CashFlowRE
Sign in Sign up
4647 Route 447
D- Composite 35.57
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 +11.2/30.0
  • Appreciation +5.7/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • DSCR +3.3/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$325,000

4647 Route 447 · Mountainhome, PA 18325
3 bd · 2.0 ba · 1,516 sqft · SingleFamily public records · 12 Days on market
Built 1925 0.43 ac lot Est $252k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-bedroom, 2-bath farmhouse with a detached garage, spacious eat-in kitchen, and scenic stream frontage. This inviting property features a large yard, original wood floors, and a roof installed in 2022 for added peace of mind. Conveniently located in Barrett Township, with easy access to shopping and dining.

Key facts

  • Large yard
  • Original wood floors
  • Detached garage

Tags

SCENIC STREAM FRONTAGELARGE YARDORIGINAL WOOD FLOORSDETACHED GARAGESPACIOUS EAT-IN KITCHENROOF INSTALLED IN 2022

Property features AI

Exterior

  • Parking: 2-car garage with workshop; Driveway; 6 open parking spaces; Garage faces front
  • Utilities: Private well water; Septic system
  • Home design: Single family house; Residential property
  • Construction: Block foundation; Shingle roof; Built as a house
  • Exterior features: Front porch; Paved road access; Publicly maintained road; County road frontage; Residential zoning

Interior

  • Kitchen: Electric oven
  • Bedrooms: Total rooms: 7
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Pellet stove; Oil heating
  • Interior features: Eat-in kitchen; Open floor plan; Unfurnished

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/2.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-124 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $303k (6.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (23.1% below list).
  • Recommended offer: $250k (23.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.0% in Mountainhome — 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 73/100 on livability (#582 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities 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: 48 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($2k loan paydown + $5k 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.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $32k; list at $325k implies a 900% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $250,000 (23.1% 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 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.77%
Cap rate
5.84%
Cash-on-cash
-1.63%
DSCR
0.93
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$251,656
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 Sweet Fern Ln 0.61mi 3/2.0 1,568 (+3%) 10mo $260,000 $166 58

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

Projected returns pro-forma

1.5% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.3%
Equity multiple
1.07×
Total profit
$6,092
Equity at exit
$119,413
10-year hold
IRR
5.6%
Equity multiple
1.72×
Total profit
$65,966
Equity at exit
$165,453

Cash invested: $91,000 (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 18325

Home prices YoY
0.9%
Active inventory
48
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$259 /mo · $3,109/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$-124

Break-even live

Break-even rent $2,657
Max offer price $303,120
Occupancy floor 100%

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
$81,250
Closing costs
$9,750
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5557 Birch Rd Canadensis, PA 3.0 2.0 1900 $2,500 $1.32 20d 1 1.27mi

Listing history 11 events

  1. 2026-06-19
    days on market $325,000 Active 12 DOM
  2. 2026-06-18
    days on market $325,000 Active 11 DOM
  3. 2026-06-17
    days on market $325,000 Active 10 DOM
  4. 2026-06-16
    days on market $325,000 Active 9 DOM
  5. 2026-06-15
    days on market $325,000 Active 8 DOM
  6. 2026-06-14
    days on market $325,000 Active 6 DOM
  7. 2026-06-13
    days on market $325,000 Active 5 DOM
  8. 2026-06-10
    days on market $325,000 Active 3 DOM
  9. 2026-06-09
    days on market $325,000 Active 2 DOM
  10. 2026-06-07
    remarks 318-char remark
  11. 2026-06-07
    listed $325,000 Active 1 DOM

ⓘ 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
$3,109 · $259/mo
Projected year-2 tax
$4,122 · $344/mo
Expected delta
+$1,013/yr (+$84/mo · 32.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥92°F today · 17 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
$30,000
− Mortgage interest
−$18,205
− Property taxes
−$3,109
− Insurance
−$1,625
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$9,455
Taxable loss
−$7,194
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,727
After-tax cash flow
$240/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 — Mountainhome

Score
73/100
State rank
#582
US rank
#5598

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mountainhome, PA
Population (ZIP)
2,688

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
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 22% Hispanic / Latino 19%
Hispanic origin (detail)
Common ancestry
Romanian 22% Scotch-Irish 7% Slovak 2%
Foreign-born
6% · Canada
Languages at home
82% English-only · Spanish 14% Russian/Polish/Slavic 3% French/Haitian/Cajun 1%

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
▲ 1.50%
Current HPI
168.9888
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

+900.0% since first listed
2 events — show timeline
  • 2026-06-07 Listed $325,000 PMAR
  • 1987-12-09 Sold (Public Records) $32,500 Public Records

Property tax history

+4.1%/yr

Latest (2026): $3,109 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…