CashFlowRE
Sign in Sign up
4 Gaslight Pl
B+ Composite 78.43
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

4 Gaslight Pl · Quakertown, PA 18951
3 bd · 2.0 ba · 1,456 sqft · Manufactured · 50 Days on market
Built 2022 5,000 sqft lot $76/sqft · 24% below area Est $144k · 24% under ↓ 31% since listing

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

Listing remarks MLS

Welcome to 4 Gaslight Place, located in the desirable Melody Lakes Community in Quakertown—where convenience meets lifestyle. Investor Special! This spacious double-wide manufactured home is being sold as-is, offering a fantastic opportunity for investors or buyers looking to add value and make it their own. Featuring easy one-story living with an open floor plan designed for both comfort and functionality, this home includes 3 bedrooms and 2 full bathrooms—providing a solid layout with great potential. The main living area flows seamlessly into a combined dining and living space, creating an ideal setup for everyday living or entertaining. The kitchen features granite countertops, a center island for additional prep space, and stainless steel appliances. Additional highlights include in-unit laundry hookups and a private storage shed for added convenience. Melody Lakes Community offers a variety of amenities including snow removal, common area maintenance, a community pool, golf course, fishing ponds, and more. If you're looking for a value-add opportunity in a community with great amenities, this is one you won’t want to miss.

Key facts

  • 5,000 sq ft lot
  • Community pool
  • Built 2022

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 $110k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.5% vs local median 4.2% in Quakertown — 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 80/100 on livability (#222 in PA, #1,945 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living A; Watch: commute F.
  • Quakertown Community SD (suburban): math 45% / reading 55% proficiency, ranked #154 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 147 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 663 units permitted in Bucks County in 2024 (106 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bucks County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $30k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 23% 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 $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 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 A-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. 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.
  5. 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.
  6. 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
2.03%
Cap rate
18.46%
Cash-on-cash
43.44%
DSCR
2.93
GRM
4.1

CMA / ARV

ARV (median comp)
$144,477
List price
$110,000
Delta
-23.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
40.3%
Equity multiple
2.73×
Total profit
$53,152
Equity at exit
$16,401
10-year hold
IRR
46.6%
Equity multiple
5.47×
Total profit
$137,581
Equity at exit
$9,511

Cash invested: $30,800 (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 18951

Active inventory
147
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,232 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$26 /mo · $311/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$1,115

Break-even live

Break-even rent $821
Max offer price $110,000
Occupancy floor 45%

Sensitivity live

Price -10% $1,177 -5% $1,146 +0% $1,115 +5% $1,084 +10% $1,053
Rent -10% $939 -5% $1,027 +0% $1,115 +5% $1,203 +10% $1,291
Rate -1.0pp $1,170 -0.5pp $1,143 base $1,115 +0.5pp $1,086 +1.0pp $1,057

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
$27,500
Closing costs
$3,300
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
167 Sunshine Dr Quakertown, PA 3.0 1.5 1616 $2,150 $1.33 25d 1 0.86mi

Listing history 10 events

  1. 2026-06-02
    statusdays on market $110,000 Pending 50 DOM
  2. 2026-06-01
    days on market $110,000 Active 49 DOM
  3. 2026-05-31
    days on market $110,000 Active 48 DOM
  4. 2026-05-07
    price $120,000 1164-char remark
    Show marketing remark (1164 chars)

    Welcome to 4 Gaslight Place, located in the desirable Melody Lakes Community in Quakertown—where convenience meets lifestyle. Investor Special! This spacious double-wide manufactured home is being sold as-is, offering a fantastic opportunity for investors or buyers looking to add value and make it their own. Featuring easy one-story living with an open floor plan designed for both comfort and functionality, this home includes 3 bedrooms and 2 full bathrooms—providing a solid layout with great potential. The main living area flows seamlessly into a combined dining and living space, creating an ideal setup for everyday living or entertaining. The kitchen features granite countertops, a center island for additional prep space, and stainless steel appliances. Additional highlights include in-unit laundry hookups and a private storage shed for added convenience. Melody Lakes Community offers a variety of amenities including snow removal, common area maintenance, a community pool, golf course, fishing ponds, and more. If you're looking for a value-add opportunity in a community with great amenities, this is one you won’t want to miss.

  5. 2026-05-01
    status Active 1164-char remark
    Show marketing remark (1164 chars)

    Welcome to 4 Gaslight Place, located in the desirable Melody Lakes Community in Quakertown—where convenience meets lifestyle. Investor Special! This spacious double-wide manufactured home is being sold as-is, offering a fantastic opportunity for investors or buyers looking to add value and make it their own. Featuring easy one-story living with an open floor plan designed for both comfort and functionality, this home includes 3 bedrooms and 2 full bathrooms—providing a solid layout with great potential. The main living area flows seamlessly into a combined dining and living space, creating an ideal setup for everyday living or entertaining. The kitchen features granite countertops, a center island for additional prep space, and stainless steel appliances. Additional highlights include in-unit laundry hookups and a private storage shed for added convenience. Melody Lakes Community offers a variety of amenities including snow removal, common area maintenance, a community pool, golf course, fishing ponds, and more. If you're looking for a value-add opportunity in a community with great amenities, this is one you won’t want to miss.

