CashFlowRE
Sign in Sign up
612 Mountain View Way
C Composite 56.96
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).

  • Cash flow +19.5/30.0
  • ARV discount +7.0/15.0
  • Appreciation +6.8/10.0
  • 1% rule +6.6/10.0
  • DSCR +6.2/10.0
  • Schools +3.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$190,000

612 Mountain View Way · Saw Creek, PA 18324
2 bd · 2.0 ba · 1,125 sqft · Townhouse public records · 7 Days on market
Built 1989 1,742 sqft lot Est $188k · at est. $212/mo HOA · 10% of rent

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

Listing remarks MLS

Located in The Falls at Saw Creek in Bushkill, this 3-bedroom, 3.5-bath townhouse stands out with a private ensuite bathroom in every bedroom--a rare feature that adds comfort and flexibility for everyday living or hosting guests. The updated kitchen features granite countertops, a breakfast bar, and stainless steel appliances, including a gas range, making it as functional as it is inviting. The living room opens up with vaulted ceilings and a gas fireplace, creating a bright, open space that feels both cozy and spacious. The back balcony deck offers the sweet sounds of nature and nearby creek. With a newer roof, HVAC system, and appliances already in place, much of the heavy lifting has been done for you. Plus, enjoy access to community amenities, including a pool & hot tub, perfect for relaxing during the warmer months, and is only a short distance from everything the Poconos has to offer! Whether you're looking for a full-time residence or a personal getaway, this home offers the comfort, layout, and ease of living that's hard to find.

Key facts

  • Updated kitchen
  • Granite countertops
  • Breakfast bar

Tags

PRIVATE ENSUITE BATHROOMUPDATED KITCHENGRANITE COUNTERTOPSBREAKFAST BARSTAINLESS STEEL APPLIANCESGAS RANGE

Property features AI

Finance

  • HOA & community: Annual association fee of $2,544

Exterior

  • Parking: Off-street parking; Parking lot
  • Utilities: Public water; Public sewer
  • Home design: Wood siding exterior; Tar/gravel roof; Above-grade finished living area reported
  • Construction: Wood siding construction; Tar/gravel roof; Year built: Unknown
  • Exterior features: Propane tank (leased)

Interior

  • Kitchen: Gas oven and gas range; Dishwasher; Refrigerator; Eat-in kitchen
  • Bedrooms: Two bedrooms on lower level; One bedroom on third level
  • Flooring: Carpet; Hardwood; Laminate; Resilient; Vinyl
  • Bathrooms: Three full bathrooms (including ensuites with tub/shower and a full bath with shower and walk-in closet); One half bathroom
  • Heating & cooling: Forced air heating (Gas and Propane); Central air conditioning
  • Interior features: Dining area; Eat-in kitchen; Finished basement
  • Laundry & utility: Laundry room on lower level; Washer; Electric dryer (electric dryer hookup); Electric water heater

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/2.0-bath townhouse listed at $190k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 7.7% vs local median 4.3% in Saw Creek — 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 59/100 on livability (#1,538 in PA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D, schools F.
  • East Stroudsburg Area SD (rural): math 25% / reading 43% proficiency, ranked #413 of 539 in PA (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 290 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 213 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (3.5% local appreciation)).
  • Pike County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.5% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 13y 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 $86k; list at $190k implies a 120% gain — meaningful room to come down on a strong offer.
Recommended offer $190,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.16%
Cap rate
7.66%
Cash-on-cash
4.87%
DSCR
1.22
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$187,875
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
159 Stream Ct 0.41mi 2/2.0 1,090 (-3%) 2mo $141,130 $129 74
503 English Ct 0.33mi 2/2.0 1,200 (+7%) 2mo $160,000 $133 72
201 Falls Cir 0.12mi 2/2.0 1,016 (-10%) 14mo $170,000 $167 66
140 English Ct 0.30mi 2/3.0 1,090 (-3%) 13mo $210,000 $193 66
320 Crewe Ct 0.27mi 2/2.0 1,200 (+7%) 17mo $170,000 $142 62
254 Bristol Way 0.47mi 2/2.0 1,071 (-5%) 17mo $129,000 $120 56
514 Wales Ct 0.40mi 2/1.5 960 (-15%) 12mo $160,000 $167 45
2025 Sec 3 Manchester Dr 0.70mi 2/2.0 956 (-15%) 11mo $165,000 $173 33

