CashFlowRE
Sign in Sign up
213 Creekside Ln
B+ Composite 77.11
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 +7.0/10.0
  • Livability +4.1/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$84,999

213 Creekside Ln · Freedom, PA 16637
3 bd · 2.0 ba · 1,512 sqft · Manufactured · 44 Days on market
Built 2002 0.30 ac lot $56/sqft · 57% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful well maintained home. This home offers open floor plan, 3 BR and 2 full baths, LR plus family room off kitchen, breakfast area off kitchen, dining area. Two covered porches to enjoy the beautiful weather to come. Included are two sheds.

Key facts

  • Dual sink
  • Vinyl flooring
  • Wooden cabinetry

Tags

FUNCTIONAL LAYOUTWOODEN CABINETRYDUAL SINKSMALL ISLANDVINYL FLOORINGDEDICATED LAUNDRY ROOM

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric available; Sewer available; Water available
  • Home design: Manufactured home; Estimated year built
  • Construction: Frame and modular/manufactured construction with vinyl siding; Shingle roof; Crawl space foundation with pillar/post/pier supports
  • Exterior features: Shed; Above- and below-grade structures

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Other heating; Other cooling; Other hot water
  • Interior features: Ceiling fans; Other interior features
  • Laundry & utility: Washer

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 $85k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 82/100 on livability (#154 in PA, #1,281 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F.
  • Spring Cove SD (town): math 31% / reading 51% proficiency, ranked #344 of 539 in PA (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Spring Cove El Sch (350 students, 52% FRL); Spring Cove Ms (math 17% / reading 52%, grade F, #328 of 512 statewide, top 65%, 376 students, 52% FRL); Central Hs (math 57%, 554 students, 35% FRL).
  • Market conditions: 12 active listings in the ZIP; 99 units permitted in Blair County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($587 loan paydown + $3k appreciation (4.0% local appreciation)).
  • Blair County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $82,449 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.53%
Cap rate
13.30%
Cash-on-cash
25.02%
DSCR
2.11
GRM
5.4

CMA / ARV

ARV (median comp)
$197,474
List price
$84,999
Delta
-56.96%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

4.04% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.2%
Equity multiple
2.63×
Total profit
$38,708
Equity at exit
$43,299
10-year hold
IRR
27.0%
Equity multiple
5.17×
Total profit
$99,133
Equity at exit
$70,983

Cash invested: $23,800 (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 16637

Home prices YoY
3.6%
Active inventory
12
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$49 /mo · $592/yr
Insurance
$35
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$371

Break-even live

Break-even rent $830
Max offer price $84,999
Occupancy floor 66%

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
$21,250
Closing costs
$2,550
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 22 events

  1. 2026-06-18
    days on market $84,999 Active 44 DOM
  2. 2026-06-17
    days on market $84,999 Active 43 DOM
  3. 2026-06-16
    days on market $84,999 Active 42 DOM
  4. 2026-06-15
    days on market $84,999 Active 41 DOM
  5. 2026-06-13
    days on market $84,999 Active 39 DOM
  6. 2026-06-12
    days on market $84,999 Active 38 DOM
  7. 2026-06-09
    days on market $84,999 Active 35 DOM
  8. 2026-06-08
    days on market $84,999 Active 34 DOM
  9. 2026-06-08
    days on market $84,999 Active 33 DOM
  10. 2026-06-05
    days on market $84,999 Active 31 DOM
  11. 2026-06-04
    days on market $84,999 Active 29 DOM
  12. 2026-06-02
    days on market $84,999 Active 28 DOM
  13. 2026-06-01
    days on market $84,999 Active 27 DOM
  14. 2026-05-31
    days on market $84,999 Active 26 DOM
  15. 2026-05-05
    listed $89,000 Active 760-char remark
  16. 2022-07-15
    soldstatus $80,500 246-char remark
    Show marketing remark (16 chars)

    COMP ONLY - AHAR

  17. 2022-07-15
    soldstatus $80,500
    Show marketing remark (16 chars)

    COMP ONLY - AHAR

  18. 2022-07-15
    soldstatus $80,500
    Show marketing remark (16 chars)

    COMP ONLY - AHAR

  19. 2022-03-23
    listed $89,900 246-char remark
    Show marketing remark (16 chars)

    COMP ONLY - AHAR

  20. 2022-03-23
    listed $89,900
    Show marketing remark (16 chars)

    COMP ONLY - AHAR

  21. 1997-08-01
    soldstatus $20,000
  22. 1994-09-01
    soldstatus $20,000

ⓘ 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
$592 · $49/mo
Projected year-2 tax
$968 · $81/mo
Expected delta
+$375/yr (+$31/mo · 63.4%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone A · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$15,597
− Mortgage interest
−$4,761
− Property taxes
−$592
− Insurance
−$1,927
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$2,473
Taxable income
$3,347
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$803
After-tax cash flow
$3,649/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
Spring Cove SD
NCES district ID
4222530
Math proficiency
31% ▼ -9.00%
Reading proficiency
51% ▼ -10.00%
Median HH income
$46,105
Composite
34.88/100
National rank
#5083
State rank
#344 of 539 in PA

Livability — Freedom

Score
82/100
State rank
#154
US rank
#1281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Freedom, PA
Population (ZIP)
2,236

Population outlook (Blair County) Hauer SSP2

Today (2025)
121,571 people
By 2030
117,966 · -3.0%
By 2040
109,174 · -10.2%
By 2050
99,542 · -18.1%
By 2075
76,775 · -36.8%
By 2100
54,326 · -55.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Slovak 2% Iranian 1% Portuguese 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Blair

2024 margin
Solid R (+43.5) · D 27.9% · R 71.4%
2008→2024 swing
-19.2pp toward R · 2008: -24.3pp · 2024: -43.5pp
All cycles
2024: R+43.5 2020: R+43.5 2016: R+46.4 2012: R+33.5 2008: R+24.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.04%
Current HPI
115.5472
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

+325.0% since first listed
9 events — show timeline
  • 2026-05-27 Price Changed $84,999 BRIGHT MLS
  • 2026-05-05 Listed $89,000 BRIGHT MLS
  • 2022-07-15 Sold (Public Records) $80,500 Public Records
  • 2022-07-15 Sold (MLS) $80,500 CSMLS
  • 2022-07-15 Sold (MLS) $80,500 AHARMLS
  • 2022-03-23 Listed $89,900 CSMLS
  • 2022-03-23 Listed $89,900 AHARMLS
  • 1997-08-01 Sold (Public Records) $20,000 Public Records
  • 1994-09-01 Sold (Public Records) $20,000 Public Records

Property tax history

-7.0%/yr

Latest (2025): $592 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…