CashFlowRE
Sign in Sign up
49 Pine Hill Dr
B Composite 74.97
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 +6.3/10.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$126,000

49 Pine Hill Dr · Jackson, PA 16936
3 bd · 2.0 ba · 924 sqft · Manufactured public records · 5 Days on market
Built 1985 3.49 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't Judge a Book by Its Cover! Escape to your own private retreat with this affordable manufactured home nestled on 3.49 acres of peaceful rural land. This property offers the perfect opportunity for an investor, DIY enthusiast, or buyer looking for privacy and potential. The interior has already been transformed with fresh paint, brand new flooring throughout, new drywall, updated fixtures, a new kitchen faucet, and numerous improvements that create a clean, refreshed living space. Major updates are complete, including a new electrical panel and breakers, updated well system with a new well cap, pressure tank, and outdoor hose bibb. The exterior siding still needs to be finished, giving the next owner the opportunity to choose their own style and make it truly their own. Whether you're looking for a move-in ready home, investment opportunity, or a property to continue improving over time, this one offers incredible value. Seller must find suitable housing.

Key facts

  • 3.49 acres
  • New drywall
  • Fresh paint

Tags

3.49 ACRESFRESH PAINTNEW FLOORINGNEW DRYWALLUPDATED FIXTURESNEW KITCHEN FAUCET

Property features AI

Finance

  • Other: Irregular, wooded 3.49-acre lot (private road/right of way access); Lot dimensions ~243 x 795

Exterior

  • Parking: No garage
  • Utilities: Well water; Sewer connected
  • Home design: Single-wide mobile home; Single-story; Existing (pre-owned) condition
  • Construction: Aluminum siding; Wood siding; Shingle roof; Pillar/post/pier foundation; Built previously (existing)
  • Exterior features: Dirt driveway; Shed(s)/storage

Interior

  • Kitchen: Gas range; Gas oven; Refrigerator; Eat-in kitchen
  • Bedrooms: 2 main-level bedrooms
  • Flooring: Luxury vinyl
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Gas heating; Forced air; Radiant heat
  • Interior features: Eat-in kitchen; Main level primary suite
  • Laundry & utility: Washer; Dryer; Gas water heater

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 3-bed/2.0-bath manufactured listed at $126k.

Deal economics

  • At list price, monthly cash flow is $630 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $126k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Northern Tioga SD (rural): math 34% / reading 54% proficiency, ranked #301 of 539 in PA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 32 units permitted in Tioga County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($871 loan paydown + $3k appreciation (2.6% local appreciation)).
  • Tioga County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 2y 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 $30k; list at $126k implies a 327% gain — meaningful room to come down on a strong offer.
Recommended offer $126,000

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
1.51%
Cap rate
12.30%
Cash-on-cash
21.44%
DSCR
1.95
GRM
5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.56% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
2.49×
Total profit
$52,445
Equity at exit
$53,555
10-year hold
IRR
27.9%
Equity multiple
4.80×
Total profit
$134,175
Equity at exit
$80,202

Cash invested: $35,280 (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 16936

Home prices YoY
1.1%
Active inventory
8
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,900 medium interval (Pro) →
Mortgage (P&I)
$661
Tax est. 1.5%
$158 /mo · $1,890/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$630

Break-even live

Break-even rent $1,102
Max offer price $126,000
Occupancy floor 62%

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
$31,500
Closing costs
$3,780
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 6 events

  1. 2026-06-18
    days on market $126,000 Active 5 DOM
  2. 2026-06-17
    days on market $126,000 Active 4 DOM
  3. 2026-06-16
    days on market $126,000 Active 3 DOM
  4. 2026-06-15
    days on market $126,000 Active 2 DOM
  5. 2026-06-13
    remarks 693-char remark
    Show marketing remark (973 chars)

    Don't Judge a Book by Its Cover! Escape to your own private retreat with this affordable manufactured home nestled on 3.49 acres of peaceful rural land. This property offers the perfect opportunity for an investor, DIY enthusiast, or buyer looking for privacy and potential. The interior has already been transformed with fresh paint, brand new flooring throughout, new drywall, updated fixtures, a new kitchen faucet, and numerous improvements that create a clean, refreshed living space. Major updates are complete, including a new electrical panel and breakers, updated well system with a new well cap, pressure tank, and outdoor hose bibb. The exterior siding still needs to be finished, giving the next owner the opportunity to choose their own style and make it truly their own. Whether you're looking for a move-in ready home, investment opportunity, or a property to continue improving over time, this one offers incredible value. Seller must find suitable housing.

  6. 2026-06-13
    listed $126,000 Active 1 DOM
    Show marketing remark (973 chars)

    Don't Judge a Book by Its Cover! Escape to your own private retreat with this affordable manufactured home nestled on 3.49 acres of peaceful rural land. This property offers the perfect opportunity for an investor, DIY enthusiast, or buyer looking for privacy and potential. The interior has already been transformed with fresh paint, brand new flooring throughout, new drywall, updated fixtures, a new kitchen faucet, and numerous improvements that create a clean, refreshed living space. Major updates are complete, including a new electrical panel and breakers, updated well system with a new well cap, pressure tank, and outdoor hose bibb. The exterior siding still needs to be finished, giving the next owner the opportunity to choose their own style and make it truly their own. Whether you're looking for a move-in ready home, investment opportunity, or a property to continue improving over time, this one offers incredible value. Seller must find suitable housing.

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$22,803
− Mortgage interest
−$7,058
− Property taxes
−$1,890
− Insurance
−$630
− Repairs & maintenance
−$1,824
− Management
−$1,824
− Depreciation
−$3,665
Taxable income
$5,911
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,419
After-tax cash flow
$6,146/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
Northern Tioga SD
NCES district ID
4217730
Math proficiency
34% ▼ -4.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$41,816
Composite
36.95/100
National rank
#4534
State rank
#301 of 539 in PA

Livability — Jackson

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

Census & demographics

Census place
Millerton, PA
Population (ZIP)
2,072

Population outlook (Tioga County) Hauer SSP2

Today (2025)
40,253 people
By 2030
38,795 · -3.6%
By 2040
35,376 · -12.1%
By 2050
32,081 · -20.3%
By 2075
24,341 · -39.5%
By 2100
17,180 · -57.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 3% Iranian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Tioga

2024 margin
Solid R (+51.8) · D 23.6% · R 75.4% · Other 1.0%
2008→2024 swing
-24.3pp toward R · 2008: -27.4pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+51.2 2016: R+53.6 2012: R+34.8 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.56%
Current HPI
236.2636
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

+26.6% since first listed
14 events — show timeline
  • 2026-06-13 Listed $126,000 UNYREIS
  • 2026-06-13 Listed $126,000 NMPA
  • 2025-12-08 Sold (MLS) $29,500 NMPA
  • 2025-11-09 Pending NMPA
  • 2025-09-12 Price Changed $29,500 NMPA
  • 2025-08-28 Listed $32,000 NMPA
  • 2025-07-30 Sold (MLS) $89,900 NMPA
  • 2025-06-28 Contingent NMPA
  • 2025-05-08 Price Changed $172,200 NMPA
  • 2025-05-08 Price Changed $94,900 NMPA
  • 2024-11-05 Listed $99,500 NMPA
  • 2024-11-05 Listed $34,000 NMPA
  • 2024-11-04 Listed $175,200 NMPA
  • 2024-09-08 Listed $99,500 NMPA

Property tax history

-0.5%/yr

Latest (2025): $184 · -45.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…