CashFlowRE
Sign in Sign up
2 Ponderosa Ln
C+ Composite 64.05
Why this score? — see what drove the C+ 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 +27.1/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Schools +3.8/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$99,990

2 Ponderosa Ln · Quarryville, PA 17560
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 24 Days on market
Built 2022 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Pride for Ownership with this Newer home located in a desirable and neighborhoods in Solanco School Districts. 2022 Lovely 1 Level of Living . Great Open Concept, Kitchen / Dining Combo. Generous size Bedrooms on opposite ends. This is a Small Close-Knit Community. 2 Off Street parking spaces w/ nearby additional parking. Economical Heat and Lower Taxes, Makes this home an Affordable option.

Key facts

  • Built 2022
  • Listed 24 days

Property features AI

Finance

  • Other: Improvement assessed (per assessor) $28,100
  • Financial info: Ownership: Ground rent; Ground rent paid monthly; Property manager present; Lease not considered

Exterior

  • Parking: Other parking
  • Utilities: Community water; Community septic tank
  • Home design: Manufactured single-wide home; Property in excellent to very good condition
  • Construction: Aluminum siding
  • Exterior features: Porch with roof; Other structures above and below grade; Not in a federal flood zone; Ground rent $605 monthly

Interior

  • Bedrooms: 2 bedrooms on main level
  • Bathrooms: 1 full bathroom on main level; 1 full bathroom total
  • Heating & cooling: Forced air heating; Propane (leased) heating fuel; Central air conditioning; Electric cooling fuel; Electric hot water
  • Interior features: No basement; Living area estimated

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 $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $283 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 1.5% in Quarryville — 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 74/100 on livability (#499 in PA, #4,587 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Solanco SD (rural): math 31% / reading 57% proficiency, ranked #272 of 539 in PA (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 25 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,093 units permitted in Lancaster County in 2024 (201 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $692 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lancaster County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
Recommended offer $98,490 (1.5% below list)

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
1.13%
Cap rate
9.69%
Cash-on-cash
12.14%
DSCR
1.54
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
1.7%
Equity multiple
1.06×
Total profit
$1,803
Equity at exit
$14,909
10-year hold
IRR
11.3%
Equity multiple
1.88×
Total profit
$24,657
Equity at exit
$8,645

Cash invested: $27,997 (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 17560

Home prices YoY
-15.0%
Active inventory
25
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,125 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$39 /mo · $474/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$283

Break-even live

Break-even rent $766
Max offer price $99,990
Occupancy floor 70%

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
$24,998
Closing costs
$3,000
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
108 W State St Unit B Quarryville, PA 2.0 1.0 600 $1,125 $1.88 43d 1 1.40mi

Listing history 3 events

  1. 2026-04-29
    status Pending
  2. 2026-04-05
    listed $99,990 Active
  3. 2026-04-04
    historical $99,990

ⓘ 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
$474 · $39/mo
Projected year-2 tax
$1,027 · $86/mo
Expected delta
+$553/yr (+$46/mo · 116.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,500
− Mortgage interest
−$5,601
− Property taxes
−$474
− Insurance
−$500
− Repairs & maintenance
−$1,080
− Management
−$1,080
− Depreciation
−$2,909
Taxable income
$1,857
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$446
After-tax cash flow
$2,954/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This mobile home is in good condition with cosmetic updates needed for a fresh look. The interior is well-maintained, and the exterior is clean and tidy.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Both install new flooring in bathrooms — improves aesthetics and functionality
  • Both upgrade lighting fixtures — enhances ambiance and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint exterior — enhances curb appeal
  • Both install new flooring in bathrooms — improves aesthetics and functionality
  • Both upgrade lighting fixtures — enhances ambiance and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Solanco SD
NCES district ID
4221810
Math proficiency
31% ▼ -10.00%
Reading proficiency
57% ▼ -4.00%
Median HH income
$57,326
Composite
38.41/100
National rank
#4205
State rank
#272 of 539 in PA

Livability — Quarryville

Score
74/100
State rank
#499
US rank
#4587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,452

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
561,011 people
By 2030
570,969 · +1.8%
By 2040
585,929 · +4.4%
By 2050
591,056 · +5.4%
By 2075
594,747 · +6.0%
By 2100
558,850 · -0.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Polish 6% Lithuanian 4% Serbian 2%
Foreign-born
2% · Canada
Languages at home
86% English-only · German/W. Germanic 12% Spanish 2%

Political lean MEDSL · Lancaster

2024 margin
R (+15.9) · D 41.5% · R 57.5%
2008→2024 swing
-4.1pp toward R · 2008: -11.8pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.8 2016: R+19.7 2012: R+19.2 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.65%
Current HPI
270.262
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

+0.0% since first listed
3 events — show timeline
  • 2026-04-29 Pending BRIGHT MLS
  • 2026-04-05 Listed $99,990 BRIGHT MLS
  • 2026-04-04 Coming Soon $99,990 BRIGHT MLS

Property tax history

+5.0%/yr

Latest (2026): $474 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…