CashFlowRE
Sign in Sign up
155 Bariton Ct
B Composite 74.85
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.9/10.0
  • Schools +4.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$145,000

155 Bariton Ct · Pocono, PA 18321
3 bd · 2.0 ba · 840 sqft · Manufactured public records · 223 Days on market
Built 1988 5,662 sqft lot $173/sqft · 145% above area ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this spacious 3-bedroom, 2-bath mobile home located just 5 minutes from shopping, hospitals, and restaurants. Situated in a convenient 55+ community, this property offers comfort, accessibility, and ease of living. The Clubhouse has washers and dryers for resident convenience.

Key facts

  • 5,662 sq ft lot
  • 2 parking spots
  • Built 1988

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 manufactured listed at $145k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $145k).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 30 active listings in the ZIP; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (1.7% local appreciation)).
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.7% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 223 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 223 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.99%
Cap rate
16.85%
Cash-on-cash
37.72%
DSCR
2.68
GRM
4.2

CMA / ARV

ARV (median comp)
$74,500
List price
$145,000
Delta
94.63%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
143 Bartion Ct 0.30mi 2/1.0 (-1) 816 (-3%) 4mo $74,500 $91 69
194 Bariton Ct #23 0.64mi 2/1.0 (-1) 728 (-13%) 8mo $15,000 $21 32

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

Projected returns pro-forma

1.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
41.3%
Equity multiple
3.20×
Total profit
$89,131
Equity at exit
$54,927
10-year hold
IRR
42.5%
Equity multiple
6.32×
Total profit
$216,146
Equity at exit
$77,391

Cash invested: $40,600 (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 18321

Home prices YoY
1.1%
Active inventory
30
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$2,884 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$606
Net cashflow
$1,276

Break-even live

Break-even rent $1,268
Max offer price $145,000
Occupancy floor 51%

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
$36,250
Closing costs
$4,350
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.

Listing history 16 events

  1. 2026-06-18
    days on market $145,000 Active 223 DOM
  2. 2026-06-17
    days on market $145,000 Active 222 DOM
  3. 2026-06-16
    days on market $145,000 Active 221 DOM
  4. 2026-06-15
    days on market $145,000 Active 220 DOM
  5. 2026-06-14
    days on market $145,000 Active 218 DOM
  6. 2026-06-13
    days on market $145,000 Active 217 DOM
  7. 2026-06-10
    days on market $145,000 Active 215 DOM
  8. 2026-06-08
    days on market $145,000 Active 213 DOM
  9. 2026-06-07
    days on market $145,000 Active 212 DOM
  10. 2026-06-02
    days on market $145,000 Active 207 DOM
  11. 2026-06-01
    days on market $145,000 Active 206 DOM
  12. 2026-05-31
    days on market $145,000 Active 205 DOM
  13. 2026-05-30
    days on market $145,000 Active 204 DOM
  14. 2026-03-19
    price $145,000 286-char remark
    Show marketing remark (286 chars)

    Come see this spacious 3-bedroom, 2-bath mobile home located just 5 minutes from shopping, hospitals, and restaurants. Situated in a convenient 55+ community, this property offers comfort, accessibility, and ease of living. The Clubhouse has washers and dryers for resident convenience.

  15. 2026-03-19
    status Active 286-char remark
    Show marketing remark (286 chars)

    Come see this spacious 3-bedroom, 2-bath mobile home located just 5 minutes from shopping, hospitals, and restaurants. Situated in a convenient 55+ community, this property offers comfort, accessibility, and ease of living. The Clubhouse has washers and dryers for resident convenience.

  16. 2025-10-21
    listed $150,000 Active 286-char remark
    Show marketing remark (286 chars)

    Come see this spacious 3-bedroom, 2-bath mobile home located just 5 minutes from shopping, hospitals, and restaurants. Situated in a convenient 55+ community, this property offers comfort, accessibility, and ease of living. The Clubhouse has washers and dryers for resident convenience.

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°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
$34,605
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$2,768
− Management
−$2,768
− Depreciation
−$4,218
Taxable income
$13,828
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,319
After-tax cash flow
$11,995/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 — Pocono

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,746

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
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 10% Asian 7% Two or more races 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Iranian 5% Lithuanian 4% Romanian 4%
Foreign-born
17% · China, Canada, Vietnam
Languages at home
84% English-only · Chinese 8% Russian/Polish/Slavic 2% Vietnamese 2%

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
▲ 1.71%
Current HPI
162.4904
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

-3.3% since first listed
3 events — show timeline
  • 2026-03-19 Price Changed $145,000 PMAR
  • 2026-03-19 Relisted PMAR
  • 2025-10-21 Listed $150,000 PMAR

Property tax history

-13.1%/yr

Latest (2026): $167 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…