CashFlowRE
Sign in Sign up
62 Upper Loop Rd 🏷️ Likely Rental
D Composite 44.01
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
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$8,300

62 Upper Loop Rd · Centre, PA 19533
2 bd · 2.0 ba · 952 sqft · Manufactured public records · 13 Days on market
Built 1978 1,307 sqft lot $9/sqft · 97% below area $735/mo HOA · 52% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover an opportunity with this 2-bedroom, 2-bath manufactured home built in 1978, offering 952 sq. ft. of living space within a peaceful wooded community in Leesport, PA. Nestled on a rented lot, the home features a spacious open-concept common area and a desirable split bedroom layout, with a bedroom and full bath on each side of the home for added privacy and functionality. Surrounded by mature trees and open common areas, the setting offers a serene atmosphere with plenty of potential for the right buyer. This property is in need of repairs and is best suited for an investor, handyman, or buyer looking to renovate and restore the home to its full potential. Home is being sold strictly

Key facts

  • 1,307 sq ft lot
  • Built 1978
  • Listed 13 days

Property features AI

Finance

  • Other: Fee simple ownership; Not in a federal flood zone; Above-grade finished area reported as 952 sq ft (assessor)
  • HOA & community: Monthly HOA fee of $735

Exterior

  • Parking: On-street parking
  • Utilities: Electric hot water; Community water; On-site septic
  • Home design: Manufactured home; Single wide
  • Construction: Frame construction; Above-grade and below-grade structures noted
  • Exterior features: Backs to open common area; Backs to trees; Rented lot; Lot dimensions approximately 40 x 25

Interior

  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Interior features: No basement; Living area reported by assessor
  • Laundry & utility: In-unit washer and dryer; Has laundry

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 $8,300 price doesn't fit this home's estimated sale value (~$249,795) 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/2.0-bath manufactured listed at $8k.

Deal economics

  • At list price, monthly cash flow is $316 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $8k).

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Schuylkill Valley SD (suburban): math 35% / reading 55% proficiency, ranked #240 of 539 in PA (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 38 active listings in the ZIP; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $57 of loan paydown is wiped out by about $249 of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $2k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; HOA is 52% of rent.
Recommended offer $8,300

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
17.02%
Cap rate
52.01%
Cash-on-cash
163.26%
DSCR
8.26
GRM
0.5

CMA / ARV

ARV (median comp)
$249,795
List price
$8,300
Delta
-96.68%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
52-17 B Upper Loop Rd 0.01mi 2/1.0 910 (-4%) 18mo $43,500 $48 73

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
Equity multiple
9.29×
Total profit
$19,271
Equity at exit
$1,238
10-year hold
IRR
Equity multiple
20.21×
Total profit
$44,653
Equity at exit
$718

Cash invested: $2,324 (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 19533

Home prices YoY
-15.6%
Active inventory
38
Price-to-rent
0.5×

Monthly cashflow live

Estimated rent
$1,413 medium interval (Pro) →
Mortgage (P&I)
$44
Tax from tax record
$18 /mo · $217/yr
Insurance
$3
HOA
$735
Vacancy / Maint / Mgmt
$297
Net cashflow
$316

Break-even live

Break-even rent $1,013
Max offer price $8,300
Occupancy floor 73%

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
$2,075
Closing costs
$249
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
$735 · $8,820/yr

Listing history 1 events

  1. 2026-05-13
    listed $8,300 Active 796-char remark

ⓘ 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
$217 · $18/mo
Projected year-2 tax
$217 · $18/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 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
$16,956
− Mortgage interest
−$465
− Property taxes
−$217
− Insurance
−$42
− Repairs & maintenance
−$1,356
− Management
−$1,356
− HOA
−$8,820
− Depreciation
−$241
Taxable income
$4,458
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,070
After-tax cash flow
$2,724/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
Schuylkill Valley SD
NCES district ID
4220970
Math proficiency
35% ▼ -16.00%
Reading proficiency
55% ▼ -14.00%
Median HH income
$66,301
Composite
40.12/100
National rank
#3801
State rank
#240 of 539 in PA

Livability — Centre

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

Census & demographics

Population (ZIP)
8,823

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 6% Two or more races 4% Black 2% Native American 1%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 6% Iranian 4% Serbian 3%
Foreign-born
2% · Canada, Vietnam
Languages at home
94% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.55%
Current HPI
279.0823
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

2 events — show timeline
  • 2026-05-26 Pending BRIGHT MLS
  • 2026-05-13 Listed $8,300 BRIGHT MLS

Property tax history

+1.0%/yr

Latest (2026): $217 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…