CashFlowRE
Sign in Sign up
161 Glenoak Dr
D+ Composite 46.28
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.6/10.0
  • 1% rule +4.3/10.0
  • Schools +4.0/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

161 Glenoak Dr · Penn Estates, PA 18301
2 bd · 1.0 ba · 960 sqft · SingleFamily public records · 6 Days on market
Built 1965 0.94 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Priced to Sell 3 beds 1 bath Ranch with Full Basement on 1 acre lot in East Stroudsburg with NO HOA. Property is just 5 miles from Shopping, Dining and all Highways. Easy commute to NY or Lehigh Valley. Home offers Original Hardwood flooring, Updated kitchen floor, Nicely updated Bathroom, Beautiful All NEW Windows, Oversized 2 Car Garage with wood burning stove, Huge Driveway and Large 2 tier Deck to relax and unwind in Private Back Yard. Taxes only $3462 total per year.

Key facts

  • All new windows
  • Full basement
  • 0.94 acre lot

Tags

FULL BASEMENTORIGINAL HARDWOOD FLOORINGUPDATED KITCHEN FLOORNICELY UPDATED BATHROOMALL NEW WINDOWSOVERSIZED 2 CAR GARAGE

Property features AI

Exterior

  • Parking: Attached garage (2 car); Driveway and off-street parking
  • Utilities: 200+ amp electrical service with circuit breakers; Well water; Cesspool sewer
  • Home design: Single-story; Above-grade finished area approximately 960; R-1 low density zoning
  • Construction: Aluminum siding and vinyl siding; Asphalt/fiberglass roof; Full basement with sump pump
  • Exterior features: Deck; Porch

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Flooring: Engineered hardwood; Hardwood; Luxury vinyl / luxury vinyl plank
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Oil heating; Wood stove; Ceiling fans; Wall/window air conditioning units
  • Interior features: Eat-in kitchen; Windows with screens
  • Laundry & utility: Washer hookup and dryer hookup on lower level; Electric dryer; Washer

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/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $61 ($732/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 $187k (6.6% below list).
  • Recommended offer: $187k (6.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.8% in Penn Estates — 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 68/100 on livability (#915 in PA) — a middle-class / working-renter tenant base. Strengths: employment 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: Rents rising fast (+10.4%/yr); 196 active listings in the ZIP; solid renter incomes; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $70k; list at $200k implies a 186% gain — meaningful room to come down on a strong offer.
Recommended offer $186,760 (6.6% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.93%
Cap rate
6.66%
Cash-on-cash
1.31%
DSCR
1.06
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-8.6%
Equity multiple
0.67×
Total profit
$-18,591
Equity at exit
$29,806
10-year hold
IRR
6.6%
Equity multiple
1.61×
Total profit
$33,930
Equity at exit
$17,284

Cash invested: $55,972 (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 18301

Rents YoY
10.4%
Active inventory
196
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,868 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$283 /mo · $3,394/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$61

Break-even live

Break-even rent $1,790
Max offer price $199,900
Occupancy floor 92%

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
$49,975
Closing costs
$5,997
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 2 events

  1. 2026-05-22
    listed $199,900 Active
  2. 1994-04-19
    soldstatus $70,000

ⓘ 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
$3,394 · $283/mo
Projected year-2 tax
$3,394 · $283/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥97°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
$22,411
− Mortgage interest
−$11,198
− Property taxes
−$3,394
− Insurance
−$1,000
− Repairs & maintenance
−$1,793
− Management
−$1,793
− Depreciation
−$5,815
Taxable loss
−$2,581
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$619
After-tax cash flow
$1,351/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 — Penn Estates

Score
68/100
State rank
#915
US rank
#9917

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

County
Monroe County · 59,057 people
Metro
East Stroudsburg, PA
Population (ZIP)
28,977
Household income
$90,522
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
672.0

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 0.64)
Race & ethnicity
White 53% Black 21% Hispanic / Latino 18% Two or more races 10% Asian 2%
Hispanic origin (detail)
Puerto Rican 8% Dominican 3%
Common ancestry
Romanian 6% Lithuanian 3% Portuguese 1%
Foreign-born
12% · Canada, China, Jamaica
Languages at home
82% English-only · Spanish 9% Russian/Polish/Slavic 2% Other Indo-European 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
▼ -109.90%
Current HPI
154.4762
Rent YoY
▲ 10.44%
Metro
East Stroudsburg, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+185.6% since first listed
2 events — show timeline
  • 2026-05-22 Listed $199,900 GLVRMLS
  • 1994-04-19 Sold (Public Records) $70,000 Public Records

Property tax history

+0.0%/yr

Latest (2026): $3,394 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…