CashFlowRE
Sign in Sign up
3145 Carobeth Dr
F Composite 28.8
Why this score? — see what drove the F 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 +6.8/30.0
  • Appreciation +6.2/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • DSCR +1.1/10.0
  • ARV discount +0.0/15.0

$275,000

3145 Carobeth Dr · Mount Pocono, PA 18466
3 bd · 2.0 ba · 1,188 sqft · SingleFamily public records · 10 Days on market
Built 1995 0.28 ac lot Est $228k · 21% over $149/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this never listed before 3 bedroom, 3 full bath bi-level home within an amenity filled community. Located just 3 minutes from the community entrance; this property features a paved driveway, 2 car garage, storage shed, and deck for perfect for outdoor enjoyment. Home also features a cozy gas fireplace, and a fully finished lower level with an additional bathroom providing flexible space for a family room, home office, or guest suite. Major upgrades include a new roof and new heat pump, offering peace of mind for year to come. Located in a gated community, this home offers comfortable, low-maintenance living with access to a swimming pool, playgrounds, private beach access, d

Key facts

  • Paved driveway
  • Gas fireplace
  • Storage shed

Tags

PAVED DRIVEWAYSTORAGE SHEDDECKGAS FIREPLACEFULLY FINISHED LOWER LEVELNEW ROOF

Property features AI

Finance

  • Other: Lot about 0.28 acres; Located in subdivision: A Pocono Country Place
  • HOA & community: Homeowners association with annual fee (approximately $1,788 / $149 per month); Community amenities: gated entry, clubhouse, pool, playground, dog park, security

Exterior

  • Parking: Attached 2-car garage; 2 open parking spaces (driveway)
  • Home design: Single-family house; Residential zoning; No common walls
  • Exterior features: Shingle roof

Interior

  • Bedrooms: Total rooms: 9
  • Bathrooms: 2 full bathrooms
  • Interior features: Unfurnished; Fireplace (1)

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 single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $-425 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (27.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (30.9% below list).
  • Recommended offer: $190k (30.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#362 in PA, #3,166 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, commute F.
  • Pocono Mountain SD (rural): math 37% / reading 55% proficiency, ranked #245 of 539 in PA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 355 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); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($2k loan paydown + $6k appreciation (2.4% local appreciation)).
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 5, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $9k; list at $275k implies a 2956% gain — meaningful room to come down on a strong offer.
Recommended offer $190,089 (30.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.69%
Cap rate
4.44%
Cash-on-cash
-6.63%
DSCR
0.71
GRM
12.1

CMA / ARV

ARV (on-the-fly)
$228,096
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4569 Briarcliff Ter 0.37mi 3/2.0 1,110 (-7%) 1mo $169,000 $152 71
3022 Briarwood Dr 0.28mi 3/2.0 1,286 (+8%) 4mo $204,000 $159 70
3188 Carobeth Dr 0.29mi 3/1.5 1,292 (+9%) 1mo $380,000 $294 69
3136 Carobeth Dr 0.08mi 3/1.0 1,055 (-11%) 6mo $165,000 $156 69
5426 Ridgefield Dr 0.64mi 3/2.0 1,200 (+1%) 1mo $260,000 $217 67
3223 Carobeth Dr 0.25mi 3/1.5 1,037 (-13%) 6mo $210,000 $203 60
532 Country Place Dr 0.57mi 3/2.0 1,263 (+6%) 4mo $242,000 $192 59
485 Country Place Dr 0.68mi 3/2.0 1,224 (+3%) 8mo $196,000 $160 57
6085 Boardwalk Dr 0.59mi 3/2.0 1,256 (+6%) 8mo $551,000 $439 56
3361 Woodland Dr 0.47mi 3/1.5 1,320 (+11%) 6mo $170,000 $129 52
4758 Brentwood Dr 0.50mi 3/2.0 1,344 (+13%) 4mo $261,000 $194 51
9341 Horn Owl Ln 0.64mi 2/1.0 (-1) 1,245 (+5%) 7mo $227,000 $182 47

