CashFlowRE
Sign in Sign up
332 Clearview Dr
D Composite 41.17
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 +10.9/30.0
  • ARV discount +6.9/15.0
  • Appreciation +4.5/10.0
  • Schools +4.0/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$289,000

332 Clearview Dr · Emerald Lakes, PA 18334
3 bd · 2.0 ba · 1,440 sqft · SingleFamily public records · 16 Days on market
Built 1986 0.47 ac lot $201/sqft · at area comps Est $285k · at est. $120/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

You're in for a treat! This is a cutie. You are ready to move in. When you arrive the cleared lot for that amazing fire-pit you have in mind is awesome. Then there is this rockin little contemporary, fresh paint, excellent decks, views abound. There is a bedroom and full bath on main level (snowbirds, no stairs for you). For a family, the second level set-up, two bedrooms split by a full bath is perfect. The second floor walk-way will rock some art or antiques. It is a bright sunny house. One of the many Pocono's premiere residential/vacation/rental communities, lakes and amenities are many. Come take a look.

Key facts

  • Cleared lot
  • Full bath
  • Fire-pit

Tags

CLEARED LOTFIRE-PITFULL BATH ON MAIN LEVELSECOND LEVEL SET-UPFULL BATHSECOND FLOOR WALK-WAY

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee of $1,440 (approx. $120/month); Association amenities include security, clubhouse, meeting room, picnic area, and recreation facilities; Subdivision: Emerald Lakes

Exterior

  • Parking: Total of 810 parking spaces, including 8 open parking spaces
  • Security: Community security (through homeowners association)
  • Utilities: 200+ amp electric service; Septic tank
  • Home design: Single family residential house; 2 stories; Side entry via side deck
  • Construction: Shingle roof; Block foundation; Construction materials listed as unknown; Built above grade finished area of 1,440
  • Exterior features: Sliding doors; Lot approximately 0.47 acres with dimensions 99 x 215 x 107 x 210; Zoned R-3 (residential)

Interior

  • Kitchen: Laminate counters
  • Bedrooms: Total of 7 rooms (bedrooms and other rooms included)
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating (electric); Ceiling fan(s) for cooling
  • Interior features: Laminate counters; Beamed ceilings; High ceilings; Open floorplan; Storage; Insulated windows; Unfurnished; Has fireplace with gas log, stone surround and glass doors in the living room; Crawl space basement
  • Laundry & utility: Main level laundry in hall with washer hookup, electric dryer hookup and laundry closet

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 $289k.

Deal economics

  • At list price, monthly cash flow is $-125 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (7.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (17.3% below list).
  • Recommended offer: $239k (17.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.0% in Emerald Lakes — 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 67/100 on livability (#974 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, schools D-, amenities 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: 107 active listings in the ZIP; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($285k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $90k; list at $289k implies a 221% gain — meaningful room to come down on a strong offer.
Recommended offer $239,107 (17.3% 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 D-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
0.83%
Cap rate
5.78%
Cash-on-cash
-1.85%
DSCR
0.92
GRM
10.1

CMA / ARV

ARV (median comp)
$285,264
List price
$289,000
Delta
1.31%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 Sullivan Trl 0.22mi 3/2.5 1,440 (0%) 9mo $222,000 $154 80
237 Ash Drive Dr 0.47mi 3/2.0 1,356 (-6%) 7mo $385,000 $284 63
215 Granite Rd 0.37mi 3/2.0 1,344 (-7%) 11mo $320,000 $238 63
249 Clearview Dr 0.44mi 3/2.0 1,344 (-7%) 11mo $325,000 $242 59
640 Sullivan Trl 0.12mi 3/2.0 1,257 (-13%) 20mo $292,500 $233 56
1728 Clover Rd 0.20mi 4/2.5 (+1) 1,565 (+9%) 23mo $298,000 $190 50
163 Granite Rd 0.56mi 3/1.0 1,340 (-7%) 10mo $180,000 $134 50
144 Island Dr 0.72mi 3/2.0 1,368 (-5%) 10mo $265,000 $194 50
195 Overland Dr 0.42mi 3/1.5 1,308 (-9%) 20mo $305,000 $233 46
1138 Horizon Dr 0.65mi 4/2.0 (+1) 1,591 (+10%) 1mo $435,000 $273 46
394 Cedar Dr 0.42mi 3/2.0 1,632 (+13%) 16mo $275,000 $169 45
915 Cricket Ln 0.66mi 2/1.0 (-1) 1,260 (-12%) 12mo $250,000 $198 29

