CashFlowRE
Sign in Sign up
3895 Craig Ave
B+ Composite 77.74
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 +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

3895 Craig Ave · Weigelstown, PA 17315
2 bd · 2.0 ba · 924 sqft · Manufactured public records · 87 Days on market
Built 1988 871 sqft lot $54/sqft · 23% below area Est $65k · 23% under $551/mo HOA · 35% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

Key facts

  • Built 1988
  • Listed 87 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/2.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $388 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $47k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.6% vs local median 3.4% in Weigelstown — 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 (#527 in PA, #4,886 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, amenities F, commute F.
  • Dover Area SD (suburban): math 39% / reading 54% proficiency, ranked #232 of 539 in PA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 170 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 15y ago; this cycle's ask has dropped $15k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $50k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 35% of rent.
  • 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 $46,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
3.17%
Cap rate
15.63%
Cash-on-cash
33.33%
DSCR
2.48
GRM
2.6

CMA / ARV

ARV (median comp)
$65,079
List price
$49,900
Delta
-23.32%
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
29.0%
Equity multiple
2.21×
Total profit
$16,973
Equity at exit
$7,440
10-year hold
IRR
36.6%
Equity multiple
4.44×
Total profit
$47,998
Equity at exit
$4,314

Cash invested: $13,972 (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 17315

Home prices YoY
-28.5%
Active inventory
170
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,584 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$30 /mo · $356/yr
Insurance
$21
HOA
$551
Vacancy / Maint / Mgmt
$333
Net cashflow
$388

Break-even live

Break-even rent $1,093
Max offer price $49,900
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
$12,475
Closing costs
$1,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30g Stony Ln Dover, PA 1.0–2.0 1.0 697 $1,389 $1.99 13d 13 0.86mi
400 1 Dover Highlands Dover, PA 1.0–2.0 1.0 910 $1,595 $1.75 13d 12 0.92mi
2670 Springhouse Bnd Dover, PA 1.0–2.0 1.0–2.0 991 $1,765 $1.78 13d 17 1.06mi

HOA detail

Monthly dues
$551 · $6,612/yr

Listing history 37 events

  1. 2026-06-14
    days on market $49,900 Active 87 DOM
  2. 2026-06-13
    days on market $49,900 Active 86 DOM
  3. 2026-06-10
    days on market $49,900 Active 84 DOM
  4. 2026-06-09
    days on market $49,900 Active 83 DOM
  5. 2026-06-08
    days on market $49,900 Active 82 DOM
  6. 2026-06-07
    days on market $49,900 Active 81 DOM
  7. 2026-06-05
    days on market $49,900 Active 78 DOM
  8. 2026-06-02
    days on market $49,900 Active 76 DOM
  9. 2026-06-01
    days on market $49,900 Active 75 DOM
  10. 2026-05-31
    days on market $49,900 Active 74 DOM
  11. 2026-05-30
    days on market $49,900 Active 73 DOM
  12. 2026-04-30
    price $57,000 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  13. 2026-04-29
    status Active 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  14. 2026-03-27
    status Pending 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  15. 2026-03-27
    historical 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  16. 2026-03-26
    price $64,900 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  17. 2026-02-19
    price $68,000 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  18. 2026-02-19
    status Active 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  19. 2026-02-11
    historical 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  20. 2026-02-06
    listed $65,000 Active 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  21. 2026-02-03
    historical $65,000 732-char remark
    Show marketing remark (732 chars)

    Welcome to 3895 Craig Ave, a mobile home offering style and affordability in a great Dover location. Perfect for first‑time buyers or anyone looking to downsize comfortably. Being sold "as is" and priced to sell. Lot fee is $551.00. Highlights: * Fresh interior with new paint, most windows are new, flooring, and carpeting * New ceiling fans for improved comfort and airflow * Functional 2-bedroom, 2-bath layout * Close to Dover shopping and dining Community Features: * 24/7 emergency maintenance * Easy access to Rt. 74, I‑15, and I‑83 * Large recreation area with plenty of greenspace * Pet‑friendly (with conditions/fees) * School bus stop at entrance * Kids’ play area

