CashFlowRE
Sign in Sign up
2108 Fox Rd
A- Composite 83.02
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

2108 Fox Rd · Pine Ridge, PA 18324
3 bd · 2.0 ba · 1,614 sqft · SingleFamily public records · 8 Days on market
Built 1993 0.51 ac lot Est $276k · 46% under

🖨 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

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 $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.
Recommended offer $150,000

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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

5-year hold
IRR
26.1%
Equity multiple
2.52×
Total profit
$63,854
Equity at exit
$71,761
10-year hold
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
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

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

Break-even rent $1,479
Max offer price $150,000
Occupancy floor 67%

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

  1. 2026-02-13
    status 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.

  2. 2026-02-13
    status 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.

  3. 2026-02-05
    status Active
  4. 2026-02-02
    status 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.

  5. 2026-01-28
    status 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.

  6. 2026-01-28
    listed $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.

  7. 2026-01-28
    historical
    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.

  8. 2026-01-28
    listed $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.

  9. 1993-11-04
    soldstatus $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
combined federal + state — saved on this device
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

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

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

Price history

+733.3% since first listed
9 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%/yr

Latest (2026): $3,827 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…