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

Projected returns pro-forma

-0.95% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.64×
Total profit
$-28,968
Equity at exit
$70,485
10-year hold
IRR
-1.5%
Equity multiple
0.86×
Total profit
$-11,010
Equity at exit
$74,633

Cash invested: $80,920 (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 18334

Home prices YoY
-0.5%
Active inventory
107
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,391 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$258 /mo · $3,091/yr
Insurance
$120
HOA
$120
Vacancy / Maint / Mgmt
$502
Net cashflow
$-125

Break-even live

Break-even rent $2,549
Max offer price $266,994
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
$72,250
Closing costs
$8,670
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.

HOA detail

Monthly dues
$120 · $1,440/yr

Listing history 13 events

  1. 2026-06-14
    statusdays on market $289,000 Pending 16 DOM
  2. 2026-06-13
    days on market $289,000 Active 15 DOM
  3. 2026-06-10
    days on market $289,000 Active 13 DOM
  4. 2026-06-09
    days on market $289,000 Active 12 DOM
  5. 2026-06-08
    days on market $289,000 Active 11 DOM
  6. 2026-06-07
    statusdays on market $289,000 Active 10 DOM
  7. 2026-05-11
    listed $289,000 Active 618-char remark
  8. 2024-09-04
    listed $230,000 Active
  9. 2024-04-23
    historical $1,950
  10. 2024-04-16
    price $1,950
  11. 2023-12-06
    listed $2,250
  12. 2021-02-21
    listed $185,000
  13. 2002-12-30
    soldstatus $90,000

ⓘ 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
$3,091 · $258/mo
Projected year-2 tax
$3,828 · $319/mo
Expected delta
+$738/yr (+$61/mo · 23.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 15 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
$28,693
− Mortgage interest
−$16,188
− Property taxes
−$3,091
− Insurance
−$1,445
− Repairs & maintenance
−$2,295
− Management
−$2,295
− HOA
−$1,440
− Depreciation
−$8,407
Taxable loss
−$6,469
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,553
After-tax cash flow
$58/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 — Emerald Lakes

Score
67/100
State rank
#974
US rank
#10662

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Emerald Lakes, PA
Population (ZIP)
4,907

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 20% Two or more races 12% Black 9%
Hispanic origin (detail)
Puerto Rican 17%
Common ancestry
Romanian 6% Lithuanian 4% Iranian 4%
Foreign-born
8% · Canada
Languages at home
87% English-only · Spanish 10% Russian/Polish/Slavic 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
▼ -0.95%
Current HPI
178.5307
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

+221.1% since first listed
10 events — show timeline
  • 2026-06-14 Pending PMAR
  • 2026-06-05 Relisted PMAR
  • 2026-05-20 Pending PMAR
  • 2026-05-11 Listed $289,000 PMAR
  • 2024-09-04 Listed $230,000 PMAR
  • 2024-04-23 Rental Removed $1,950 PMAR
  • 2024-04-16 Price Changed $1,950 PMAR
  • 2023-12-06 Listed for Rent $2,250 PMAR
  • 2021-02-21 Listed $185,000 PMAR
  • 2002-12-30 Sold (Public Records) $90,000 Public Records

Property tax history

-0.7%/yr

Latest (2026): $3,091 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…