CashFlowRE
Sign in Sign up
195 Conashaugh Trl
D Composite 41.29
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).

  • ARV discount +14.2/15.0
  • Cash flow +8.9/30.0
  • Schools +4.7/10.0
  • Livability +3.5/5.0
  • 1% rule +2.6/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,000

195 Conashaugh Trl · Conashaugh Lakes, PA 18337
3 bd · 1.5 ba · 672 sqft · SingleFamily public records · 52 Days on market
Built 1978 1.12 ac lot $415/sqft · 90% above area Est $328k · 15% under $113/mo HOA · 5% of rent

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

Listing remarks MLS

Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

Key facts

  • Private acres
  • Vacation retreat
  • Renovated kitchen

Tags

RENOVATED KITCHENTWO STORY LAYOUTPRIVATE ACRESCONASHAUGH LAKES COMMUNITYYEAR ROUND LIVINGVACATION RETREAT

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee; Association amenities include security, playground, tennis courts, racquetball, and basketball court

Exterior

  • Parking: 6 total parking spaces; Drive-through and driveway parking; Open parking (6 spaces)
  • Security: 24-hour security; Security gate
  • Utilities: Well water; Septic tank; 200+ amp electric service
  • Home design: Single family residence; House with 2 stories; No shared/common walls; Residential zoning
  • Construction: Vinyl siding; Shingle roof; Brick/mortar foundation; Built with main and lower finished areas (above and below grade finished areas listed)
  • Exterior features: Outdoor lighting; Deck; Sliding doors; Shed(s) and storage

Interior

  • Kitchen: Electric cooktop
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Ceiling fans; Multiple cooling units
  • Interior features: High ceilings; Insulated windows; Unfurnished
  • Laundry & utility: Washer hookup on main level

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 $279k.

Deal economics

  • At list price, monthly cash flow is $-225 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $239k (14.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (24.4% below list).
  • Recommended offer: $211k (24.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#786 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Delaware Valley SD (rural): math 41% / reading 66% proficiency, ranked #121 of 539 in PA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 297 active listings in the ZIP; solid renter incomes; 213 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Pike County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $195k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $210,800 (24.4% 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. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.76%
Cap rate
5.33%
Cash-on-cash
-3.45%
DSCR
0.85
GRM
11.0

CMA / ARV

ARV (median comp)
$327,680
List price
$279,000
Delta
-14.86%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-22.1%
Equity multiple
0.24×
Total profit
$-59,522
Equity at exit
$41,600
10-year hold
IRR
-16.0%
Equity multiple
0.10×
Total profit
$-70,236
Equity at exit
$24,123

Cash invested: $78,120 (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 18337

Home prices YoY
-22.0%
Active inventory
297
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,108 medium interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$198 /mo · $2,374/yr
Insurance
$116
HOA
$113
Vacancy / Maint / Mgmt
$443
Net cashflow
$-225

Break-even live

Break-even rent $2,393
Max offer price $239,281
Occupancy floor

Sensitivity live

Price -10% $-67 -5% $-146 +0% $-225 +5% $-304 +10% $-383
Rent -10% $-391 -5% $-308 +0% $-225 +5% $-142 +10% $-58
Rate -1.0pp $-84 -0.5pp $-154 base $-225 +0.5pp $-297 +1.0pp $-371

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
$69,750
Closing costs
$8,370
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
$113 · $1,356/yr
Likely covers
trashpool

Listing history 24 events

  1. 2026-06-21
    days on market $279,000 Active 52 DOM
  2. 2026-06-18
    days on market $279,000 Active 49 DOM
  3. 2026-06-17
    days on market $279,000 Active 48 DOM
  4. 2026-06-16
    days on market $279,000 Active 47 DOM
  5. 2026-06-15
    days on market $279,000 Active 46 DOM
  6. 2026-06-13
    days on market $279,000 Active 44 DOM
  7. 2026-06-13
    pricedays on market $279,000 Active 43 DOM
  8. 2026-06-09
    days on market $289,000 Active 40 DOM
  9. 2026-06-08
    days on market $289,000 Active 39 DOM
  10. 2026-06-07
    days on market $289,000 Active 38 DOM
  11. 2026-06-04
    days on market $289,000 Active 35 DOM
  12. 2026-06-03
    days on market $289,000 Active 34 DOM
  13. 2026-06-02
    days on market $289,000 Active 33 DOM
  14. 2026-06-01
    days on market $289,000 Active 32 DOM
  15. 2026-05-31
    days on market $289,000 Active 31 DOM
  16. 2026-04-30
    listed $289,000 Active 898-char remark
  17. 2025-10-28
    soldstatus $195,000
  18. 2025-10-27
    soldstatus $195,000 Closed 1503-char remark
    Show marketing remark (1503 chars)

    Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

  19. 2025-10-12
    status Pending 1503-char remark
    Show marketing remark (1503 chars)

    Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

  20. 2025-09-12
    status Active 1503-char remark
    Show marketing remark (1503 chars)

    Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

  21. 2025-08-14
    status Pending 1503-char remark
    Show marketing remark (1503 chars)

    Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

  22. 2025-07-30
    price $220,000 1503-char remark
    Show marketing remark (1503 chars)

    Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

  23. 2025-07-09
    listed $225,000 Active 1503-char remark
    Show marketing remark (1503 chars)

    Charming Two-Story Home on 1.12 Wooded Acres - Full of Potential!This home is just 1.9 miles from the Conashaugh entrance, this cozy two-story home offers the perfect blend of privacy, space, and opportunity. Set on a beautiful 1.12-acre tree-filled lot, you'll enjoy the peace and serenity of nature while still being conveniently located in the very popular, amenity-rich Conashaugh Lakes community. Built in 1978, the home features 3 comfortable bedrooms and 1 and a half bathrooms. A wood-burning stove adds rustic charm and warmth--perfect for cozy nights in. While the home has a strong structure, the interior is ready for your personal updates and finishing touches. The home has new windows, siding, and freshly painted steps and front deck, giving you a solid foundation for your vision giving you a solid head start for creating your dream retreat. As a resident of Conashaugh Lakes, you'll have access to a wide array of amenities, including: Two scenic lakes (Seneca Lake & Conashaugh Lake), A beach area and boat ramp for non-motorized boats, seasonal outdoor swimming pool, playground and recreation center, sports courts for basketball, tennis, volleyball, and bocce, a baseball field, community facilities for recycling, garbage disposal, and mail collection at the gates. Whether you're looking for a full-time residence, a vacation getaway, or a home with great investment potential, this property is a rare find with endless possibilities in a peaceful, nature-filled setting.

  24. 1998-11-03
    soldstatus $62,500

ⓘ 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
$2,374 · $198/mo
Projected year-2 tax
$3,391 · $283/mo
Expected delta
+$1,017/yr (+$85/mo · 42.9%)

ⓘ 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 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$25,296
− Mortgage interest
−$15,628
− Property taxes
−$2,374
− Insurance
−$1,395
− Repairs & maintenance
−$2,024
− Management
−$2,024
− HOA
−$1,356
− Depreciation
−$8,116
Taxable loss
−$7,621
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,829
After-tax cash flow
$-869/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
Delaware Valley SD
NCES district ID
4207530
Math proficiency
41% ▼ -12.00%
Reading proficiency
66% ▼ -9.00%
Median HH income
$64,202
Composite
46.95/100
National rank
#2359
State rank
#121 of 539 in PA

Livability — Conashaugh Lakes

Score
70/100
State rank
#786
US rank
#7924

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Conashaugh Lakes, PA
County
Pike County · 15,799 people
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
15,799
Household income
$93,149
Rent vs Own
14.2% rent · 85.8% own
Severe rent burden
275.0

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
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 10% Two or more races 7% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4% Cuban 1%
Common ancestry
Romanian 6% Iranian 2% Portuguese 2%
Foreign-born
6% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 6% Russian/Polish/Slavic 2% German/W. Germanic 1%

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
▼ -54.81%
Current HPI
194.0604
Rent YoY
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+346.4% since first listed
10 events — show timeline
  • 2026-06-12 Price Changed $279,000 PMAR
  • 2026-04-30 Listed $289,000 PMAR
  • 2025-10-28 Sold (Public Records) $195,000 Public Records
  • 2025-10-27 Sold (MLS) $195,000 PWMLS
  • 2025-10-12 Pending PWMLS
  • 2025-09-12 Relisted PWMLS
  • 2025-08-14 Pending PWMLS
  • 2025-07-30 Price Changed $220,000 PWMLS
  • 2025-07-09 Listed $225,000 PWMLS
  • 1998-11-03 Sold (Public Records) $62,500 Public Records

Property tax history

+1.8%/yr

Latest (2026): $2,374 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…