CashFlowRE
Sign in Sign up
1397 Bear Dr
D Composite 42.9
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 +9.7/30.0
  • ARV discount +9.5/15.0
  • Appreciation +6.8/10.0
  • 1% rule +3.7/10.0
  • Schools +3.0/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$269,000

1397 Bear Dr · Lehman, PA 18324
3 bd · 2.0 ba · 1,716 sqft · SingleFamily public records · 167 Days on market
Built 1997 0.36 ac lot $157/sqft · 16% above area Est $282k · at est. $165/mo HOA · 7% of rent

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

Listing remarks MLS

Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

Key facts

  • Renovated home
  • Bright open layout
  • Updated interior

Tags

RENOVATED HOMEUPDATED INTERIORREFRESHED KITCHENBRIGHT OPEN LAYOUTOUTDOOR SPACECOMMUNITY OFFERING POOLS

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 $269k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (12.9% below list).
  • Recommended offer: $234k (12.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: Bushkill El Sch (math 27% / reading 42%, grade F, #1,049 of 1,518 statewide, top 71%, 366 students, 70% FRL); Lehman Intermediate Sch (math 11% / reading 44%, grade F, #399 of 512 statewide, top 79%, 603 students, 59% FRL); East Stroudsburg Shs North (math 29% / reading 24%, grade F, #371 of 437 statewide, top 85%, 940 students, 54% FRL) — zoned schools average 61% FRL vs 42% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 $11k of equity ($2k loan paydown + $9k 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.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 167 days — a 12% lower offer ($237k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $155k; list at $269k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $234,367 (12.9% 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. It's been on market 167 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
5.49%
Cash-on-cash
-2.85%
DSCR
0.87
GRM
9.6

CMA / ARV

ARV (median comp)
$281,702
List price
$269,000
Delta
-4.51%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 Bear Dr 0.02mi 3/2.0 1,709 (-0%) 13mo $283,000 $166 88
1369 Bear Dr 0.14mi 4/1.0 (+1) 1,763 (+3%) 6mo $215,000 $122 75
1526 Deer Run 0.19mi 4/2.0 (+1) 1,780 (+4%) 12mo $200,000 $112 70
1419 Bear Dr 0.11mi 3/2.0 1,542 (-10%) 10mo $335,000 $217 70
2116 Spring Dr 0.54mi 3/1.5 1,824 (+6%) 1mo $246,000 $135 62
1289 Bear Dr 0.46mi 3/1.5 1,609 (-6%) 9mo $277,000 $172 58
184 Doe Loop 0.62mi 3/2.0 1,666 (-3%) 11mo $240,000 $144 57
1326 Deer Run 0.55mi 3/2.5 1,673 (-2%) 20mo $227,500 $136 51

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
6.4%
Equity multiple
1.38×
Total profit
$28,421
Equity at exit
$128,691
10-year hold
IRR
9.1%
Equity multiple
2.44×
Total profit
$108,565
Equity at exit
$204,566

Cash invested: $75,320 (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
9.6×

Monthly cashflow live

Estimated rent
$2,344 medium interval (Pro) →
Mortgage (P&I)
$1,411
Tax from tax record
$343 /mo · $4,112/yr
Insurance
$112
HOA
$165
Vacancy / Maint / Mgmt
$492
Net cashflow
$-179

Break-even live

Break-even rent $2,570
Max offer price $237,387
Occupancy floor

Sensitivity live

Price -10% $-27 -5% $-103 +0% $-179 +5% $-255 +10% $-331
Rent -10% $-364 -5% $-272 +0% $-179 +5% $-86 +10% $6
Rate -1.0pp $-43 -0.5pp $-111 base $-179 +0.5pp $-249 +1.0pp $-320

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
$67,250
Closing costs
$8,070
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.