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

Projected returns pro-forma

3.51% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.79×
Total profit
$41,933
Equity at exit
$90,897
10-year hold
IRR
15.0%
Equity multiple
3.33×
Total profit
$124,035
Equity at exit
$144,489

Cash invested: $53,200 (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 18324

Home prices YoY
1.5%
Active inventory
290
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,200 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$235 /mo · $2,816/yr
Insurance
$79
HOA
$212
Vacancy / Maint / Mgmt
$462
Net cashflow
$216

Break-even live

Break-even rent $1,927
Max offer price $190,000
Occupancy floor 85%

Sensitivity live

Price -10% $323 -5% $270 +0% $216 +5% $162 +10% $108
Rent -10% $42 -5% $129 +0% $216 +5% $303 +10% $390
Rate -1.0pp $312 -0.5pp $264 base $216 +0.5pp $167 +1.0pp $117

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
$47,500
Closing costs
$5,700
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
272 Stafford Dr Bushkill, PA 3.0 2.0 1218 $2,200 $1.81 0d 1 0.33mi

HOA detail

Monthly dues
$212 · $2,544/yr
Likely covers
gaspool

Listing history 13 events

  1. 2026-05-15
    status Pending
    Show marketing remark (1062 chars)

    Located in The Falls at Saw Creek in Bushkill, this 3-bedroom, 3.5-bath townhouse stands out with a private ensuite bathroom in every bedroom--a rare feature that adds comfort and flexibility for everyday living or hosting guests. The updated kitchen features granite countertops, a breakfast bar, and stainless steel appliances, including a gas range, making it as functional as it is inviting. The living room opens up with vaulted ceilings and a gas fireplace, creating a bright, open space that feels both cozy and spacious. The back balcony deck offers the sweet sounds of nature and nearby creek. With a newer roof, HVAC system, and appliances already in place, much of the heavy lifting has been done for you. Plus, enjoy access to community amenities, including a pool & hot tub, perfect for relaxing during the warmer months, and is only a short distance from everything the Poconos has to offer! Whether you're looking for a full-time residence or a personal getaway, this home offers the comfort, layout, and ease of living that's hard to find.

  2. 2026-05-15
    status Pending 1062-char remark
    Show marketing remark (1062 chars)

    Located in The Falls at Saw Creek in Bushkill, this 3-bedroom, 3.5-bath townhouse stands out with a private ensuite bathroom in every bedroom--a rare feature that adds comfort and flexibility for everyday living or hosting guests. The updated kitchen features granite countertops, a breakfast bar, and stainless steel appliances, including a gas range, making it as functional as it is inviting. The living room opens up with vaulted ceilings and a gas fireplace, creating a bright, open space that feels both cozy and spacious. The back balcony deck offers the sweet sounds of nature and nearby creek. With a newer roof, HVAC system, and appliances already in place, much of the heavy lifting has been done for you. Plus, enjoy access to community amenities, including a pool & hot tub, perfect for relaxing during the warmer months, and is only a short distance from everything the Poconos has to offer! Whether you're looking for a full-time residence or a personal getaway, this home offers the comfort, layout, and ease of living that's hard to find.

  3. 2026-05-07
    listed $190,000 Active
    Show marketing remark (1062 chars)

    Located in The Falls at Saw Creek in Bushkill, this 3-bedroom, 3.5-bath townhouse stands out with a private ensuite bathroom in every bedroom--a rare feature that adds comfort and flexibility for everyday living or hosting guests. The updated kitchen features granite countertops, a breakfast bar, and stainless steel appliances, including a gas range, making it as functional as it is inviting. The living room opens up with vaulted ceilings and a gas fireplace, creating a bright, open space that feels both cozy and spacious. The back balcony deck offers the sweet sounds of nature and nearby creek. With a newer roof, HVAC system, and appliances already in place, much of the heavy lifting has been done for you. Plus, enjoy access to community amenities, including a pool & hot tub, perfect for relaxing during the warmer months, and is only a short distance from everything the Poconos has to offer! Whether you're looking for a full-time residence or a personal getaway, this home offers the comfort, layout, and ease of living that's hard to find.

