CashFlowRE
Sign in Sign up
1244 Sunset Dr
B- Composite 66.98
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 +25.6/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.8/10.0
  • 1% rule +6.7/10.0
  • Schools +4.1/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$70,900

1244 Sunset Dr · Robinson, PA 15019
2 bd · 1.0 ba · 750 sqft · Manufactured · 748 Days on market
Built 2024 750 sqft lot

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

Listing remarks MLS

Presenting a newly built 2024 Beacon Prestige manufactured home, featuring a spacious 2-bedroom, 2-bathroom layout with 750 sq ft of living space. Located in the sought-after Hidden Valley Estates, this home offers a thoughtfully designed floor plan with plenty of cabinetry and storage options. Sold unfurnished, it provides a perfect opportunity to personalize the space and make it your own. Take advantage of this fantastic chance for comfortable, modern living in a vibrant and welcoming community!

Key facts

  • Built 2024
  • Listed 748 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/1.0-bath manufactured listed at $71k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($831 rent vs $71k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#1,651 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime C-, employment D+, schools F.
  • Fort Cherry SD (rural): math 34% / reading 62% proficiency, ranked #213 of 539 in PA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 25 active listings in the ZIP; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($490 loan paydown + $3k appreciation (3.6% local appreciation)).
  • Washington County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 748 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask is 5292% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $62,392 (12.0% below list)

Questions for the listing agent

  1. It's been on market 748 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
1.17%
Cap rate
9.12%
Cash-on-cash
10.08%
DSCR
1.45
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.59% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.3%
Equity multiple
2.08×
Total profit
$21,415
Equity at exit
$34,263
10-year hold
IRR
19.3%
Equity multiple
3.96×
Total profit
$58,672
Equity at exit
$54,735

Cash invested: $19,852 (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 15019

Home prices YoY
2.1%
Active inventory
25
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$831 medium interval (Pro) →
Mortgage (P&I)
$372
Tax est. 1.5%
$89 /mo · $1,064/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$175
Net cashflow
$167

Break-even live

Break-even rent $620
Max offer price $70,900
Occupancy floor 75%

Sensitivity live

Price -10% $216 -5% $191 +0% $167 +5% $142 +10% $118
Rent -10% $101 -5% $134 +0% $167 +5% $200 +10% $232
Rate -1.0pp $202 -0.5pp $185 base $167 +0.5pp $148 +1.0pp $130

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
$17,725
Closing costs
$2,127
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 19 events

  1. 2026-06-18
    days on market $70,900 Active 748 DOM
  2. 2026-06-17
    days on market $70,900 Active 747 DOM
  3. 2026-06-16
    days on market $70,900 Active 746 DOM
  4. 2026-06-15
    days on market $70,900 Active 745 DOM
  5. 2026-06-13
    days on market $70,900 Active 743 DOM
  6. 2026-06-09
    days on market $70,900 Active 739 DOM
  7. 2026-06-08
    days on market $70,900 Active 738 DOM
  8. 2026-06-07
    days on market $70,900 Active 737 DOM
  9. 2026-06-05
    days on market $70,900 Active 734 DOM
  10. 2026-06-03
    days on market $70,900 Active 733 DOM
  11. 2026-06-02
    days on market $70,900 Active 732 DOM
  12. 2026-06-01
    days on market $70,900 Active 731 DOM
  13. 2026-05-31
    days on market $70,900 Active 730 DOM
  14. 2025-06-02
    historical $1,315
  15. 2025-03-22
    listed $1,315
  16. 2025-03-11
    price $48,900 503-char remark
    Show marketing remark (503 chars)

    Presenting a newly built 2024 Beacon Prestige manufactured home, featuring a spacious 2-bedroom, 2-bathroom layout with 750 sq ft of living space. Located in the sought-after Hidden Valley Estates, this home offers a thoughtfully designed floor plan with plenty of cabinetry and storage options. Sold unfurnished, it provides a perfect opportunity to personalize the space and make it your own. Take advantage of this fantastic chance for comfortable, modern living in a vibrant and welcoming community!

  17. 2024-12-08
    price $56,900 503-char remark
    Show marketing remark (503 chars)

    Presenting a newly built 2024 Beacon Prestige manufactured home, featuring a spacious 2-bedroom, 2-bathroom layout with 750 sq ft of living space. Located in the sought-after Hidden Valley Estates, this home offers a thoughtfully designed floor plan with plenty of cabinetry and storage options. Sold unfurnished, it provides a perfect opportunity to personalize the space and make it your own. Take advantage of this fantastic chance for comfortable, modern living in a vibrant and welcoming community!

  18. 2024-12-02
    listed $61,900 Active 503-char remark
    Show marketing remark (503 chars)

    Presenting a newly built 2024 Beacon Prestige manufactured home, featuring a spacious 2-bedroom, 2-bathroom layout with 750 sq ft of living space. Located in the sought-after Hidden Valley Estates, this home offers a thoughtfully designed floor plan with plenty of cabinetry and storage options. Sold unfurnished, it provides a perfect opportunity to personalize the space and make it your own. Take advantage of this fantastic chance for comfortable, modern living in a vibrant and welcoming community!

  19. 2024-05-31
    listed $70,900 Active 679-char remark
    Show marketing remark (679 chars)

    The images are stock photos from the manufacturer, and the actual home may vary slightly in appearance. This brand new mobile home for sale features 2 bedrooms and 1 bathroom, with a spacious 750 sqft floorplan. It's a 2024 model Colony Beacon single wide home, located in Bulger, PA, in the Pittsburgh area. The home includes a washer, dryer, dishwasher, an upgraded kitchen, and a Whirlpool deluxe gas stove. With its modern design and ample living space, this home offers a perfect blend of comfort and convenience. Apply now to secure your spot and inquire about available financing options. Don't miss out on this opportunity to own a beautiful new home in a great location!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$9,976
− Mortgage interest
−$3,972
− Property taxes
−$1,064
− Insurance
−$354
− Repairs & maintenance
−$798
− Management
−$798
− Depreciation
−$2,063
Taxable income
$928
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$223
After-tax cash flow
$1,779/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
Fort Cherry SD
NCES district ID
4209960
Math proficiency
34% ▼ -13.00%
Reading proficiency
62% ▼ -13.00%
Median HH income
$51,129
Composite
41.12/100
National rank
#3564
State rank
#213 of 539 in PA

Livability — Robinson

Score
56/100
State rank
#1651
US rank
#22918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
727
Population (ZIP)
1,236

Population outlook (Washington County) Hauer SSP2

Today (2025)
208,060 people
By 2030
207,168 · -0.4%
By 2040
202,738 · -2.6%
By 2050
195,269 · -6.1%
By 2075
175,588 · -15.6%
By 2100
145,827 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Danish 6% Romanian 5% Serbian 3%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Washington

2024 margin
Strong R (+25.5) · D 36.9% · R 62.4%
2008→2024 swing
-20.8pp toward R · 2008: -4.7pp · 2024: -25.5pp
All cycles
2024: R+25.5 2020: R+22.8 2016: R+25.3 2012: R+13.3 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.59%
Current HPI
175.8946
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

-98.1% since first listed
6 events — show timeline
  • 2025-06-02 Rental Removed $1,315 Avail
  • 2025-03-22 Listed for Rent $1,315 Avail
  • 2025-03-11 Price Changed $48,900 West Penn MLS
  • 2024-12-08 Price Changed $56,900 West Penn MLS
  • 2024-12-02 Listed $61,900 West Penn MLS
  • 2024-05-31 Listed $70,900 Zillow

Property tax history

-25.6%/yr

Latest (2019): $48 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…