CashFlowRE
Sign in Sign up
251 Tee Dr
B Composite 74.01
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 +5.6/10.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

251 Tee Dr · East Huntingdon, PA 15688
3 bd · 2.0 ba · 1,188 sqft · Manufactured public records · 1 Days on market
Built 2016

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to low maintenance living in this tastefully upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and newer landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! Keep onsite or relocate to your own lot. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

Key facts

  • Huge island
  • Walk in closet
  • Built in desk

Tags

COLONIAL ARCHITECTUREFULLY EQUIPPED KITCHENHUGE ISLANDWALK IN CLOSETBUILT IN DESK2 DECKS

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 $75k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Southmoreland SD (suburban): math 29% / reading 51% proficiency, ranked #359 of 539 in PA (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 3 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 415 units permitted in Westmoreland County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($519 loan paydown + $945 appreciation (1.3% local appreciation)).
  • Westmoreland County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 21y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
Recommended offer $75,000

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.60%
Cap rate
11.73%
Cash-on-cash
19.43%
DSCR
1.86
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.1%
Equity multiple
2.15×
Total profit
$24,089
Equity at exit
$26,625
10-year hold
IRR
24.8%
Equity multiple
4.07×
Total profit
$64,434
Equity at exit
$36,185

Cash invested: $21,000 (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 15688

Home prices YoY
1.2%
Active inventory
3
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$183 /mo · $2,202/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$340

Break-even live

Break-even rent $770
Max offer price $75,000
Occupancy floor 67%

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
$18,750
Closing costs
$2,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
32 Valley Hi Ln Ruffs Dale, PA 2.0–3.0 1.0–2.0 980 $1,200 $1.22 1d 1 1.04mi

Listing history 13 events

  1. 2026-06-17
    price $75,000 Under Contract 1 DOM
  2. 2026-05-13
    status Under Contract
  3. 2026-05-12
    listed $80,000 Active
  4. 2022-06-28
    soldstatus $76,000 Closed 713-char remark
    Show marketing remark (713 chars)

    Welcome to low maintenance living in this tastefully upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and newer landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! Keep onsite or relocate to your own lot. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  5. 2022-06-21
    status Pending 713-char remark
    Show marketing remark (713 chars)

    Welcome to low maintenance living in this tastefully upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and newer landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! Keep onsite or relocate to your own lot. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  6. 2022-04-19
    historical Contingent 713-char remark
    Show marketing remark (713 chars)

    Welcome to low maintenance living in this tastefully upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and newer landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! Keep onsite or relocate to your own lot. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  7. 2022-02-21
    price $78,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to low maintenance living in this tastefully upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and newer landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! Keep onsite or relocate to your own lot. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  8. 2022-01-11
    listed $79,930 Active 713-char remark
    Show marketing remark (713 chars)

    Welcome to low maintenance living in this tastefully upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and newer landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! Keep onsite or relocate to your own lot. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  9. 2021-11-09
    price $79,930 739-char remark
    Show marketing remark (739 chars)

    Enjoy low maintenance living in this completely upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Modern open-concept floor plan. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and tasteful landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! keep on site in Huntingdon Pointe. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  10. 2021-09-09
    price $86,000 739-char remark
    Show marketing remark (739 chars)

    Enjoy low maintenance living in this completely upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Modern open-concept floor plan. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and tasteful landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! keep on site in Huntingdon Pointe. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  11. 2021-07-11
    listed $96,000 Active 739-char remark
    Show marketing remark (739 chars)

    Enjoy low maintenance living in this completely upgraded home! Fully equipped kitchen with massive island, pantry, plenty of counter space and recessed lighting. Modern open-concept floor plan. Master bedroom features huge walk-in closet with clothing organizers, a vanity area and double sinks in the en-suite bathroom. A built-in desk area makes for the perfect home office space. The exterior of the property has two decks for outdoor entertaining, a storage shed and tasteful landscaping. Laundry and mudroom area offer so many extra touches - this is not your typical manufactured home! keep on site in Huntingdon Pointe. Contact UMH Properties (Huntingdon Pointe management company) for lot rent promotions and new tenant pricing.

  12. 2006-05-01
    soldstatus $38,000
  13. 2005-07-10
    listed $45,000

ⓘ 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
$2,202 · $183/mo
Projected year-2 tax
$2,202 · $183/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$14,400
− Mortgage interest
−$4,201
− Property taxes
−$2,202
− Insurance
−$375
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$2,182
Taxable income
$3,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$753
After-tax cash flow
$3,327/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
Southmoreland SD
NCES district ID
4222410
Math proficiency
29% ▼ -26.00%
Reading proficiency
51% ▼ -19.00%
Median HH income
$43,274
Composite
33.76/100
National rank
#5368
State rank
#359 of 539 in PA

Livability — East Huntingdon

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
666

Population outlook (Westmoreland County) Hauer SSP2

Today (2025)
342,555 people
By 2030
331,717 · -3.2%
By 2040
304,976 · -11.0%
By 2050
277,444 · -19.0%
By 2075
224,607 · -34.4%
By 2100
171,084 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Lithuanian 12% Romanian 5% Polish 4%
Languages at home
96% English-only · German/W. Germanic 4%

Political lean MEDSL · Westmoreland

2024 margin
Strong R (+28.4) · D 35.4% · R 63.9%
2008→2024 swing
-11.7pp toward R · 2008: -16.7pp · 2024: -28.4pp
All cycles
2024: R+28.4 2020: R+28.3 2016: R+31.3 2012: R+23.7 2008: R+16.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.26%
Current HPI
104.841
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

+77.8% since first listed
12 events — show timeline
  • 2026-05-13 Pending FSBO.com
  • 2026-05-12 Listed $80,000 FSBO.com
  • 2022-06-28 Sold (MLS) $76,000 West Penn MLS
  • 2022-06-21 Pending West Penn MLS
  • 2022-04-19 Contingent West Penn MLS
  • 2022-02-21 Price Changed $78,000 West Penn MLS
  • 2022-01-11 Listed $79,930 West Penn MLS
  • 2021-11-09 Price Changed $79,930 West Penn MLS
  • 2021-09-09 Price Changed $86,000 West Penn MLS
  • 2021-07-11 Listed $96,000 West Penn MLS
  • 2006-05-01 Sold (MLS) $38,000 West Penn MLS
  • 2005-07-10 Listed $45,000 West Penn MLS

Property tax history

+5.7%/yr

Latest (2026): $2,202 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…