  6. 2026-04-28
    status Pending 1164-char remark
    Show marketing remark (1164 chars)

    Welcome to 4 Gaslight Place, located in the desirable Melody Lakes Community in Quakertown—where convenience meets lifestyle. Investor Special! This spacious double-wide manufactured home is being sold as-is, offering a fantastic opportunity for investors or buyers looking to add value and make it their own. Featuring easy one-story living with an open floor plan designed for both comfort and functionality, this home includes 3 bedrooms and 2 full bathrooms—providing a solid layout with great potential. The main living area flows seamlessly into a combined dining and living space, creating an ideal setup for everyday living or entertaining. The kitchen features granite countertops, a center island for additional prep space, and stainless steel appliances. Additional highlights include in-unit laundry hookups and a private storage shed for added convenience. Melody Lakes Community offers a variety of amenities including snow removal, common area maintenance, a community pool, golf course, fishing ponds, and more. If you're looking for a value-add opportunity in a community with great amenities, this is one you won’t want to miss.

  7. 2026-04-10
    listed $140,000 Active 1164-char remark
    Show marketing remark (1164 chars)

    Welcome to 4 Gaslight Place, located in the desirable Melody Lakes Community in Quakertown—where convenience meets lifestyle. Investor Special! This spacious double-wide manufactured home is being sold as-is, offering a fantastic opportunity for investors or buyers looking to add value and make it their own. Featuring easy one-story living with an open floor plan designed for both comfort and functionality, this home includes 3 bedrooms and 2 full bathrooms—providing a solid layout with great potential. The main living area flows seamlessly into a combined dining and living space, creating an ideal setup for everyday living or entertaining. The kitchen features granite countertops, a center island for additional prep space, and stainless steel appliances. Additional highlights include in-unit laundry hookups and a private storage shed for added convenience. Melody Lakes Community offers a variety of amenities including snow removal, common area maintenance, a community pool, golf course, fishing ponds, and more. If you're looking for a value-add opportunity in a community with great amenities, this is one you won’t want to miss.

  8. 2022-12-16
    soldstatus $177,000 Closed 432-char remark
    Show marketing remark (432 chars)

    Brand new 2022 Skyline Custom Kitchen Model on a large lot offers many upgrades. The kitchen has recessed lighting, a large island, tile backsplash and soft close drawers which make the heart of this home a must see! The lot area behind the home offers privacy for entertaining and plenty of room for a deck, patio, or screened in three season room. Take advantage of this combination and simply enjoy the tranquility of your home.

  9. 2022-12-13
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Brand new 2022 Skyline Custom Kitchen Model on a large lot offers many upgrades. The kitchen has recessed lighting, a large island, tile backsplash and soft close drawers which make the heart of this home a must see! The lot area behind the home offers privacy for entertaining and plenty of room for a deck, patio, or screened in three season room. Take advantage of this combination and simply enjoy the tranquility of your home.

  10. 2022-10-19
    listed $175,000 Active 432-char remark
    Show marketing remark (432 chars)

    Brand new 2022 Skyline Custom Kitchen Model on a large lot offers many upgrades. The kitchen has recessed lighting, a large island, tile backsplash and soft close drawers which make the heart of this home a must see! The lot area behind the home offers privacy for entertaining and plenty of room for a deck, patio, or screened in three season room. Take advantage of this combination and simply enjoy the tranquility of your home.

ⓘ 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
$311 · $26/mo
Projected year-2 tax
$1,024 · $85/mo
Expected delta
+$714/yr (+$59/mo · 229.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$26,788
− Mortgage interest
−$6,162
− Property taxes
−$311
− Insurance
−$550
− Repairs & maintenance
−$2,143
− Management
−$2,143
− Depreciation
−$3,200
Taxable income
$12,279
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,947
After-tax cash flow
$10,432/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
Quakertown Community SD
NCES district ID
4219890
Math proficiency
45% ▼ -11.00%
Reading proficiency
55% ▼ -15.00%
Median HH income
$66,186
Composite
44.3/100
National rank
#2833
State rank
#154 of 539 in PA

Livability — Quakertown

Score
80/100
State rank
#222
US rank
#1945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Bucks County · 506,477 people
City population
36,568
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
36,568
Household income
$98,268
Rent vs Own
18.0% rent · 82.0% own
Severe rent burden
488.0

Population outlook (Bucks County) Hauer SSP2

Today (2025)
630,973 people
By 2030
627,093 · -0.6%
By 2040
609,680 · -3.4%
By 2050
584,225 · -7.4%
By 2075
539,840 · -14.4%
By 2100
483,970 · -23.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Hispanic / Latino 6% Asian 3% Black 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Romanian 5% Polish 3% Slovak 2%
Foreign-born
7% · Canada, China, Jamaica
Languages at home
90% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Bucks

2024 margin
Toss-up / Even · D 49.5% · R 49.5%
2008→2024 swing
-8.7pp toward R · 2008: 8.7pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+4.4 2016: D+0.6 2012: D+1.2 2008: D+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -247.25%
Current HPI
283.2262
Rent YoY
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

-31.4% since first listed
7 events — show timeline
  • 2026-05-07 Price Changed $120,000 BRIGHT MLS
  • 2026-05-01 Relisted BRIGHT MLS
  • 2026-04-28 Pending BRIGHT MLS
  • 2026-04-10 Listed $140,000 BRIGHT MLS
  • 2022-12-16 Sold (MLS) $177,000 BRIGHT MLS
  • 2022-12-13 Pending BRIGHT MLS
  • 2022-10-19 Listed $175,000 BRIGHT MLS

Property tax history

+1.3%/yr

Latest (2015): $311 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…