2108 Fox Rd · Pine Ridge, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 3/10 · Minor
- Hot days now (above 94°F)
- 6 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 11.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the A- 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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Appreciation +6.8/10.0
- Livability +3.2/5.0
- Schools +3.0/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$150,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
Key facts
- 0.51 acre lot
- Garage
- Built 1993
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $150k.
Deal economics
- At list price, monthly cash flow is $653 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $150k).
- Cap rate 11.5% vs local median 4.3% in Pine Ridge — 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 65/100 on livability (#1,098 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, schools F, amenities F.
- East Stroudsburg Area SD (rural): math 25% / reading 43% proficiency, ranked #413 of 539 in PA (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 293 active listings in the ZIP; 213 units permitted in Pike County in 2024 (0 in 5+ unit buildings).
Forward outlook
- In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.5% local appreciation)).
- Pike County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (3.5% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 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 8 days on market — expect competitive offers; lowballing is unlikely to land.
- 4 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 $18k; list at $150k implies a 733% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 2.6% of price.
Questions for the listing agent
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.54% ✓
- Cap rate
- 11.52%
- Cash-on-cash
- 18.67%
- DSCR
- 1.83
- GRM
- 5.4
CMA / ARV
- ARV (on-the-fly)
- $275,994
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 213 Mountain Top Cir | 0.12mi | 3/1.5 | 1,516 (-6%) | 16mo | $250,000 | $165 | 69 |
| 2149 Valley View Dr | 0.32mi | 3/2.5 | 1,728 (+7%) | 10mo | $190,000 | $110 | 63 |
| 2127 Bushkill Cir | 0.45mi | 3/2.0 | 1,460 (-10%) | 5mo | $280,000 | $192 | 59 |
| 167 Pipher Rd | 0.45mi | 3/1.5 | 1,582 (-2%) | 18mo | $265,000 | $168 | 59 |
| 1109 Steele Cir | 0.21mi | 3/1.5 | 1,409 (-13%) | 13mo | $259,000 | $184 | 57 |
| 4365 Pine Ridge Dr | 0.11mi | 3/2.5 | 1,847 (+14%) | 18mo | $230,000 | $125 | 54 |
| 459 Pocono Blvd | 0.55mi | 4/2.0 (+1) | 1,782 (+10%) | 0mo | $350,000 | $196 | 52 |
| 1111 Cranberry Dr | 0.30mi | 3/2.0 | 1,414 (-12%) | 20mo | $265,000 | $187 | 48 |
| 135 Depue Cir | 0.56mi | 3/2.0 | 1,435 (-11%) | 13mo | $191,000 | $133 | 44 |
| 4524 Pine Ridge Dr W | 0.49mi | 3/2.0 | 1,848 (+14%) | 11mo | $193,500 | $105 | 44 |
| 1215 Steele Cir | 0.43mi | 4/2.0 (+1) | 1,400 (-13%) | 13mo | $240,000 | $171 | 42 |
| 3282 Bluebird Dr | 0.66mi | 3/2.0 | 1,384 (-14%) | 5mo | $240,000 | $173 | 41 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
3.51% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 26.1%
- Equity multiple
- 2.52×
- Total profit
- $63,854
- Equity at exit
- $71,761
- IRR
- 26.4%
- Equity multiple
- 4.91×
- Total profit
- $164,259
- Equity at exit
- $114,070
Cash invested: $42,000 (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
ZIP-level market 18324
- Home prices YoY
- 1.5%
- Active inventory
- 293
- Price-to-rent
- 5.4×
Monthly cashflow live
- Estimated rent
- $2,306 medium interval (Pro) →
- Mortgage (P&I)
- −$787
- Tax from tax record
- −$319 /mo · $3,827/yr
- Insurance
- −$62
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$484
- Net cashflow
- $653
Break-even live
Sensitivity live
| Price | -10% $738 | -5% $696 | +0% $653 | +5% $611 | +10% $568 |
|---|---|---|---|---|---|
| Rent | -10% $471 | -5% $562 | +0% $653 | +5% $744 | +10% $836 |
| Rate | -1.0pp $729 | -0.5pp $692 | base $653 | +0.5pp $614 | +1.0pp $575 |
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
- $37,500
- Closing costs
- $4,500
- 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 9 events
-
2026-02-13status Pending
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
2026-02-13status Pending 415-char remark
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
2026-02-05status Active
-
2026-02-02status Active 415-char remark
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
2026-01-28status Pending 415-char remark
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
2026-01-28$150,000
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
2026-01-28historical
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
2026-01-28$150,000 Active 415-char remark
Show marketing remark (415 chars)
Tucked away on a private, wooded half-acre in Pine Ridge, this 3-bedroom, 2-bath ranch offers a rare opportunity for investors or buyers ready to create value. The home requires a full renovation, making it an ideal blank slate for a flip, rental, or custom retreat in the Poconos. Conveniently located near outdoor recreation while maintaining privacy, this is a true potential-packed project for the right vision.
-
1993-11-04soldstatus $18,000
ⓘ 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
- $3,827 · $319/mo
- Projected year-2 tax
- $3,827 · $319/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 6 d/yr ≥94°F today · 13 d/yr by 30 yrs out
- Wind 4/10 Moderate 11% 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
- $27,667
- − Mortgage interest
- −$8,402
- − Property taxes
- −$3,827
- − Insurance
- −$750
- − Repairs & maintenance
- −$2,213
- − Management
- −$2,213
- − Depreciation
- −$4,364
- Taxable income
- $5,897
- Est. tax owed @ 24.0%
- −$1,415
- After-tax cash flow
- $6,425/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
- East Stroudsburg Area SD
- NCES district ID
- 4208670
- Math proficiency
- 25% ▼ -11.00%
- Reading proficiency
- 43% ▼ -18.00%
- Median HH income
- $57,142
- Composite
- 30.13/100
- National rank
- #6332
- State rank
- #413 of 539 in PA
Livability — Pine Ridge
- Score
- 65/100
- State rank
- #1098
- US rank
- #12434
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Pine Ridge, PA
- Population (ZIP)
- 9,591
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
- Diverse neighborhood (Simpson 0.67)
- Race & ethnicity
- White 47% Hispanic / Latino 26% Black 21% Two or more races 12% Asian 1%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 12% Cuban 3% Dominican 5%
- Common ancestry
- Romanian 2% Estonian 1% Lithuanian 1%
- Foreign-born
- 19% · Canada, South Korea
- Languages at home
- 69% English-only · Spanish 19% Russian/Polish/Slavic 4% French/Haitian/Cajun 3%
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
- ▲ 3.51%
- Current HPI
- 243.6754
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.68%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in PA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+733.3% since first listed9 events — show timeline
- 2026-02-13 Pending — GLVRMLS
- 2026-02-13 Pending — PMAR
- 2026-02-05 Relisted — GLVRMLS
- 2026-02-02 Relisted — PMAR
- 2026-01-28 Pending — PMAR
- 2026-01-28 Listed $150,000 PMAR
- 2026-01-28 Listing Removed — GLVRMLS
- 2026-01-28 Listed $150,000 GLVRMLS
- 1993-11-04 Sold (Public Records) $18,000 Public Records
Property tax history
+0.1%/yrLatest (2026): $3,827 · +1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…