HOA detail

Monthly dues
$165 · $1,980/yr
Likely covers
landscapingpoolsecurity

Listing history 31 events

  1. 2026-06-21
    days on market $269,000 Active 167 DOM
  2. 2026-06-19
    days on market $269,000 Active 165 DOM
  3. 2026-06-18
    price $269,000 Active 164 DOM
  4. 2026-06-18
    days on market $279,999 Active 164 DOM
  5. 2026-06-17
    days on market $279,999 Active 163 DOM
  6. 2026-06-16
    days on market $279,999 Active 162 DOM
  7. 2026-06-15
    days on market $279,999 Active 161 DOM
  8. 2026-06-14
    days on market $279,999 Active 159 DOM
  9. 2026-06-13
    days on market $279,999 Active 158 DOM
  10. 2026-06-10
    days on market $279,999 Active 156 DOM
  11. 2026-06-09
    days on market $279,999 Active 155 DOM
  12. 2026-06-08
    days on market $279,999 Active 154 DOM
  13. 2026-06-07
    days on market $279,999 Active 153 DOM
  14. 2026-06-05
    days on market $279,999 Active 150 DOM
  15. 2026-06-02
    days on market $279,999 Active 148 DOM
  16. 2026-06-01
    days on market $279,999 Active 147 DOM
  17. 2026-05-31
    days on market $279,999 Active 146 DOM
  18. 2026-05-30
    days on market $279,999 Active 145 DOM
  19. 2026-05-20
    status Active 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  20. 2026-05-07
    status Pending 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  21. 2026-04-09
    price $279,999 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  22. 2026-03-31
    status Active 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  23. 2026-03-18
    status Pending 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  24. 2026-02-25
    status Active 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  25. 2026-02-19
    status Pending 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  26. 2026-01-22
    price $289,000 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  27. 2025-12-05
    listed $299,000 Active 755-char remark
    Show marketing remark (755 chars)

    Price reduced to sell! Don't Wait! Hurry and see this beautifully renovated 3BR/2BA home in amenity-filled Pocono Ranchlands, priced to sell! This move-in-ready property features an updated interior with new flooring, refreshed kitchen and baths, and a bright, open layout. Offering 3 spacious bedrooms, 2 modern bathrooms, and comfortable main living areas, this home is ideal for full-time living, a vacation retreat, or investment use. Enjoy outdoor space for relaxing or entertaining. Located in Pocono Ranchlands, a community offering pools, horseback riding, tennis and basketball courts, playgrounds, hiking trails, and 24-hour security. Low-maintenance and packed with value, this home is a must-see. Act fast--this one won't last at this price!

  28. 2025-10-30
    soldstatus $155,000
  29. 2025-10-23
    soldstatus $155,000 Closed 385-char remark
    Show marketing remark (385 chars)

    Great investment opportunity within a well-regarded neighborhood known for its pride of ownership and easy commute to New Jersey and New York. The community itself offers numerous amenities, including pools, horseback riding, ball fields, hiking trails, and is close to Pocono attractions, waterfalls, and ski resorts. Property is being sold ''as is'', schedule your appointment today!

  30. 2025-09-25
    status Pending 385-char remark
    Show marketing remark (385 chars)

    Great investment opportunity within a well-regarded neighborhood known for its pride of ownership and easy commute to New Jersey and New York. The community itself offers numerous amenities, including pools, horseback riding, ball fields, hiking trails, and is close to Pocono attractions, waterfalls, and ski resorts. Property is being sold ''as is'', schedule your appointment today!

  31. 2025-09-09
    listed $189,000 Active 385-char remark
    Show marketing remark (385 chars)

    Great investment opportunity within a well-regarded neighborhood known for its pride of ownership and easy commute to New Jersey and New York. The community itself offers numerous amenities, including pools, horseback riding, ball fields, hiking trails, and is close to Pocono attractions, waterfalls, and ski resorts. Property is being sold ''as is'', schedule your appointment today!

ⓘ 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
$4,112 · $343/mo
Projected year-2 tax
$4,181 · $348/mo
Expected delta
+$69/yr (+$6/mo · 1.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 15 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
$28,124
− Mortgage interest
−$15,068
− Property taxes
−$4,112
− Insurance
−$1,345
− Repairs & maintenance
−$2,250
− Management
−$2,250
− HOA
−$1,980
− Depreciation
−$7,825
Taxable loss
−$6,707
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,610
After-tax cash flow
$-538/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 — Lehman

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Pocono Ranch Lands, 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

+48.1% since first listed
13 events — show timeline
  • 2026-05-20 Relisted PMAR
  • 2026-05-07 Pending PMAR
  • 2026-04-09 Price Changed $279,999 PMAR
  • 2026-03-31 Relisted PMAR
  • 2026-03-18 Pending PMAR
  • 2026-02-25 Relisted PMAR
  • 2026-02-19 Pending PMAR
  • 2026-01-22 Price Changed $289,000 PMAR
  • 2025-12-05 Listed $299,000 PMAR
  • 2025-10-30 Sold (Public Records) $155,000 Public Records
  • 2025-10-23 Sold (MLS) $155,000 PMAR
  • 2025-09-25 Pending PMAR
  • 2025-09-09 Listed $189,000 PMAR

Property tax history

+1.0%/yr

Latest (2026): $4,112 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…