1302 Sunset Dr Unit 1322-B · Robinson, PA 15019

$89,900

3 bd · 2.0 ba · 1,387 sqft · Manufactured · 311 Days on market

Manufactured home Built 2025 Good condition 1,387 sqft lot $65/sqft · 6% below area Est $96k · 6% under

---

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 +22.0/30.0
• ARV discount +10.1/15.0
• DSCR +7.0/10.0
• Appreciation +5.9/10.0
• 1% rule +5.8/10.0
• Schools +4.8/10.0
• Condition / age +4.0/5.0
• Livability +2.8/5.0
• Rent growth +2.5/5.0
• Manufactured-home adj. -5.2

Listing remarks MLS

Welcome to HVMH Lot 37 at 1322 Hidden Valley Dr, a thoughtfully designed manufactured home built by Clayton. This Beacon model features 3 bedrooms, 2 bathrooms, and 1,387 sq. ft. of living space across a smart 28x52 layout. The open floor plan creates a seamless flow between kitchen, dining, and living spaces, while large windows fill the home with natural light. With modern finishes and a comfortable design, this home is perfect for both relaxing and entertaining. Set in the welcoming Hidden Valley community, this manufactured home combines efficiency, convenience, and a warm neighborhood atmosphere.

Key facts

• 1,387 sq ft lot
• 2 parking spots
• Built 2025

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $90k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $143 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($968 rent vs $90k).
• Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.2% vs local median 3.4% in Robinson — 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 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+, amenities 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.
• Zoned schools: Fort Cherry El Ctr (math 41% / reading 63%, grade C-, #586 of 1,518 statewide, top 42%, 455 students, 46% FRL); Fort Cherry Jshs (math 27% / reading 62%, grade F, #196 of 437 statewide, top 47%, 450 students, 38% FRL).
• Market conditions: 30 active listings in the ZIP; lower-income renter base — watch delinquency; 489 units permitted in Washington County in 2024 (30 in 5+ unit buildings).
• This rent runs 30% of the median local income ($38k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• In year one you build about $4k of equity ($622 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.
• By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 311 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

1. It's been on market 311 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: 1.08% ✓
• Cap rate: 8.21%
• Cash-on-cash: 6.84%
• DSCR: 1.30
• GRM: 7.7

CMA / ARV

• ARV (median comp): $95,500
• List price: $89,900
• Delta: -5.86%
• Verdict: FAIR
• Comps: 1 within 2.0 mi

Show comp detail 11 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1340 Hilltop Dr	0.11mi	3/2.0	1,493 (+8%)	5mo	$95,500	$64	78
1320 Hidden Valley Dr	0.03mi	3/2.0	1,232 (-11%)	16mo	$27,000	$22	67
1170 Robinson Hwy	1.93mi	3/2.0	1,355 (-2%)	53mo	$243,000	$179	41
316 Eaton Ave	2.23mi	3/2.0	1,482 (+7%)	17mo	$275,000	$186	39
10 Fieldcrest Dr	1.80mi	3/2.0	1,780 (+28%)	8mo	$245,000	$138	33
138 Bulger Candor Rd	1.71mi	3/1.0	1,539 (+11%)	19mo	$50,500	$33	27
942 Grant St	2.14mi	3/1.5	1,635 (+18%)	24mo	$170,000	$104	18
1198 Robinson Hwy	1.80mi	3/2.5	1,638 (+18%)	60mo	$172,500	$105	18
1053 Valleyview Rd	0.76mi	2/2.0 (-1)	1,200 (-14%)	55mo	$525,000	$438	18
738 Beagle Club Rd	1.45mi	3/3.0	1,680 (+21%)	26mo	$365,000	$217	16
107 Robinson Church Rd	1.73mi	4/1.5 (+1)	1,747 (+26%)	30mo	$305,500	$175	13

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold

• IRR: 15.4%
• Equity multiple: 1.91×
• Total profit: $22,824
• Equity at exit: $43,444

10-year hold

• IRR: 16.7%
• Equity multiple: 3.58×
• Total profit: $65,046
• Equity at exit: $69,403

Cash invested: $25,172 (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.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 16 active
• Months of supply: 96.0 mo (1%/mo absorbed)
• Median asking: $88,900 ($65/sqft)
• Median days on market: 191 d
• This list price: 69% of active listings are priced below it
• ARV vs active asking: +5.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 15019

• Home prices YoY: 2.1%
• Active inventory: 30
• Price-to-rent: 7.7×

Monthly cashflow live

• Estimated rent: $968 medium
• Mortgage (P&I): −$471
• Tax est. 1.5%: −$112 /mo · $1,348/yr
• Insurance: −$37
• HOA: −$0
• Lot rent leased land?: −$0
• Vacancy / Maint / Mgmt: −$203
• Net cashflow: $143

Break-even live

Break-even rent $786

Max offer price $89,900

Occupancy floor 80%

Sensitivity live

Price	-10% $206	-5% $175	+0% $143	+5% $112	+10% $81
Rent	-10% $67	-5% $105	+0% $143	+5% $182	+10% $220
Rate	-1.0pp $189	-0.5pp $166	base $143	+0.5pp $120	+1.0pp $97