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

Projected returns pro-forma

2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.7%
Equity multiple
0.96×
Total profit
$-3,161
Equity at exit
$113,814
10-year hold
IRR
3.5%
Equity multiple
1.50×
Total profit
$38,623
Equity at exit
$168,104

Cash invested: $77,000 (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 18466

Home prices YoY
1.2%
Active inventory
355
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,901 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$221 /mo · $2,655/yr
Insurance
$115
HOA
$149
Vacancy / Maint / Mgmt
$399
Net cashflow
$-425

Break-even live

Break-even rent $2,439
Max offer price $199,874
Occupancy floor

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
$68,750
Closing costs
$8,250
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5215 Sundew Ter Tobyhanna, PA 3.0 1.5 1200 $1,750 $1.46 44d 1 0.60mi
7694 Fawn Ln Tobyhanna, PA 3.0 2.0 1128 $1,800 $1.60 44d 1 0.78mi
7067 Vista Dr Tobyhanna, PA 3.0 2.0 1436 $2,250 $1.57 44d 1 0.78mi

HOA detail

Monthly dues
$149 · $1,788/yr
Likely covers
gaslandscapingpoolsecurity

Listing history 10 events

  1. 2026-06-19
    days on market $275,000 Active 10 DOM
  2. 2026-06-18
    days on market $275,000 Active 9 DOM
  3. 2026-06-17
    days on market $275,000 Active 8 DOM
  4. 2026-06-16
    days on market $275,000 Active 7 DOM
  5. 2026-06-15
    days on market $275,000 Active 6 DOM
  6. 2026-06-14
    days on market $275,000 Active 4 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    days on market $275,000 Active 3 DOM
  9. 2026-06-10
    remarks 614-char remark
  10. 2026-06-10
    listed $275,000 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
$2,655 · $221/mo
Projected year-2 tax
$3,500 · $292/mo
Expected delta
+$845/yr (+$70/mo · 31.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 7% 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
$22,811
− Mortgage interest
−$15,404
− Property taxes
−$2,655
− Insurance
−$1,375
− Repairs & maintenance
−$1,825
− Management
−$1,825
− HOA
−$1,788
− Depreciation
−$8,000
Taxable loss
−$10,061
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,415
After-tax cash flow
$-2,689/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
Pocono Mountain SD
NCES district ID
4219500
Math proficiency
37% ▼ -5.00%
Reading proficiency
55% ▲ 1.00%
Median HH income
$55,317
Composite
39.91/100
National rank
#3856
State rank
#245 of 539 in PA

Livability — Mount Pocono

Score
77/100
State rank
#362
US rank
#3166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,997

Population outlook (Monroe County) Hauer SSP2

Today (2025)
164,099 people
By 2030
161,412 · -1.6%
By 2040
154,616 · -5.8%
By 2050
146,710 · -10.6%
By 2075
140,830 · -14.2%
By 2100
138,472 · -15.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 38% Hispanic / Latino 27% Black 24% Two or more races 17% Asian 4%
Hispanic origin (detail)
Puerto Rican 12% Dominican 6%
Common ancestry
Romanian 2% Portuguese 1% German 1%
Foreign-born
16% · Canada
Languages at home
77% English-only · Spanish 17% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Monroe

2024 margin
Toss-up / Even · D 49.1% · R 49.9%
2008→2024 swing
-17.1pp toward R · 2008: 16.3pp · 2024: -0.8pp
All cycles
2024: R+0.8 2020: D+6.4 2016: D+0.3 2012: D+14.0 2008: D+16.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.36%
Current HPI
202.4134
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

+2955.6% since first listed
2 events — show timeline
  • 2026-06-09 Listed $275,000 PMAR
  • 1995-08-11 Sold (Public Records) $9,000 Public Records

Property tax history

-4.8%/yr

Latest (2026): $2,655 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…