CashFlowRE
Sign in Sign up
1451 Old Pottstown Pike 🏷️ Likely Rental
D+ Composite 48.7
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +5.9/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$9,500

1451 Old Pottstown Pike · Exton, PA 19380
2 bd · 1.0 ba · 720 sqft · Manufactured · 58 Days on market
Built 1989 $13/sqft · 98% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Only mobile home for sale. 1989 build. Roof replaced 3 years ago, heater replaced 4 years ago. Newer washer and dryer. Mostly cosmetic: dated wallpaper and carpet, kitchen and bath need a refresh. Vacant, easy to show. Important: price reflects buyer responsibility to relocate the mobile home. The land is not included. Only the mobile home, which needs to be relocated, is for sale; the land and property on the lot ARE NOT for sale. Buyer is responsible for removing or relocating the mobile home after closing. We can give you roughly 30 - 60 days post close to arrange relocation to a mobile home park or private lot, but the home has to be moved. This is why the price is what it is.

Key facts

  • Built 1989
  • Listed 58 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $9,500 price doesn't fit this home's estimated sale value (~$407,828) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $10k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $10k).
  • Recommended offer: $9k (3.0% below list) — sets the bar for market timing.
  • Cap rate 197.7% vs local median 3.1% in Exton — 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 89/100 on livability (#22 in PA, #136 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute F, cost of living F.
  • West Chester Area SD (suburban): math 56% / reading 74% proficiency, ranked #34 of 539 in PA (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.5%/yr); 158 active listings in the ZIP; high-income renter base; 1,513 units permitted in Chester County in 2024 (354 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $66 of loan paydown is wiped out by about $285 of value loss. Plan a longer hold.
  • Chester County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($9k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $9,215 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
21.06%
Cap rate
197.66%
Cash-on-cash
683.44%
DSCR
31.41
GRM
0.4

CMA / ARV

ARV (median comp)
$407,828
List price
$9,500
Delta
-97.67%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.52% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
37.10×
Total profit
$96,032
Equity at exit
$1,416
10-year hold
IRR
Equity multiple
80.83×
Total profit
$212,354
Equity at exit
$821

Cash invested: $2,660 (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 19380

Rents YoY
3.5%
Active inventory
158
Price-to-rent
0.4×

Monthly cashflow live

Estimated rent
$2,001 medium interval (Pro) →
Mortgage (P&I)
$50
Tax est. 1.5%
$12 /mo · $142/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$1,515

Break-even live

Break-even rent $83
Max offer price $9,500
Occupancy floor 19%

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
$2,375
Closing costs
$285
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 16 events

  1. 2026-06-18
    days on market $9,500 Active 58 DOM
  2. 2026-06-17
    days on market $9,500 Active 57 DOM
  3. 2026-06-16
    days on market $9,500 Active 56 DOM
  4. 2026-06-15
    days on market $9,500 Active 55 DOM
  5. 2026-06-13
    days on market $9,500 Active 53 DOM
  6. 2026-06-09
    days on market $9,500 Active 49 DOM
  7. 2026-06-08
    days on market $9,500 Active 48 DOM
  8. 2026-06-07
    days on market $9,500 Active 47 DOM
  9. 2026-06-04
    days on market $9,500 Active 44 DOM
  10. 2026-06-03
    days on market $9,500 Active 43 DOM
  11. 2026-06-02
    days on market $9,500 Active 42 DOM
  12. 2026-06-01
    days on market $9,500 Active 41 DOM
  13. 2026-05-31
    days on market $9,500 Active 40 DOM
  14. 2026-05-07
    price $9,500 691-char remark
    Show marketing remark (691 chars)

    Only mobile home for sale. 1989 build. Roof replaced 3 years ago, heater replaced 4 years ago. Newer washer and dryer. Mostly cosmetic: dated wallpaper and carpet, kitchen and bath need a refresh. Vacant, easy to show. Important: price reflects buyer responsibility to relocate the mobile home. The land is not included. Only the mobile home, which needs to be relocated, is for sale; the land and property on the lot ARE NOT for sale. Buyer is responsible for removing or relocating the mobile home after closing. We can give you roughly 30 - 60 days post close to arrange relocation to a mobile home park or private lot, but the home has to be moved. This is why the price is what it is.

  15. 2026-04-21
    listed $15,000 Active 691-char remark
    Show marketing remark (691 chars)

    Only mobile home for sale. 1989 build. Roof replaced 3 years ago, heater replaced 4 years ago. Newer washer and dryer. Mostly cosmetic: dated wallpaper and carpet, kitchen and bath need a refresh. Vacant, easy to show. Important: price reflects buyer responsibility to relocate the mobile home. The land is not included. Only the mobile home, which needs to be relocated, is for sale; the land and property on the lot ARE NOT for sale. Buyer is responsible for removing or relocating the mobile home after closing. We can give you roughly 30 - 60 days post close to arrange relocation to a mobile home park or private lot, but the home has to be moved. This is why the price is what it is.

  16. 2001-01-18
    soldstatus $60,000

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$24,009
− Mortgage interest
−$532
− Property taxes
−$142
− Insurance
−$48
− Repairs & maintenance
−$1,921
− Management
−$1,921
− Depreciation
−$276
Taxable income
$19,169
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,601
After-tax cash flow
$13,579/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 Chester Area SD
NCES district ID
4225290
Math proficiency
56% ▼ -8.00%
Reading proficiency
74% ▼ -6.00%
Median HH income
$87,125
Composite
58.7/100
National rank
#980
State rank
#34 of 539 in PA

Livability — Exton

Score
89/100
State rank
#22
US rank
#136

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Chester County · 432,350 people
City population
21,709
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
49,856
Household income
$122,899
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
1590.0

Population outlook (Chester County) Hauer SSP2

Today (2025)
546,756 people
By 2030
559,441 · +2.3%
By 2040
576,377 · +5.4%
By 2050
580,602 · +6.2%
By 2075
581,575 · +6.4%
By 2100
540,922 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 6% Hispanic / Latino 6% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Romanian 5% Slovak 2% Scotch-Irish 2%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 4% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Chester

2024 margin
D (+14.5) · D 56.7% · R 42.2% · Other 1.0%
2008→2024 swing
+5.2pp toward D · 2008: 9.2pp · 2024: 14.5pp
All cycles
2024: D+14.5 2020: D+17.0 2016: D+9.2 2012: R+0.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -349.57%
Current HPI
286.4699
Rent YoY
▲ 3.52%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-84.2% since first listed
3 events — show timeline
  • 2026-05-07 Price Changed $9,500 BRIGHT MLS
  • 2026-04-21 Listed $15,000 BRIGHT MLS
  • 2001-01-18 Sold (Public Records) $60,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $3,750 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…