CashFlowRE
Sign in Sign up
73 S Elmer Ave
B- Composite 69.33
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

73 S Elmer Ave · Halifax, PA 17032
3 bd · 1.0 ba · 924 sqft · Manufactured public records · 23 Days on market
Built 2000

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this 3/1 mobile home in this well-cared-for community in Halifax. This property needs some TLC, but is ready to move in to by the beginning of February. At $350, the lot rent is very reasonable. Will add more pics as available.

Key facts

  • Covered front porch
  • Brand-new flooring
  • Storage shed

Tags

COVERED FRONT PORCHMATURE TREESSTORAGE SHEDBRAND-NEW FLOORINGALL-NEW WINDOWS

Property features AI

Finance

  • Other: Property manager present; Annual ground rent noted in income/expense list
  • Financial info: Ground rent $450 per month; Ownership: ground rent (ground rent exists)

Exterior

  • Parking: Asphalt driveway with space for three vehicles (three driveway spaces, three total parking spaces)
  • Utilities: Community water; Private sewer
  • Home design: Manufactured single-wide home; Manufactured structure; Estimated year built with effective year 2025; Above-grade finished living area
  • Construction: Modular/Manufactured construction; Fleetwood make
  • Exterior features: Not in a federal flood zone; Ground rent exists and is paid monthly

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Central air conditioning; Forced air heating; Propane hot water (leased propane)
  • Interior features: No basement; Multiple access exits

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/1.0-bath manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($959 rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#822 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Halifax Area SD (rural): math 28% / reading 55% proficiency, ranked #310 of 539 in PA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Halifax Area Ms (math 13% / reading 50%, grade F, #367 of 512 statewide, top 73%, 273 students, 31% FRL); Halifax Area Hs (math 54%, 244 students, 30% FRL) — zoned schools at 30% FRL track the district average.
  • Market conditions: 47 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 540 units permitted in Dauphin County in 2024 (194 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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 $23k; list at $65k implies a 183% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $64,025 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.48%
Cap rate
12.08%
Cash-on-cash
20.67%
DSCR
1.92
GRM
5.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
8.3%
Equity multiple
1.33×
Total profit
$5,942
Equity at exit
$9,692
10-year hold
IRR
17.6%
Equity multiple
2.46×
Total profit
$26,514
Equity at exit
$5,620

Cash invested: $18,200 (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 17032

Home prices YoY
-8.3%
Active inventory
47
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$959 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$76 /mo · $914/yr
Insurance
$27
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$258

Break-even live

Break-even rent $632
Max offer price $65,000
Occupancy floor 68%

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
$16,250
Closing costs
$1,950
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
161 Hillside Hts Millersburg, PA 2.0 1.0 1000 $959 $0.96 23d 1 1.47mi

Listing history 31 events

  1. 2026-06-18
    days on market $65,000 Active 23 DOM
  2. 2026-06-17
    days on market $65,000 Active 22 DOM
  3. 2026-06-16
    days on market $65,000 Active 21 DOM
  4. 2026-06-15
    days on market $65,000 Active 20 DOM
  5. 2026-06-13
    days on market $65,000 Active 18 DOM
  6. 2026-06-12
    days on market $65,000 Active 17 DOM
  7. 2026-06-09
    days on market $65,000 Active 14 DOM
  8. 2026-06-08
    days on market $65,000 Active 13 DOM
  9. 2026-06-08
    days on market $65,000 Active 12 DOM
  10. 2026-06-07
    days on market $65,000 Active 11 DOM
  11. 2026-06-04
    days on market $65,000 Active 8 DOM
  12. 2026-06-02
    days on market $65,000 Active 7 DOM
  13. 2026-06-01
    days on market $65,000 Active 6 DOM
  14. 2026-05-31
    days on market $65,000 Active 5 DOM
  15. 2026-05-26
    listed $65,000 Active
  16. 2026-01-15
    historical
  17. 2025-09-26
    listed $60,000 Active
  18. 2025-09-02
    historical
  19. 2025-03-25
    soldstatus $23,000 Closed 237-char remark
    Show marketing remark (237 chars)

    Check out this 3/1 mobile home in this well-cared-for community in Halifax. This property needs some TLC, but is ready to move in to by the beginning of February. At $350, the lot rent is very reasonable. Will add more pics as available.

