CashFlowRE
Sign in Sign up
105 Ridgeview Dr
D Composite 41.33
Why this score? — see what drove the D 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 +13.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$181,000

105 Ridgeview Dr · Dunmore, PA 18512
2 bd · 1.5 ba · 2,135 sqft · SingleFamily · 10 Days on market
Built 1960 8,712 sqft lot

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

Listing remarks MLS

* Highest and best offer by 5pm 11/7.This beautiful Dunmore home is in prime location near universities and interstates. 2BR 1.5 Bath with breathtaking valley views and much potential to add an addition in the future. The covered front porch and landscape will welcome all your guests, while the interior is the perfect canvas to make this home your own. Home has an eat-in kitchen with beautiful new flooring and backsplashes, as well as a large finished basement. Parking will never be an issue with this home's 1 car attached garage and 1 car detached garage complete with alley access. Save on heating with two zones, newer furnace and roof. This gorgeous home is sure to go quickly, so book your appointment today!, Baths: 1 Bath Lev 1,1 Half Lev L, Beds: 2+ Bed 1st, SqFt Fin - Main: 1235.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, Dining Area: Y, Modern Kitchen: Y, SqFt Fin - 2nd: 0.00, Additional Info: All information and measurements are approximate not warranted or guaranteed . ''All showing agents, potential buyers & service providers are required to adhere to the Governor's Guidance for Real Estate and the CDC guidelines. Masks, gloves, hand sanitizer, disinfectant wipes are to be utilized by all showing agents, potential buyers and service providers. ''

Key facts

  • Rear porch
  • Modern kitchen
  • Hardwood floors

Tags

HARDWOOD FLOORSMODERN KITCHENREAR PORCHFENCED IN YARD

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 single-family listed at $181k.

Deal economics

  • At list price, monthly cash flow is $11 ($136/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (11.7% below list).
  • Recommended offer: $160k (11.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.4% in Dunmore — 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 73/100 on livability (#558 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
  • Dunmore SD (suburban): math 30% / reading 54% proficiency, ranked #324 of 539 in PA (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 30 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; 251 units permitted in Lackawanna County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Lackawanna County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y 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.
Recommended offer $159,765 (11.7% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
6.37%
Cash-on-cash
0.27%
DSCR
1.01
GRM
9.4

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
-15.9%
Equity multiple
0.44×
Total profit
$-28,586
Equity at exit
$26,988
10-year hold
IRR
-7.4%
Equity multiple
0.53×
Total profit
$-23,868
Equity at exit
$15,650

Cash invested: $50,680 (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 18512

Active inventory
30
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,598 medium interval (Pro) →
Mortgage (P&I)
$949
Tax est. 1.5%
$226 /mo · $2,715/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$11

Break-even live

Break-even rent $1,583
Max offer price $181,000
Occupancy floor 94%

Sensitivity live

Price -10% $136 -5% $74 +0% $11 +5% $-51 +10% $-114
Rent -10% $-115 -5% $-52 +0% $11 +5% $74 +10% $138
Rate -1.0pp $102 -0.5pp $57 base $11 +0.5pp $-36 +1.0pp $-83

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
$45,250
Closing costs
$5,430
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
2208 Adams Ave Scranton, PA 2.0 1.0 2400 $1,800 $0.75 44d 1 1.13mi
945 Woodlawn St Scranton, PA 3.0 1.0 1500 $1,450 $0.97 21d 1 1.25mi
1719 Madison Ave Scranton, PA 3.0 1.0 1600 $1,450 $0.91 44d 1 1.45mi

Listing history 6 events

  1. 2026-04-27
    status Pending
  2. 2026-04-17
    listed $181,000 Active
  3. 2022-01-24
    soldstatus $170,000
  4. 2022-01-07
    soldstatus $170,000 Closed 1291-char remark
    Show marketing remark (1291 chars)

    * Highest and best offer by 5pm 11/7.This beautiful Dunmore home is in prime location near universities and interstates. 2BR 1.5 Bath with breathtaking valley views and much potential to add an addition in the future. The covered front porch and landscape will welcome all your guests, while the interior is the perfect canvas to make this home your own. Home has an eat-in kitchen with beautiful new flooring and backsplashes, as well as a large finished basement. Parking will never be an issue with this home's 1 car attached garage and 1 car detached garage complete with alley access. Save on heating with two zones, newer furnace and roof. This gorgeous home is sure to go quickly, so book your appointment today!, Baths: 1 Bath Lev 1,1 Half Lev L, Beds: 2+ Bed 1st, SqFt Fin - Main: 1235.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, Dining Area: Y, Modern Kitchen: Y, SqFt Fin - 2nd: 0.00, Additional Info: All information and measurements are approximate not warranted or guaranteed . ''All showing agents, potential buyers & service providers are required to adhere to the Governor's Guidance for Real Estate and the CDC guidelines. Masks, gloves, hand sanitizer, disinfectant wipes are to be utilized by all showing agents, potential buyers and service providers. ''

