7% below list).
  • Meets the 1% rule at list price ($833 rent vs $80k).
  • Recommended offer: $75k (6.0% 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.
  • Cambria Heights SD (rural): math 27% / reading 63% proficiency, ranked #280 of 539 in PA (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cambria Heights El Sch (math 32% / reading 59%, grade D-, #801 of 1,518 statewide, top 53%, 535 students, 51% FRL); Cambria Heights Ms (math 12% / reading 62%, grade F, #298 of 512 statewide, top 60%, 306 students, 49% FRL); Cambria Heights Shs (math 67% / reading 77%, grade B+, #39 of 437 statewide, top 9%, 437 students, 31% FRL).
  • 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 $4k of equity ($552 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 $22k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $27k; list at $80k implies a 196% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,106 (6.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. 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
1.04%
Cap rate
7.07%
Cash-on-cash
2.78%
DSCR
1.12
GRM
8.0

CMA / ARV

ARV (median comp)
$50,658
List price
$79,900
Delta
57.72%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 Brookside Cir 0.55mi 2/1.0 (+1) 704 (+1%) 9mo $55,000 $78 60
119 Brookside Circle Cir 0.55mi 2/2.0 (+1) 600 (-14%) 15mo $33,000 $55 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
10.5%
Equity multiple
1.64×
Total profit
$14,333
Equity at exit
$41,097
10-year hold
IRR
12.2%
Equity multiple
3.05×
Total profit
$45,753
Equity at exit
$67,690

Cash invested: $22,372 (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 16640

Home prices YoY
3.4%
Active inventory
40
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$833 medium interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$54
Vacancy / Maint / Mgmt
$175
Net cashflow
$-4

Break-even live

Break-even rent $838
Max offer price $79,372
Occupancy floor 95%

Sensitivity live

Price -10% $52 -5% $24 +0% $-4 +5% $-31 +10% $-59
Rent -10% $-69 -5% $-37 +0% $-4 +5% $29 +10% $62
Rate -1.0pp $37 -0.5pp $17 base $-4 +0.5pp $-24 +1.0pp $-45

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
$19,975
Closing costs
$2,397
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
$54 · $648/yr
Likely covers
waterelectric

Listing history 25 events

  1. 2026-06-21
    days on market $79,900 Active 88 DOM
  2. 2026-06-21
    days on market $79,900 Active 87 DOM
  3. 2026-06-18
    days on market $79,900 Active 85 DOM
  4. 2026-06-17
    days on market $79,900 Active 84 DOM
  5. 2026-06-16
    days on market $79,900 Active 83 DOM
  6. 2026-06-15
    days on market $79,900 Active 82 DOM
  7. 2026-06-13
    days on market $79,900 Active 80 DOM
  8. 2026-06-12
    days on market $79,900 Active 79 DOM
  9. 2026-06-09
    days on market $79,900 Active 76 DOM
  10. 2026-06-08
    days on market $79,900 Active 75 DOM
  11. 2026-06-08
    days on market $79,900 Active 74 DOM
  12. 2026-06-04
    days on market $79,900 Active 70 DOM
  13. 2026-06-02
    days on market $79,900 Active 69 DOM
  14. 2026-06-01
    days on market $79,900 Active 68 DOM
  15. 2026-05-31
    days on market $79,900 Active 67 DOM
  16. 2026-04-21
    price $79,900 930-char remark
    Show marketing remark (930 chars)

    Sometimes down sizing isn't just about the square footage. It's about a home that reduces your utility and tax costs; and growing some of your own food by making the most of the land. 302 Fox Ridge Lane is a one level home that has been renovated to keep you snug and warm in the winter and cool in the summer while watching nature from your sunroom or enjoying the fruits (literally) of your labor. The floors have extra insulation as well as heat underneath to keep them warm and your pipes safe from freezing. With a pellet stove for winter and air conditioning for those hot days you will always be comfortable. The solar system provides a minimal electric bill and ensures you will have electricity even when the power is out. The appliances and water heater are newer to give you peace of mind. Do you need room to sleep a crowd? There is space in the sunroom for a sofa bed, bunks and / or a futon. Come and be impressed.

