CashFlowRE
Sign in Sign up
363 Sidney Ave
D+ Composite 46.95
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 +13.9/30.0
  • ARV discount +6.6/15.0
  • Appreciation +5.8/10.0
  • DSCR +4.2/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$269,000

363 Sidney Ave · Mount Pocono, PA 18346
3 bd · 1.5 ba · 1,094 sqft · SingleFamily public records · 4 Days on market
Built 1976 0.30 ac lot Est $264k · at est. $79/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Light and Airy Home for sale with low taxes and affordable sales price makes which makes this A PERFECT HOME! 3 bedrooms, 1.5 bathrooms with hardwood and laminate flooring. HUGE center kitchen island, lots of light, central sewer, extra storage and So Much More!!! Close to Stores and Highways, Casino and Resorts. MUST MAKE AN OFFER TODAY!!! DON'T HESITATE!!!

Key facts

  • 0.3 acre lot
  • Parking
  • Built 1976

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/1.5-bath single-family listed at $269k.

Deal economics

  • At list price, monthly cash flow is $-36 ($-426/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (2.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $231k (14.0% below list).
  • Recommended offer: $231k (14.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.

Location & tenants

  • 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: 57 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 $6k of equity ($2k loan paydown + $4k appreciation (1.5% 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 (1.5% appreciation + 3.0% rent growth), your $75k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 7y 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 $101k; list at $269k implies a 166% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,408 (14.0% 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. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
6.43%
Cash-on-cash
0.49%
DSCR
1.02
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$263,654
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1167 Trapper Ln 0.41mi 3/1.0 1,092 (-0%) 1mo $263,000 $241 77
5007 Holiday Dr 0.48mi 3/2.0 1,152 (+5%) 6mo $235,000 $204 61
1120 Trapper Ln 0.30mi 3/2.0 960 (-12%) 5mo $235,000 $245 59
483 Alter Ave 0.44mi 3/2.0 1,176 (+8%) 11mo $340,000 $289 56
328 Sidney Ave 0.14mi 2/1.0 (-1) 968 (-12%) 14mo $315,000 $325 55
2121 Freedom Way 0.34mi 3/1.0 984 (-10%) 21mo $226,000 $230 48
5005 Holiday Dr 0.50mi 3/2.0 1,235 (+13%) 14mo $230,000 $186 42

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

Projected returns pro-forma

1.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.5%
Equity multiple
1.13×
Total profit
$9,940
Equity at exit
$99,420
10-year hold
IRR
6.7%
Equity multiple
1.87×
Total profit
$65,395
Equity at exit
$138,201

Cash invested: $75,320 (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 18346

Home prices YoY
0.8%
Active inventory
57
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,314 medium interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$195 /mo · $2,345/yr
Insurance
$112
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$79
Vacancy / Maint / Mgmt
$486
Net cashflow
$-36

Break-even live

Break-even rent $2,359
Max offer price $262,728
Occupancy floor 97%

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
$67,250
Closing costs
$8,070
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
$79 · $948/yr
Likely covers
sewer

Listing history 9 events

  1. 2026-04-21
    status Pending
  2. 2026-04-18
    listed $269,000 Active
  3. 2025-10-12
    status Pending
  4. 2025-10-02
    status Active
  5. 2025-09-09
    listed $269,000 Active
  6. 2019-10-21
    soldstatus $101,000
  7. 2019-10-11
    soldstatus $101,000 363-char remark
    Show marketing remark (363 chars)

    Light and Airy Home for sale with low taxes and affordable sales price makes which makes this A PERFECT HOME! 3 bedrooms, 1.5 bathrooms with hardwood and laminate flooring. HUGE center kitchen island, lots of light, central sewer, extra storage and So Much More!!! Close to Stores and Highways, Casino and Resorts. MUST MAKE AN OFFER TODAY!!! DON'T HESITATE!!!

  8. 2019-08-30
    listed $107,913 363-char remark
    Show marketing remark (363 chars)

    Light and Airy Home for sale with low taxes and affordable sales price makes which makes this A PERFECT HOME! 3 bedrooms, 1.5 bathrooms with hardwood and laminate flooring. HUGE center kitchen island, lots of light, central sewer, extra storage and So Much More!!! Close to Stores and Highways, Casino and Resorts. MUST MAKE AN OFFER TODAY!!! DON'T HESITATE!!!

  9. 2013-04-04
    soldstatus $73,000

ⓘ 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
$2,345 · $195/mo
Projected year-2 tax
$3,298 · $275/mo
Expected delta
+$953/yr (+$79/mo · 40.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$27,769
− Mortgage interest
−$15,068
− Property taxes
−$2,345
− Insurance
−$2,142
− Repairs & maintenance
−$2,222
− Management
−$2,222
− HOA
−$948
− Depreciation
−$7,825
Taxable loss
−$5,003
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,201
After-tax cash flow
$775/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 — Mount Pocono

Score
77/100
State rank
#362
US rank
#3166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,316

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 0.65)
Race & ethnicity
White 48% Black 28% Hispanic / Latino 19% Two or more races 12%
Hispanic origin (detail)
Cuban 2% Dominican 3%
Common ancestry
Russian 8% Romanian 6% Slovak 5%
Foreign-born
20% · Canada
Languages at home
77% English-only · Spanish 19% Russian/Polish/Slavic 4%

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
▲ 1.54%
Current HPI
189.8011
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

+268.5% since first listed
9 events — show timeline
  • 2026-04-21 Pending GLVRMLS
  • 2026-04-18 Listed $269,000 GLVRMLS
  • 2025-10-12 Pending PMAR
  • 2025-10-02 Relisted PMAR
  • 2025-09-09 Listed $269,000 PMAR
  • 2019-10-21 Sold (Public Records) $101,000 Public Records
  • 2019-10-11 Sold (MLS) $101,000 PMAR
  • 2019-08-30 Listed $107,913 PMAR
  • 2013-04-04 Sold (Public Records) $73,000 Public Records

Property tax history

-2.0%/yr

Latest (2026): $2,345 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…