  4. 2026-05-07
    listed $190,000 Active 1062-char remark
    Show marketing remark (1062 chars)

    Located in The Falls at Saw Creek in Bushkill, this 3-bedroom, 3.5-bath townhouse stands out with a private ensuite bathroom in every bedroom--a rare feature that adds comfort and flexibility for everyday living or hosting guests. The updated kitchen features granite countertops, a breakfast bar, and stainless steel appliances, including a gas range, making it as functional as it is inviting. The living room opens up with vaulted ceilings and a gas fireplace, creating a bright, open space that feels both cozy and spacious. The back balcony deck offers the sweet sounds of nature and nearby creek. With a newer roof, HVAC system, and appliances already in place, much of the heavy lifting has been done for you. Plus, enjoy access to community amenities, including a pool & hot tub, perfect for relaxing during the warmer months, and is only a short distance from everything the Poconos has to offer! Whether you're looking for a full-time residence or a personal getaway, this home offers the comfort, layout, and ease of living that's hard to find.

  5. 2020-04-15
    soldstatus $86,400
  6. 2020-04-13
    soldstatus $86,400
  7. 2020-04-13
    soldstatus $86,400
  8. 2019-10-30
    listed $86,400
  9. 2019-10-30
    listed $86,400
  10. 2015-03-09
    listed $74,900
  11. 2014-12-29
    listed $87,900
  12. 2014-03-21
    soldstatus $24,000
  13. 2013-12-10
    listed $29,900

ⓘ 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
$2,816 · $235/mo
Projected year-2 tax
$2,909 · $242/mo
Expected delta
+$93/yr (+$8/mo · 3.3%)

ⓘ 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 4/10 Moderate 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$26,400
− Mortgage interest
−$10,643
− Property taxes
−$2,816
− Insurance
−$950
− Repairs & maintenance
−$2,112
− Management
−$2,112
− HOA
−$2,544
− Depreciation
−$5,527
Taxable loss
−$304
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$73
After-tax cash flow
$2,663/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
East Stroudsburg Area SD
NCES district ID
4208670
Math proficiency
25% ▼ -11.00%
Reading proficiency
43% ▼ -18.00%
Median HH income
$57,142
Composite
30.13/100
National rank
#6332
State rank
#413 of 539 in PA

Livability — Saw Creek

Score
59/100
State rank
#1538
US rank
#20241

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saw Creek, PA
Population (ZIP)
9,591

Population outlook (Pike County) Hauer SSP2

Today (2025)
53,548 people
By 2030
51,622 · -3.6%
By 2040
46,490 · -13.2%
By 2050
40,372 · -24.6%
By 2075
31,951 · -40.3%
By 2100
26,821 · -49.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 47% Hispanic / Latino 26% Black 21% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 12% Cuban 3% Dominican 5%
Common ancestry
Romanian 2% Estonian 1% Lithuanian 1%
Foreign-born
19% · Canada, South Korea
Languages at home
69% English-only · Spanish 19% Russian/Polish/Slavic 4% French/Haitian/Cajun 3%

Political lean MEDSL · Pike

2024 margin
Strong R (+24.1) · D 37.6% · R 61.6%
2008→2024 swing
-19.8pp toward R · 2008: -4.2pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+19.0 2016: R+26.0 2012: R+11.0 2008: R+4.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.51%
Current HPI
243.6754
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

+535.5% since first listed
13 events — show timeline
  • 2026-05-15 Pending GLVRMLS
  • 2026-05-15 Pending PMAR
  • 2026-05-07 Listed $190,000 PMAR
  • 2026-05-07 Listed $190,000 GLVRMLS
  • 2020-04-15 Sold (Public Records) $86,400 Public Records
  • 2020-04-13 Sold (MLS) $86,400 LCAR
  • 2020-04-13 Sold (MLS) $86,400 PMAR
  • 2019-10-30 Listed $86,400 LCAR
  • 2019-10-30 Listed $86,400 PMAR
  • 2015-03-09 Listed $74,900 PMAR
  • 2014-12-29 Listed $87,900 PMAR
  • 2014-03-21 Sold (MLS) $24,000 PMAR
  • 2013-12-10 Listed $29,900 PMAR

Property tax history

+1.0%/yr

Latest (2026): $2,816 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…