  17. 2026-03-25
    listed $90,000 Active 930-char remark
    Show marketing remark (930 chars)

    Sometimes down sizing isn't just about the square footage. It's about a home that reduces your utility and tax costs; and growing some of your own food by making the most of the land. 302 Fox Ridge Lane is a one level home that has been renovated to keep you snug and warm in the winter and cool in the summer while watching nature from your sunroom or enjoying the fruits (literally) of your labor. The floors have extra insulation as well as heat underneath to keep them warm and your pipes safe from freezing. With a pellet stove for winter and air conditioning for those hot days you will always be comfortable. The solar system provides a minimal electric bill and ensures you will have electricity even when the power is out. The appliances and water heater are newer to give you peace of mind. Do you need room to sleep a crowd? There is space in the sunroom for a sofa bed, bunks and / or a futon. Come and be impressed.

  18. 2020-04-29
    soldstatus $27,000 674-char remark
    Show marketing remark (674 chars)

    2002 Hyline Park model camper on 1 lot inside Glendale Yearound. This spacious camper has 1 bedroom and a bathroom with normal sized shower and toilet. This camper comes with a WASHER AND DRYER. This is a corner lot with a stream running right beside it. The pavilion has been recently painted and the deck has new screening. A small shed and a new firepit area are behind the camper. The roof is only 1 year old. The electrical service has been upgraded and new motion lights installed all around the property. Glendale Yearound is a gated community located minutes from Glendale Lake and Prince Gallitzin State Park. Community Pool, Basketball, Tennis, Security, and more.

  19. 2019-06-05
    listed $29,000 674-char remark
    Show marketing remark (674 chars)

    2002 Hyline Park model camper on 1 lot inside Glendale Yearound. This spacious camper has 1 bedroom and a bathroom with normal sized shower and toilet. This camper comes with a WASHER AND DRYER. This is a corner lot with a stream running right beside it. The pavilion has been recently painted and the deck has new screening. A small shed and a new firepit area are behind the camper. The roof is only 1 year old. The electrical service has been upgraded and new motion lights installed all around the property. Glendale Yearound is a gated community located minutes from Glendale Lake and Prince Gallitzin State Park. Community Pool, Basketball, Tennis, Security, and more.

  20. 2016-09-20
    soldstatus $12,000
  21. 2016-05-29
    listed $24,000
  22. 2014-07-01
    soldstatus $23,500
  23. 2013-09-14
    listed $24,900
  24. 2009-06-26
    soldstatus $36,500
  25. 2007-07-23
    listed $38,900

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% 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
$9,996
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$1,066
− Repairs & maintenance
−$800
− Management
−$800
− HOA
−$648
− Depreciation
−$2,324
Taxable loss
−$1,316
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$316
After-tax cash flow
$272/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 · 12 photos

Fair 45/100 Moderate rehab

This manufactured home requires moderate repairs and maintenance, with potential for significant value increase through painting and landscaping.

Repairs flagged

  • Moderate Exterior siding — Weathered and needs repainting
  • Moderate Interior walls/paint — Worn and could benefit from fresh paint

Value-add opportunities

  • Both Painting exterior siding and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping and garden maintenance — Improves curb appeal and adds value
  • Resale Refrigerator and other appliances — Modernizes kitchen and attracts buyers

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Weathered and needs repainting Moderate $3,000–15,000
Interior walls/paint · Worn and could benefit from fresh paint Moderate $3,000–15,000
Total estimated repair cost · 2 items $6,000–30,000

Value-add ROI direction

  • Both Painting exterior siding and interior walls — Enhances curb appeal and interior aesthetics
  • Both Landscaping and garden maintenance — Improves curb appeal and adds value
  • Resale Refrigerator and other appliances — Modernizes kitchen and attracts buyers

ⓘ 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
Cambria Heights SD
NCES district ID
4204740
Math proficiency
27% ▼ -15.00%
Reading proficiency
63% ▼ -11.00%
Median HH income
$44,855
Composite
38.0/100
National rank
#4291
State rank
#280 of 539 in PA

Livability — Chest

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

+105.4% since first listed
10 events — show timeline
  • 2026-04-21 Price Changed $79,900 AHARMLS
  • 2026-03-25 Listed $90,000 AHARMLS
  • 2020-04-29 Sold (MLS) $27,000 AHARMLS
  • 2019-06-05 Listed $29,000 AHARMLS
  • 2016-09-20 Sold (MLS) $12,000 AHARMLS
  • 2016-05-29 Listed $24,000 AHARMLS
  • 2014-07-01 Sold (MLS) $23,500 AHARMLS
  • 2013-09-14 Listed $24,900 AHARMLS
  • 2009-06-26 Sold (MLS) $36,500 AHARMLS
  • 2007-07-23 Listed $38,900 AHARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…