CashFlowRE
Sign in Sign up
107 Snowshoe Ct #103
C Composite 59.84
Why this score? — see what drove the C 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 +20.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • DSCR +6.6/10.0
  • Appreciation +5.3/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$159,500

107 Snowshoe Ct #103 · Mount Pocono, PA 18344
2 bd · 2.0 ba · 1,152 sqft · Condo public records · 9 Days on market
Built 1987 $225/mo HOA · 12% of rent

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

Listing remarks

Located in the heart of Mount Pocono, this well-maintained and thoughtfully updated 3-bedroom, 2-bath first-floor condo offers convenience, comfort, and versatility--perfect as a primary residence, vacation getaway, or investment property. Just minutes from top Pocono attractions like Kalahari Resorts, Camelback Mountain Resort, and Great Wolf Lodge, you'll also enjoy easy access to shopping, dining, scenic hiking trails, and nearby state parks. If being close to everything the Poconos has to offer isn't your style. .. then this home may not be for you. But if that sounds like exactly what you've been looking for, don't wait--schedule your showing today. You might just find the perfect plac

Key facts

  • Kalahari resorts
  • Scenic hiking trails
  • First-floor condo

Tags

FIRST-FLOOR CONDOKALAHARI RESORTSCAMELBACK MOUNTAIN RESORTGREAT WOLF LODGESCENIC HIKING TRAILSSTATE PARKS

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/2.0-bath condo listed at $160k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 7.9% vs local median 5.1% in Mount 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 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: 47 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $1k appreciation (0.6% 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 (0.6% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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 $69k; list at $160k implies a 131% gain — meaningful room to come down on a strong offer.
Recommended offer $159,500

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.18%
Cap rate
7.94%
Cash-on-cash
5.87%
DSCR
1.26
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.4%
Equity multiple
1.32×
Total profit
$14,161
Equity at exit
$51,412
10-year hold
IRR
11.0%
Equity multiple
2.28×
Total profit
$57,252
Equity at exit
$66,032

Cash invested: $44,660 (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 18344

Home prices YoY
0.3%
Active inventory
47
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,881 medium interval (Pro) →
Mortgage (P&I)
$836
Tax from tax record
$140 /mo · $1,675/yr
Insurance
$66
HOA
$225
Vacancy / Maint / Mgmt
$395
Net cashflow
$218

Break-even live

Break-even rent $1,604
Max offer price $159,500
Occupancy floor 83%

Sensitivity live

Price -10% $309 -5% $263 +0% $218 +5% $173 +10% $128
Rent -10% $70 -5% $144 +0% $218 +5% $293 +10% $367
Rate -1.0pp $299 -0.5pp $259 base $218 +0.5pp $177 +1.0pp $135

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
$39,875
Closing costs
$4,785
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
145 Snowshoe Ct Unit 204 Mt Pocono, PA 3.0 2.0 1152 $1,800 $1.56 44d 1 0.09mi
3222 Evergreen Cir Unit B Tobyhanna, PA 3.0 2.0 1300 $1,950 $1.50 45d 1 0.94mi
3262 Hamlet Dr Coolbaugh Township, PA 3.0 2.0 1200 $3,000 $2.50 44d 1 1.45mi

HOA detail condo

Monthly dues
$225 · $2,700/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 10 events

  1. 2026-04-24
    status Pending
  2. 2026-04-08
    listed $159,500 Active
  3. 2022-04-18
    historical
  4. 2021-05-17
    listed $74,900
  5. 2021-05-17
    listed $74,900
  6. 2021-05-04
    soldstatus $69,000
  7. 2007-01-09
    soldstatus $75,000
  8. 2006-01-23
    soldstatus $59,600
  9. 1999-12-30
    soldstatus $25,000
  10. 1997-07-15
    soldstatus $20,000

ⓘ 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
$1,675 · $140/mo
Projected year-2 tax
$2,098 · $175/mo
Expected delta
+$422/yr (+$35/mo · 25.2%)

ⓘ 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 2/10 Low 7 d/yr ≥90°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$22,569
− Mortgage interest
−$8,934
− Property taxes
−$1,675
− Insurance
−$798
− Repairs & maintenance
−$1,806
− Management
−$1,806
− HOA
−$2,700
− Depreciation
−$4,640
Taxable income
$211
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$51
After-tax cash flow
$2,569/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

Census place
Mount Pocono, PA
Population (ZIP)
3,472

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 47% Hispanic / Latino 22% Black 15% Asian 9% Two or more races 8%
Hispanic origin (detail)
Puerto Rican 7% Dominican 1%
Common ancestry
Romanian 3% Italian 2% Hispanic 1%
Foreign-born
17% · Canada
Languages at home
67% English-only · Spanish 19% Other Indo-European 7% Tagalog/Filipino 3%

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
▲ 0.63%
Current HPI
179.2541
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

+697.5% since first listed
10 events — show timeline
  • 2026-04-24 Pending PMAR
  • 2026-04-08 Listed $159,500 PMAR
  • 2022-04-18 Listing Removed GLVRMLS
  • 2021-05-17 Listed $74,900 GLVRMLS
  • 2021-05-17 Listed $74,900 PMAR
  • 2021-05-04 Sold (Public Records) $69,000 Public Records
  • 2007-01-09 Sold (Public Records) $75,000 Public Records
  • 2006-01-23 Sold (Public Records) $59,600 Public Records
  • 1999-12-30 Sold (Public Records) $25,000 Public Records
  • 1997-07-15 Sold (Public Records) $20,000 Public Records

Property tax history

-4.3%/yr

Latest (2026): $1,675 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…