  20. 2025-03-09
    price $44,900 237-char remark
    Show marketing remark (237 chars)

    Check out this 3/1 mobile home in this well-cared-for community in Halifax. This property needs some TLC, but is ready to move in to by the beginning of February. At $350, the lot rent is very reasonable. Will add more pics as available.

  21. 2025-01-23
    listed $54,900 Active 237-char remark
    Show marketing remark (237 chars)

    Check out this 3/1 mobile home in this well-cared-for community in Halifax. This property needs some TLC, but is ready to move in to by the beginning of February. At $350, the lot rent is very reasonable. Will add more pics as available.

  22. 2024-11-15
    historical
  23. 2024-11-13
    price $25,000
  24. 2024-11-11
    price $30,000
  25. 2024-11-07
    listed $35,000 Active
  26. 2024-10-07
    historical
  27. 2024-09-26
    price $30,000
  28. 2024-09-16
    status Active
  29. 2024-08-26
    status Pending
  30. 2024-07-31
    price $34,500
  31. 2024-07-12
    listed $39,500 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
$914 · $76/mo
Projected year-2 tax
$970 · $81/mo
Expected delta
+$57/yr (+$5/mo · 6.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,508
− Mortgage interest
−$3,641
− Property taxes
−$914
− Insurance
−$992
− Repairs & maintenance
−$921
− Management
−$921
− Depreciation
−$1,891
Taxable income
$2,229
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$535
After-tax cash flow
$2,560/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
Halifax Area SD
NCES district ID
4211310
Math proficiency
28% ▼ -15.00%
Reading proficiency
55% ▼ -12.00%
Median HH income
$56,462
Composite
36.25/100
National rank
#4713
State rank
#310 of 539 in PA

Livability — Halifax

Score
69/100
State rank
#822
US rank
#8539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,630

Population outlook (Dauphin County) Hauer SSP2

Today (2025)
281,628 people
By 2030
283,549 · +0.7%
By 2040
285,385 · +1.3%
By 2050
286,188 · +1.6%
By 2075
291,053 · +3.3%
By 2100
282,374 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 3% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Dauphin

2024 margin
Lean D (+5.9) · D 52.4% · R 46.5% · Other 1.1%
2008→2024 swing
-3.1pp toward R · 2008: 9.1pp · 2024: 5.9pp
All cycles
2024: D+5.9 2020: D+8.5 2016: D+2.8 2012: D+6.0 2008: D+9.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.19%
Current HPI
276.6399
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

+64.6% since first listed
17 events — show timeline
  • 2026-05-26 Listed $65,000 BRIGHT MLS
  • 2026-01-15 Listing Removed BRIGHT MLS
  • 2025-09-26 Listed $60,000 BRIGHT MLS
  • 2025-09-02 Coming Soon BRIGHT MLS
  • 2025-03-25 Sold (MLS) $23,000 BRIGHT MLS
  • 2025-03-09 Price Changed $44,900 BRIGHT MLS
  • 2025-01-23 Listed $54,900 BRIGHT MLS
  • 2024-11-15 Listing Removed BRIGHT MLS
  • 2024-11-13 Price Changed $25,000 BRIGHT MLS
  • 2024-11-11 Price Changed $30,000 BRIGHT MLS
  • 2024-11-07 Listed $35,000 BRIGHT MLS
  • 2024-10-07 Listing Removed BRIGHT MLS
  • 2024-09-26 Price Changed $30,000 BRIGHT MLS
  • 2024-09-16 Relisted BRIGHT MLS
  • 2024-08-26 Pending BRIGHT MLS
  • 2024-07-31 Price Changed $34,500 BRIGHT MLS
  • 2024-07-12 Listed $39,500 BRIGHT MLS

Property tax history

+2.5%/yr

Latest (2026): $914 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…