3 bd · 2.0 ba ·
1,260 sqft ·
Built 1982
· Townhouse
· Pending
· 7 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,073/mo
Mortgage (P&I)
−$1,106
Tax + insurance
−$352
HOA
−$172
Vac / Maint / Mgmt
−$435
Net cashflow
$8/mo
Annual
$94/yr
Cap rate
6.34%
Cash-on-cash
0.16%
DSCR
1.01
1% rule
0.98%
Cash to close
$59,052
Investor read
This is a 3-bed/2.0-bath townhouse listed at $211k. Condition is rated average.
At list price, monthly cash flow is $8 ($94/yr) — positive.
The deal already cash-flows at list — no discount required.
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (1.7% below list).
Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $207k (1.7% below list) — sets the bar for 1% rule.
In year one you build about $1k of equity ($1k loan paydown + $-36 appreciation (-0.0% local appreciation)).
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: 93 active listings in the ZIP; 4 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).
Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
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.
Questions for listing agent
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Minor: Kitchen cabinets
— Light wear and tear
Minor: Kitchen countertops
— Light wear and tear
Minor: Bathroom fixtures
— Light wear and tear
Minor: Landscaping
— Overgrown areas
CashFlowRE · CFR-BYASVX1Q0CD0N0
· Data 3 weeks agocashflowre.app · 2026-05-29