  5. 2021-11-09
    status Pending 1291-char remark
    Show marketing remark (1291 chars)

    * Highest and best offer by 5pm 11/7.This beautiful Dunmore home is in prime location near universities and interstates. 2BR 1.5 Bath with breathtaking valley views and much potential to add an addition in the future. The covered front porch and landscape will welcome all your guests, while the interior is the perfect canvas to make this home your own. Home has an eat-in kitchen with beautiful new flooring and backsplashes, as well as a large finished basement. Parking will never be an issue with this home's 1 car attached garage and 1 car detached garage complete with alley access. Save on heating with two zones, newer furnace and roof. This gorgeous home is sure to go quickly, so book your appointment today!, Baths: 1 Bath Lev 1,1 Half Lev L, Beds: 2+ Bed 1st, SqFt Fin - Main: 1235.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, Dining Area: Y, Modern Kitchen: Y, SqFt Fin - 2nd: 0.00, Additional Info: All information and measurements are approximate not warranted or guaranteed . ''All showing agents, potential buyers & service providers are required to adhere to the Governor's Guidance for Real Estate and the CDC guidelines. Masks, gloves, hand sanitizer, disinfectant wipes are to be utilized by all showing agents, potential buyers and service providers. ''

  6. 2021-11-02
    listed $169,900 Active 1291-char remark
    Show marketing remark (1291 chars)

    * Highest and best offer by 5pm 11/7.This beautiful Dunmore home is in prime location near universities and interstates. 2BR 1.5 Bath with breathtaking valley views and much potential to add an addition in the future. The covered front porch and landscape will welcome all your guests, while the interior is the perfect canvas to make this home your own. Home has an eat-in kitchen with beautiful new flooring and backsplashes, as well as a large finished basement. Parking will never be an issue with this home's 1 car attached garage and 1 car detached garage complete with alley access. Save on heating with two zones, newer furnace and roof. This gorgeous home is sure to go quickly, so book your appointment today!, Baths: 1 Bath Lev 1,1 Half Lev L, Beds: 2+ Bed 1st, SqFt Fin - Main: 1235.00, SqFt Fin - 3rd: 0.00, Tax Information: Available, Dining Area: Y, Modern Kitchen: Y, SqFt Fin - 2nd: 0.00, Additional Info: All information and measurements are approximate not warranted or guaranteed . ''All showing agents, potential buyers & service providers are required to adhere to the Governor's Guidance for Real Estate and the CDC guidelines. Masks, gloves, hand sanitizer, disinfectant wipes are to be utilized by all showing agents, potential buyers and service providers. ''

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,172
− Mortgage interest
−$10,139
− Property taxes
−$2,715
− Insurance
−$905
− Repairs & maintenance
−$1,534
− Management
−$1,534
− Depreciation
−$5,265
Taxable loss
−$2,920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$836/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
Dunmore SD
NCES district ID
4207980
Math proficiency
30% ▼ -16.00%
Reading proficiency
54% ▼ -13.00%
Median HH income
$48,540
Composite
35.92/100
National rank
#4806
State rank
#324 of 539 in PA

Livability — Dunmore

Score
73/100
State rank
#558
US rank
#5204

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dunmore, PA
City population
12,714
Population (ZIP)
12,714

Population outlook (Lackawanna County) Hauer SSP2

Today (2025)
210,652 people
By 2030
208,623 · -1.0%
By 2040
203,980 · -3.2%
By 2050
201,069 · -4.5%
By 2075
205,026 · -2.7%
By 2100
210,851 · +0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 5% Two or more races 4% Asian 4% Black 1%
Common ancestry
Romanian 14% Scotch-Irish 2% Subsaharan African 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 3% Other Indo-European 2% Tagalog/Filipino 1%

Political lean MEDSL · Lackawanna

2024 margin
Toss-up / Even · D 51.0% · R 48.3%
2008→2024 swing
-23.2pp toward R · 2008: 26.0pp · 2024: 2.8pp
All cycles
2024: D+2.8 2020: D+8.4 2016: D+3.4 2012: D+27.4 2008: D+26.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.14%
Current HPI
150.6545
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

+6.5% since first listed
6 events — show timeline
  • 2026-04-27 Pending GSBR as distributed by MLS GRID
  • 2026-04-17 Listed $181,000 GSBR as distributed by MLS GRID
  • 2022-01-24 Sold (Public Records) $170,000 Public Records
  • 2022-01-07 Sold (MLS) $170,000 GSBR as distributed by MLS GRID
  • 2021-11-09 Pending GSBR as distributed by MLS GRID
  • 2021-11-02 Listed $169,900 GSBR as distributed by MLS GRID

Property tax history

+30.8%/yr

Latest (2026): $58,812 · +1319.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…