CashFlowRE
Sign in Sign up
120 Bordic Rd
B+ Composite 78.27
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

120 Bordic Rd · Lorane, PA 19606
2 bd · 1.5 ba · 840 sqft · Manufactured public records · 10 Days on market
Built 2001 Est $62k · 20% under

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

Listing remarks MLS

This is a really nice single-wide unit in excellent condition. The bedrooms are larger than most bedrooms in other units in this area. All appliances stay, and there's a covered patio. The shed is well constructed, quite large, and is in very good condition. Great place for really easy living in a tidy and convenient park community. $290 per month lot rent. Dogs not allowed, but cats are permitted. This unit has 6" walls and a roof shingled with "house" shingles. Is a 2000 Redman (manufactured by Tammac Corp. )

Key facts

  • Spacious living area
  • Covered patio area
  • 6 parking spots

Tags

COVERED PATIO AREASPACIOUS LIVING AREAWELL CONSTRUCTED SHED

Property features AI

Finance

  • Other: Property manager present; Not in a federal flood zone; Pets allowed with restrictions (breed, size/weight, case-by-case; pet addendum/deposit may apply); Building not winterized; Above-grade finished area reported by assessor
  • Financial info: Ground rent exists; $470 monthly (ground rent payment); Ownership interest listed as ground rent

Exterior

  • Parking: Six total garage/parking spaces; Driveway with three spaces; Three off-street spaces; On-street parking available; Crushed stone parking; Private parking
  • Utilities: 100 Amp electric service; Electric available; Natural gas available; Cable TV available; Public sewer; Community water
  • Home design: Manufactured single-wide home; Entry on level 1; Main entrance faces east; Very good condition
  • Construction: Frame construction with vinyl siding; Shingle roof; Slab foundation; Year built per assessor
  • Exterior features: Patio(s); Porch(es); Breezeway; Street lights; Shed; Private road responsibility; Concrete road surface

Interior

  • Kitchen: Built-in range
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (electric); Electric cooling (other type); Electric hot water
  • Interior features: Tub with shower; Breakfast area; Family room off the kitchen; Traditional floor plan; Eat-in kitchen
  • Laundry & utility: Washer and dryer in unit (main floor)

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/1.5-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $981 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Cap rate 29.9% vs local median 4.0% in Lorane — 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 75/100 on livability (#428 in PA, #3,912 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Exeter Township SD (suburban): math 41% / reading 60% proficiency, ranked #141 of 539 in PA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lorane El Sch (math 32% / reading 62%, grade D-, #737 of 1,518 statewide, top 52%, 451 students, 36% FRL); Reiffton Sch (math 37% / reading 66%, grade C, #109 of 512 statewide, top 22%, 612 students, 39% FRL); Exeter Twp Shs (math 74% / reading 24%, grade D, #149 of 437 statewide, top 34%, 1,286 students, 30% FRL).
  • Market conditions: 166 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 258 units permitted in Berks County in 2024 (27 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Berks County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 15y 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.
  • Current owner paid $16k; list at $50k implies a 212% gain — meaningful room to come down on a strong offer.
Recommended offer $49,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
3.42%
Cap rate
29.88%
Cash-on-cash
84.25%
DSCR
4.75
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$62,160
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Bordic Rd 0.06mi 2/1.5 720 (-14%) 9mo $53,500 $74 66
13 Keystone Rd 0.29mi 2/1.0 720 (-14%) 14mo $45,000 $63 49

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

Projected returns pro-forma

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

5-year hold
IRR
84.7%
Equity multiple
4.90×
Total profit
$54,433
Equity at exit
$7,440
10-year hold
IRR
87.9%
Equity multiple
10.16×
Total profit
$128,011
Equity at exit
$4,314

Cash invested: $13,972 (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 19606

Active inventory
166
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,706 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$84 /mo · $1,009/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$981