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: $22,475
• Closing costs: $2,697
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Listing history 50 events

1. 2026-09-23
   days on market $89,900 Active 311 DOM
2. 2026-09-22
   days on market $89,900 Active 310 DOM
3. 2026-09-21
   days on market $89,900 Active 309 DOM
4. 2026-09-20
   days on market $89,900 Active 308 DOM
5. 2026-09-19
   days on market $89,900 Active 307 DOM
6. 2026-09-18
   days on market $89,900 Active 306 DOM
7. 2026-09-17
   days on market $89,900 Active 305 DOM
8. 2026-09-16
   days on market $89,900 Active 304 DOM
9. 2026-09-15
   days on market $89,900 Active 303 DOM
10. 2026-09-14
    days on market $89,900 Active 302 DOM
11. 2026-09-13
    days on market $89,900 Active 301 DOM
12. 2026-09-12
    days on market $89,900 Active 300 DOM
13. 2026-09-11
    days on market $89,900 Active 299 DOM
14. 2026-09-05
    days on market $89,900 Active 293 DOM
15. 2026-09-04
    days on market $89,900 Active 292 DOM
16. 2026-09-03
    days on market $89,900 Active 291 DOM
17. 2026-08-31
    days on market $89,900 Active 288 DOM
18. 2026-08-29
    days on market $89,900 Active 286 DOM
19. 2026-08-28
    days on market $89,900 Active 285 DOM
20. 2026-08-27
    days on market $89,900 Active 284 DOM
21. 2026-08-25
    days on market $89,900 Active 282 DOM
22. 2026-08-24
    days on market $89,900 Active 281 DOM
23. 2026-08-23
    days on market $89,900 Active 280 DOM
24. 2026-08-22
    days on market $89,900 Active 279 DOM
25. 2026-08-21
    days on market $89,900 Active 278 DOM
26. 2026-08-20
    days on market $89,900 Active 277 DOM
27. 2026-08-19
    days on market $89,900 Active 276 DOM
28. 2026-08-18
    days on market $89,900 Active 275 DOM
29. 2026-08-17
    days on market $89,900 Active 274 DOM
30. 2026-08-16
    days on market $89,900 Active 273 DOM
31. 2026-08-15
    days on market $89,900 Active 272 DOM
32. 2026-08-14
    days on market $89,900 Active 271 DOM
33. 2026-08-13
    days on market $89,900 Active 270 DOM
34. 2026-08-12
    days on market $89,900 Active 269 DOM
35. 2026-08-11
    days on market $89,900 Active 268 DOM
36. 2026-08-10
    days on market $89,900 Active 267 DOM
37. 2026-08-09
    days on market $89,900 Active 266 DOM
38. 2026-08-08
    days on market $89,900 Active 265 DOM
39. 2026-08-07
    days on market $89,900 Active 264 DOM
40. 2026-08-06
    days on market $89,900 Active 263 DOM
41. 2026-08-05
    days on market $89,900 Active 262 DOM
42. 2026-08-04
    days on market $89,900 Active 261 DOM
43. 2026-08-03
    days on market $89,900 Active 260 DOM
44. 2026-07-31
    days on market $89,900 Active 257 DOM
45. 2026-07-30
    days on market $89,900 Active 256 DOM
46. 2026-07-30
    days on market $89,900 Active 255 DOM
47. 2026-07-28
    days on market $89,900 Active 254 DOM
48. 2026-07-26
    days on market $89,900 Active 252 DOM
49. 2026-07-24
    days on market $89,900 Active 250 DOM
50. 2026-07-23
    days on market $89,900 Active 249 DOM

ⓘ 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

Taxation est. · year 1

• Rental income: $11,617
• − Mortgage interest: −$5,036
• − Property taxes: −$1,348
• − Insurance: −$450
• − Repairs & maintenance: −$929
• − Management: −$929
• − Depreciation: −$2,615
• Taxable income: $309
• Est. tax owed @ 24.0%: −$74
• After-tax cash flow: $1,648/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 · 12 photos

Good 80/100 None rehab

This manufactured home is in excellent condition with modern finishes and a smart layout. It is move-in ready and would benefit from minor updates to increase its value.

Value-add opportunities

• Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics ↑
• Both Replacing carpet with hardwood flooring — Improves both resale and rental value ↑
• Both Upgrading appliances — Enhances functionality and appeal ↑

F Composite school gradezoned avg 48/100

Zoned Schools

Elementary Fort Cherry El Ctr C- PA #586/1,518 Nat'l #11,263/41,679 High Fort Cherry Jshs F PA #196/437 Nat'l #6,890/17,239

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

D Composite livability gradescore 56/100

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

• County: Washington · 208,060 people
• City population: 727
• Metro: Pittsburgh, PA
• Population (ZIP): 1,236
• Household income: $38,092
• Rent vs Own: 12.9% rent · 87.1% own

---

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
▸Healthcare	2	$309B
▸Insurance	2	$27B
▸Telecommunications / Media	1	$124B
▸Industrial Distribution	1	$22B
▸Financial Services	1	$20B
▸Chemicals / Materials	1	$18B

Price history

1 event — show timeline

• 2025-11-16 Listed $94,900 Zillow