CashFlowRE
Sign in Sign up
737 Lake Dr
B- Composite 69.71
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 +4.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$68,000

737 Lake Dr · East Manchester, PA 17347
2 bd · 1.0 ba · 792 sqft · Manufactured public records · 147 Days on market
Built 1973 ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedrrom, 1-bath manufactured home in the highly sought after Starview MHP in Mount Wolf features a 9' x 45' addition completed in 2020 with permits and up to code, creating a spacious living area. Updates from 2020 also include HVAC, electrical, and roof improvements. The property sits at the quiet end of the park on a generous lot with a shed, two concrete slabs ideal for outdoor seating or projects, and a French drain with stone to manage runoff from the addition. The layout includes a bright living room, functional kitchen and flexible spaces created by the addition. Enjoy comfortable one-level living in a central location while still being tucked away in a peaceful setting. Lot rent includes sewer and trash, and buyers must be approved by park management prior to occupancy.

Key facts

  • Built 1973
  • Listed 146 days

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 $68k.

Deal economics

  • At list price, monthly cash flow is $960 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Recommended offer: $60k (12.0% 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.
  • Northeastern York SD (suburban): math 45% / reading 63% proficiency, ranked #119 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 25 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,328 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $470 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 $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
2.66%
Cap rate
23.23%
Cash-on-cash
60.50%
DSCR
3.69
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$26,928
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
114 Starview Blvd 0.17mi 2/1.0 744 (-6%) 15mo $25,000 $34 70

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

Projected returns pro-forma

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

5-year hold
IRR
59.3%
Equity multiple
3.63×
Total profit
$50,149
Equity at exit
$10,139
10-year hold
IRR
64.0%
Equity multiple
7.43×
Total profit
$122,509
Equity at exit
$5,879

Cash invested: $19,040 (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 17347

Home prices YoY
-8.7%
Active inventory
25
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,810 medium interval (Pro) →
Mortgage (P&I)
$357
Tax est. 1.5%
$85 /mo · $1,020/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$960

Break-even live

Break-even rent $595
Max offer price $68,000
Occupancy floor 42%

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
$17,000
Closing costs
$2,040
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4000 Emerson Dr Mount Wolf, PA 1.0–3.0 1.0–2.5 1196 $1,810 $1.51 13d 18 1.45mi

Listing history 18 events

  1. 2026-06-18
    days on market $68,000 Active 147 DOM
  2. 2026-06-17
    days on market $68,000 Active 146 DOM
  3. 2026-06-16
    days on market $68,000 Active 145 DOM
  4. 2026-06-15
    days on market $68,000 Active 144 DOM
  5. 2026-06-14
    days on market $68,000 Active 142 DOM
  6. 2026-06-13
    days on market $68,000 Active 141 DOM
  7. 2026-06-10
    days on market $68,000 Active 139 DOM
  8. 2026-06-09
    days on market $68,000 Active 138 DOM
  9. 2026-06-08
    days on market $68,000 Active 137 DOM
  10. 2026-06-07
    days on market $68,000 Active 136 DOM
  11. 2026-06-05
    days on market $68,000 Active 133 DOM
  12. 2026-06-02
    days on market $68,000 Active 131 DOM
  13. 2026-06-01
    days on market $68,000 Active 130 DOM
  14. 2026-05-31
    days on market $68,000 Active 129 DOM
  15. 2026-05-30
    pricedays on market $68,000 Active 128 DOM
  16. 2026-03-27
    price $72,000 795-char remark
    Show marketing remark (795 chars)

    This 3-bedrrom, 1-bath manufactured home in the highly sought after Starview MHP in Mount Wolf features a 9' x 45' addition completed in 2020 with permits and up to code, creating a spacious living area. Updates from 2020 also include HVAC, electrical, and roof improvements. The property sits at the quiet end of the park on a generous lot with a shed, two concrete slabs ideal for outdoor seating or projects, and a French drain with stone to manage runoff from the addition. The layout includes a bright living room, functional kitchen and flexible spaces created by the addition. Enjoy comfortable one-level living in a central location while still being tucked away in a peaceful setting. Lot rent includes sewer and trash, and buyers must be approved by park management prior to occupancy.

  17. 2026-01-23
    listed $75,000 Active 795-char remark
    Show marketing remark (795 chars)

    This 3-bedrrom, 1-bath manufactured home in the highly sought after Starview MHP in Mount Wolf features a 9' x 45' addition completed in 2020 with permits and up to code, creating a spacious living area. Updates from 2020 also include HVAC, electrical, and roof improvements. The property sits at the quiet end of the park on a generous lot with a shed, two concrete slabs ideal for outdoor seating or projects, and a French drain with stone to manage runoff from the addition. The layout includes a bright living room, functional kitchen and flexible spaces created by the addition. Enjoy comfortable one-level living in a central location while still being tucked away in a peaceful setting. Lot rent includes sewer and trash, and buyers must be approved by park management prior to occupancy.

  18. 2026-01-21
    historical $75,000 795-char remark
    Show marketing remark (795 chars)

    This 3-bedrrom, 1-bath manufactured home in the highly sought after Starview MHP in Mount Wolf features a 9' x 45' addition completed in 2020 with permits and up to code, creating a spacious living area. Updates from 2020 also include HVAC, electrical, and roof improvements. The property sits at the quiet end of the park on a generous lot with a shed, two concrete slabs ideal for outdoor seating or projects, and a French drain with stone to manage runoff from the addition. The layout includes a bright living room, functional kitchen and flexible spaces created by the addition. Enjoy comfortable one-level living in a central location while still being tucked away in a peaceful setting. Lot rent includes sewer and trash, and buyers must be approved by park management prior to occupancy.

ⓘ 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 ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$21,720
− Mortgage interest
−$3,809
− Property taxes
−$1,020
− Insurance
−$340
− Repairs & maintenance
−$1,738
− Management
−$1,738
− Depreciation
−$1,978
Taxable income
$11,098
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,663
After-tax cash flow
$8,856/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
Northeastern York SD
NCES district ID
4217520
Math proficiency
45% ▼ -12.00%
Reading proficiency
63% ▼ -10.00%
Median HH income
$60,807
Composite
47.06/100
National rank
#2338
State rank
#119 of 539 in PA

Livability — East Manchester

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

Census & demographics

Population (ZIP)
6,186

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 (89%)
Race & ethnicity
White 89% Hispanic / Latino 6% Black 4% Two or more races 1%
Hispanic origin (detail)
Puerto Rican 2% Dominican 3%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -26.55%
Current HPI
277.6741
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

-4.0% since first listed
3 events — show timeline
  • 2026-03-27 Price Changed $72,000 BRIGHT MLS
  • 2026-01-23 Listed $75,000 BRIGHT MLS
  • 2026-01-21 Coming Soon $75,000 BRIGHT MLS

Property tax history

+4.8%/yr

Latest (2025): $61 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…