CashFlowRE
Sign in Sign up
3227 Mountain View Dr
C- Composite 53.76
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.1/30.0
  • Appreciation +5.0/10.0
  • Schools +4.0/10.0
  • 1% rule +3.9/10.0
  • DSCR +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$395,000

3227 Mountain View Dr · Mount Pocono, PA 18372
3 bd · 2.5 ba · 2,708 sqft · SingleFamily public records · 28 Days on market
Built 1988 1.01 ac lot $146/sqft · at area comps Est $499k · 21% under $40/mo HOA · 1% of rent

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

Key facts

  • 1.01 acre lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Annual property tax information available
  • HOA & community: Homeowners association with tennis courts and a pool; Annual association fee of $485 (about $40.42/month)

Exterior

  • Parking: Attached garage (2 spaces); Driveway parking; 2 open parking spaces; Garage faces front
  • Utilities: Well water; Septic sewer
  • Home design: Single-family house; Above-grade and finished lower level; Located on a 1.01-acre lot; Subdivision: Cobble Creek Estates
  • Construction: Asphalt shingle roof; Concrete basement foundation; House structure
  • Exterior features: Covered deck; Sliding doors; Sloped, wooded lot; Paved road access

Interior

  • Kitchen: Electric cooktop; Electric oven; Refrigerator; Eat-in kitchen; Kitchen island
  • Bedrooms: His and hers closets and walk-in closet(s) (bedroom-level details available)
  • Flooring: Carpet; Concrete; Hardwood
  • Bathrooms: 3 full bathrooms; 1 half bathroom; Double vanity(s)
  • Heating & cooling: Central heating; Forced air; Hot water/baseboard heating; Electric heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Eat-in kitchen; Kitchen island; Double vanity; Vaulted ceilings; His and hers closets; Walk-in closets; Recessed lighting; Skylight(s); Finished full walk-out basement (concrete)
  • Laundry & utility: Stacked washer/dryer; Laundry on main level

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/2.5-bath single-family listed at $395k.

Deal economics

  • At list price, monthly cash flow is $-13 ($-152/yr) — negative.
  • To cash-flow at today's rent, offer at most $393k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $350k (11.4% below list).
  • Recommended offer: $350k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 5.1% in Mount Pocono — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 94 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($3k loan paydown + $-68 appreciation (-0.0% local appreciation)).
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($389k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $250k; list at $395k implies a 58% gain — meaningful room to come down on a strong offer.
Recommended offer $350,000 (11.4% 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. 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
0.89%
Cap rate
6.25%
Cash-on-cash
-0.14%
DSCR
0.99
GRM
9.4

CMA / ARV

ARV (median comp)
$499,036
List price
$395,000
Delta
-20.85%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1563 Sullivan Trl 0.17mi 4/2.5 (+1) 2,450 (-10%) 3mo $432,497 $177 69
134 Gravatts Way 0.28mi 3/2.5 3,000 (+11%) 19mo $450,000 $150 53

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

Projected returns pro-forma

-0.02% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.4%
Equity multiple
0.89×
Total profit
$-12,601
Equity at exit
$114,356
10-year hold
IRR
3.3%
Equity multiple
1.36×
Total profit
$39,780
Equity at exit
$137,191

Cash invested: $110,600 (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 18372

Home prices YoY
-0.0%
Active inventory
94
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$3,500 medium interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$502 /mo · $6,020/yr
Insurance
$165
HOA
$40
Vacancy / Maint / Mgmt
$735
Net cashflow
$-13

Break-even live

Break-even rent $3,516
Max offer price $392,756
Occupancy floor 95%

Sensitivity live

Price -10% $211 -5% $99 +0% $-13 +5% $-125 +10% $-236
Rent -10% $-289 -5% $-151 +0% $-13 +5% $126 +10% $264
Rate -1.0pp $186 -0.5pp $88 base $-13 +0.5pp $-115 +1.0pp $-219

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
$98,750
Closing costs
$11,850
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
126 Snyder Ln Scotrun, PA 3.0 2.5 1854 $3,500 $1.89 44d 1 1.15mi

HOA detail

Monthly dues
$40 · $480/yr

Listing history 7 events

  1. 2026-04-27
    listed $395,000 Active 1493-char remark
  2. 2020-10-15
    soldstatus $250,000
  3. 2011-11-07
    soldstatus $250,000
  4. 2005-01-06
    soldstatus $385,000
  5. 2005-01-06
    soldstatus $385,000
  6. 1995-12-04
    soldstatus $150,000
  7. 1986-08-12
    soldstatus $22,000

ⓘ 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
$6,020 · $502/mo
Projected year-2 tax
$6,131 · $511/mo
Expected delta
+$110/yr (+$9/mo · 1.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$42,000
− Mortgage interest
−$22,126
− Property taxes
−$6,020
− Insurance
−$1,975
− Repairs & maintenance
−$3,360
− Management
−$3,360
− HOA
−$480
− Depreciation
−$11,491
Taxable loss
−$6,812
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,635
After-tax cash flow
$1,483/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)
3,397

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 60% Black 11% Hispanic / Latino 10% Two or more races 8% Asian 5%
Hispanic origin (detail)
Puerto Rican 9%
Common ancestry
Romanian 7% Russian 3% Slovak 2%
Foreign-born
9% · Canada
Languages at home
78% English-only · Other Indo-European 12% Chinese 7% Spanish 3%

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
▬ -0.02%
Current HPI
147.7957
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

+1695.5% since first listed
8 events — show timeline
  • 2026-05-26 Pending PMAR
  • 2026-04-27 Listed $395,000 PMAR
  • 2020-10-15 Sold (Public Records) $250,000 Public Records
  • 2011-11-07 Sold (Public Records) $250,000 Public Records
  • 2005-01-06 Sold (Public Records) $385,000 Public Records
  • 2005-01-06 Sold (Public Records) $385,000 Public Records
  • 1995-12-04 Sold (Public Records) $150,000 Public Records
  • 1986-08-12 Sold (Public Records) $22,000 Public Records

Property tax history

-0.5%/yr

Latest (2026): $6,020 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…