CashFlowRE
Sign in Sign up
742 Nancy Ln
B Composite 72.16
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
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

742 Nancy Ln · Lancaster, PA 17601
2 bd · 2.0 ba · 980 sqft · Manufactured public records · 33 Days on market
Built 2026

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Exciting opportunity to own a brand-new single-wide manufactured home! Partner with Superior Homes to create a home that fits your lifestyle and budget. Choose from thoughtfully designed 2-bedroom or 3-bedroom configurations, offering open-concept living spaces, modern kitchens, and comfortable primary suites. Buyers will enjoy the ability to select custom exterior and interior color packages, along with available floor plan modifications to personalize the layout to their needs. Home installation is scheduled for Spring 2026, giving you time to plan, customize, and prepare for your brand-new home. Whether you're looking to downsize, purchase your first home, or invest in affordable new con

Key facts

  • Community pool
  • Built 2026
  • Listed 33 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 $110k.

Deal economics

  • At list price, monthly cash flow is $783 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 4.2% in Lancaster — 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 85/100 on livability (#71 in PA, #498 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-, employment C-.
  • Conestoga Valley SD (suburban): math 43% / reading 59% proficiency, ranked #156 of 539 in PA (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+4.0%/yr); 321 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $761 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 + 4.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.64%
Cap rate
14.83%
Cash-on-cash
30.49%
DSCR
2.36
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.99% rent growth · sell at horizon

5-year hold
IRR
26.2%
Equity multiple
2.10×
Total profit
$33,790
Equity at exit
$16,401
10-year hold
IRR
34.4%
Equity multiple
4.28×
Total profit
$101,040
Equity at exit
$9,511

Cash invested: $30,800 (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 17601

Rents YoY
4.0%
Active inventory
321
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,808 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$23 /mo · $275/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$783

Break-even live

Break-even rent $817
Max offer price $110,000
Occupancy floor 52%

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
$27,500
Closing costs
$3,300
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
131 Highview Dr Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 43d 1 1.31mi
2165 Old Philadelphia Pike Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 43d 1 1.37mi
2165 Old Philadelphia Pike Unit 30 Lancaster, PA 2.0 1.5 1120 $1,795 $1.60 13d 1 1.39mi

Listing history 3 events

  1. 2026-03-24
    status Pending
  2. 2026-03-24
    price $110,000
  3. 2026-02-19
    listed $104,900 Active

ⓘ 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
$275 · $23/mo
Projected year-2 tax
$1,007 · $84/mo
Expected delta
+$731/yr (+$61/mo · 266.0%)

ⓘ 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
$21,693
− Mortgage interest
−$6,162
− Property taxes
−$275
− Insurance
−$550
− Repairs & maintenance
−$1,735
− Management
−$1,735
− Depreciation
−$3,200
Taxable income
$8,036
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,929
After-tax cash flow
$7,462/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
Conestoga Valley SD
NCES district ID
4206480
Math proficiency
43% ▼ -8.00%
Reading proficiency
59% ▼ -11.00%
Median HH income
$56,234
Composite
44.15/100
National rank
#2861
State rank
#156 of 539 in PA

Livability — Lancaster

Score
85/100
State rank
#71
US rank
#498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lancaster County · 390,309 people
City population
176,170
Metro
Lancaster, PA
Population (ZIP)
56,382
Household income
$102,435
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
1296.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 7% Asian 6% Black 4%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 5% Slovak 2% Lithuanian 2%
Foreign-born
9% · Canada, Vietnam, China
Languages at home
86% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 1%

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
▼ -383.04%
Current HPI
257.0336
Rent YoY
▲ 3.99%
Metro
Lancaster, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+4.9% since first listed
3 events — show timeline
  • 2026-03-24 Pending BRIGHT MLS
  • 2026-03-24 Price Changed $110,000 BRIGHT MLS
  • 2026-02-19 Listed $104,900 BRIGHT MLS

Property tax history

-3.4%/yr

Latest (2026): $275 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…