Break-even live

Break-even rent $464
Max offer price $49,900
Occupancy floor 37%

Sensitivity live

Price -10% $1,009 -5% $995 +0% $981 +5% $967 +10% $953
Rent -10% $846 -5% $914 +0% $981 +5% $1,048 +10% $1,116
Rate -1.0pp $1,006 -0.5pp $994 base $981 +0.5pp $968 +1.0pp $955

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
$12,475
Closing costs
$1,497
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
1251 Buddies Pl Birdsboro, PA 3.0 2.0 1040 $2,400 $2.31 14d 1 1.26mi

Listing history 8 events

  1. 2026-06-21
    days on market $49,900 Active 10 DOM
  2. 2026-06-18
    days on market $49,900 Active 7 DOM
  3. 2026-06-17
    days on market $49,900 Active 6 DOM
  4. 2026-06-16
    days on market $49,900 Active 5 DOM
  5. 2026-06-15
    days on market $49,900 Active 4 DOM
  6. 2026-06-14
    days on market $49,900 Active 2 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $49,900 Active 1 DOM

ⓘ 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
$1,009 · $84/mo
Projected year-2 tax
$1,009 · $84/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
$20,469
− Mortgage interest
−$2,795
− Property taxes
−$1,009
− Insurance
−$250
− Repairs & maintenance
−$1,637
− Management
−$1,637
− Depreciation
−$1,452
Taxable income
$11,689
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,805
After-tax cash flow
$8,967/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
Exeter Township SD
NCES district ID
4209480
Math proficiency
41% ▼ -8.00%
Reading proficiency
60% ▼ -11.00%
Median HH income
$71,744
Composite
45.21/100
National rank
#2669
State rank
#141 of 539 in PA

Livability — Lorane

Score
75/100
State rank
#428
US rank
#3912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lorane, PA
County
Berks County · 195,629 people
Metro
Reading, PA
Population (ZIP)
35,853
Household income
$85,557
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
619.0

Population outlook (Berks County) Hauer SSP2

Today (2025)
425,767 people
By 2030
428,814 · +0.7%
By 2040
433,463 · +1.8%
By 2050
439,426 · +3.2%
By 2075
478,647 · +12.4%
By 2100
518,507 · +21.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 18% Two or more races 11% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 9% Dominican 3%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
86% English-only · Spanish 11% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Berks

2024 margin
R (+12.2) · D 43.4% · R 55.6%
2008→2024 swing
-21.4pp toward R · 2008: 9.2pp · 2024: -12.2pp
All cycles
2024: R+12.2 2020: R+8.2 2016: R+10.2 2012: R+0.6 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.56%
Current HPI
283.6138
Rent YoY
Metro
Reading, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+47.2% since first listed
20 events — show timeline
  • 2026-06-12 Listed $49,900 BRIGHT MLS
  • 2026-06-11 Coming Soon $49,900 BRIGHT MLS
  • 2012-11-07 Sold (MLS) $16,000 TREND
  • 2012-11-07 Sold (MLS) $16,000 BRIGHT MLS
  • 2012-11-05 Pending TREND
  • 2012-11-02 Relisted TREND
  • 2012-11-02 Listing Removed BRIGHT MLS
  • 2012-11-01 Delisted TREND
  • 2012-08-24 Price Changed $20,900 TREND
  • 2012-06-15 Relisted TREND
  • 2012-06-15 Delisted TREND
  • 2012-05-15 Relisted TREND
  • 2012-05-15 Delisted TREND
  • 2012-04-25 Price Changed $25,000 TREND
  • 2012-02-24 Listed $27,800 TREND
  • 2012-02-24 Listed $20,900 BRIGHT MLS
  • 2011-12-10 Listing Removed BRIGHT MLS
  • 2011-12-10 Listing Removed BRIGHT MLS
  • 2011-07-20 Listed $33,900 BRIGHT MLS
  • 2011-06-10 Listed $33,900 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2026): $1,009 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…