  22. 2024-07-31
    historical
  23. 2024-07-18
    listed $44,900 Active
  24. 2024-07-17
    historical
  25. 2024-07-03
    price $29,995
  26. 2024-06-26
    price $44,995
  27. 2024-06-06
    listed $49,900 Active
  28. 2022-03-03
    soldstatus $28,000 Closed
  29. 2022-01-25
    status Pending
  30. 2022-01-18
    listed $29,000 Active
  31. 2014-10-01
    historical
  32. 2014-09-16
    soldstatus $12,000
  33. 2014-09-05
    historical
  34. 2013-08-13
    listed $14,400
  35. 2013-08-07
    listed $14,400
  36. 2012-05-23
    historical
  37. 2011-05-24
    listed $21,500

ⓘ 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
$356 · $30/mo
Projected year-2 tax
$572 · $48/mo
Expected delta
+$216/yr (+$18/mo · 60.6%)

ⓘ 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 5/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 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
$19,006
− Mortgage interest
−$2,795
− Property taxes
−$356
− Insurance
−$250
− Repairs & maintenance
−$1,520
− Management
−$1,520
− HOA
−$6,612
− Depreciation
−$1,452
Taxable income
$4,501
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,080
After-tax cash flow
$3,577/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
Dover Area SD
NCES district ID
4207680
Math proficiency
39% ▼ -12.00%
Reading proficiency
54% ▼ -9.00%
Median HH income
$56,418
Composite
40.44/100
National rank
#3725
State rank
#232 of 539 in PA

Livability — Weigelstown

Score
74/100
State rank
#527
US rank
#4886

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Weigelstown, PA
Population (ZIP)
26,434

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 (88%)
Race & ethnicity
White 88% Two or more races 5% Hispanic / Latino 4% Black 3% Asian 1%
Common ancestry
Romanian 3% Iranian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

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
▼ -98.65%
Current HPI
247.2403
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

+165.1% since first listed
26 events — show timeline
  • 2026-04-30 Price Changed $57,000 BRIGHT MLS
  • 2026-04-29 Relisted BRIGHT MLS
  • 2026-03-27 Pending BRIGHT MLS
  • 2026-03-27 Listing Removed BRIGHT MLS
  • 2026-03-26 Price Changed $64,900 BRIGHT MLS
  • 2026-02-19 Price Changed $68,000 BRIGHT MLS
  • 2026-02-19 Relisted BRIGHT MLS
  • 2026-02-11 Listing Removed BRIGHT MLS
  • 2026-02-06 Listed $65,000 BRIGHT MLS
  • 2026-02-03 Coming Soon $65,000 BRIGHT MLS
  • 2024-07-31 Listing Removed BRIGHT MLS
  • 2024-07-18 Listed $44,900 BRIGHT MLS
  • 2024-07-17 Listing Removed BRIGHT MLS
  • 2024-07-03 Price Changed $29,995 BRIGHT MLS
  • 2024-06-26 Price Changed $44,995 BRIGHT MLS
  • 2024-06-06 Listed $49,900 BRIGHT MLS
  • 2022-03-03 Sold (MLS) $28,000 BRIGHT MLS
  • 2022-01-25 Pending BRIGHT MLS
  • 2022-01-18 Listed $29,000 BRIGHT MLS
  • 2014-10-01 Listing Removed BRIGHT MLS
  • 2014-09-16 Sold (MLS) $12,000 BRIGHT MLS
  • 2014-09-05 Listing Removed BRIGHT MLS
  • 2013-08-13 Listed $14,400 BRIGHT MLS
  • 2013-08-07 Listed $14,400 BRIGHT MLS
  • 2012-05-23 Listing Removed BRIGHT MLS
  • 2011-05-24 Listed $21,500 BRIGHT MLS

Property tax history

+1.8%/yr

Latest (2025): $356 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…