CashFlowRE
Sign in Sign up
6 Snow Way
B- Composite 68.55
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 +4.0/15.0
  • Appreciation +3.6/10.0
  • Schools +3.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

6 Snow Way · Holiday Pocono, PA 18210
2 bd · 1.0 ba · 672 sqft · Manufactured · 18 Days on market
Built 1981 10,802 sqft lot Est $83k · 8% over ↓ 31% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

Key facts

  • Pump replaced
  • Electric heat pump
  • Shed included

Tags

30 MINUTE DRIVE TO ALLENTOWNSHED INCLUDEDELECTRIC HEAT PUMPCENTRAL AIRSHARED WELLPUMP REPLACED

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 manufactured listed at $90k.

Deal economics

  • At list price, monthly cash flow is $754 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 1.1% in Holiday Pocono — 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 58/100 on livability (#1,558 in PA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety D, schools F, amenities F.
  • Jim Thorpe Area SD (rural): math 25% / reading 47% proficiency, ranked #394 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 453 active listings in the ZIP; 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.9%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-2.9% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($89k) 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 $72k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $88,551 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.86%
Cap rate
16.36%
Cash-on-cash
35.94%
DSCR
2.60
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$83,328
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 Snow Way 0.00mi 2/1.0 672 (0%) 1mo $83,500 $124 99

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

Projected returns pro-forma

-2.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.8%
Equity multiple
2.35×
Total profit
$33,870
Equity at exit
$13,858
10-year hold
IRR
38.8%
Equity multiple
4.64×
Total profit
$91,651
Equity at exit
$8,553

Cash invested: $25,172 (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 18210

Home prices YoY
-1.4%
Active inventory
453
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,668 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$55 /mo · $661/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$754

Break-even live

Break-even rent $714
Max offer price $89,900
Occupancy floor 50%

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
$22,475
Closing costs
$2,697
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 15 events

  1. 2026-04-28
    status Pending
  2. 2026-04-10
    listed $89,900 Active
  3. 2026-02-17
    soldstatus $72,500
  4. 2026-02-13
    soldstatus $72,500 Closed 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  5. 2026-02-02
    status Pending 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  6. 2026-01-22
    status Active 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  7. 2025-12-16
    status Pending 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  8. 2025-11-28
    price $85,000 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  9. 2025-11-17
    price $89,900 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  10. 2025-11-10
    price $99,900 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  11. 2025-11-03
    price $105,900 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  12. 2025-10-23
    price $114,000 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  13. 2025-10-16
    price $119,000 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  14. 2025-10-10
    price $124,900 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

  15. 2025-09-27
    listed $129,900 Active 301-char remark
    Show marketing remark (301 chars)

    PERFECT LOCATION! Two bedroom one bath mobile home on its own property. Within walking distance to Hickory Run State Park. Approximately 3 miles to PA Turnpike. 30 minute drive to Allentown. NO DUES OR ASSOCIATION. Shed included. Electric heat pump and central air. Shared well. Pump replaced in 2023.

ⓘ 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
$661 · $55/mo
Projected year-2 tax
$1,041 · $87/mo
Expected delta
+$379/yr (+$32/mo · 57.4%)

ⓘ 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 2/10 Low 7 d/yr ≥90°F today · 16 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
$20,020
− Mortgage interest
−$5,036
− Property taxes
−$661
− Insurance
−$450
− Repairs & maintenance
−$1,602
− Management
−$1,602
− Depreciation
−$2,615
Taxable income
$8,055
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,933
After-tax cash flow
$7,115/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
Jim Thorpe Area SD
NCES district ID
4212540
Math proficiency
25% ▼ -12.00%
Reading proficiency
47% ▼ -11.00%
Median HH income
$53,476
Composite
31.42/100
National rank
#5988
State rank
#394 of 539 in PA

Livability — Holiday Pocono

Score
58/100
State rank
#1558
US rank
#20681

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,879

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 22% Two or more races 11% Black 6% Native American 1% Asian 1%
Hispanic origin (detail)
Puerto Rican 12% Cuban 2% Dominican 1%
Common ancestry
Romanian 8% Russian 4% Iranian 2%
Foreign-born
12% · Canada
Languages at home
81% English-only · Spanish 10% Russian/Polish/Slavic 7% Other Indo-European 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.89%
Current HPI
203.8099
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

-30.8% since first listed
15 events — show timeline
  • 2026-04-28 Pending PMAR
  • 2026-04-10 Listed $89,900 PMAR
  • 2026-02-17 Sold (Public Records) $72,500 Public Records
  • 2026-02-13 Sold (MLS) $72,500 PMAR
  • 2026-02-02 Pending PMAR
  • 2026-01-22 Relisted PMAR
  • 2025-12-16 Pending PMAR
  • 2025-11-28 Price Changed $85,000 PMAR
  • 2025-11-17 Price Changed $89,900 PMAR
  • 2025-11-10 Price Changed $99,900 PMAR
  • 2025-11-03 Price Changed $105,900 PMAR
  • 2025-10-23 Price Changed $114,000 PMAR
  • 2025-10-16 Price Changed $119,000 PMAR
  • 2025-10-10 Price Changed $124,900 PMAR
  • 2025-09-27 Listed $129,900 PMAR

Property tax history

+1.7%/yr

Latest (2026): $661 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…