CashFlowRE
Sign in Sign up
11 Bishop Cir
D- Composite 38.58
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).

  • ARV discount +15.0/15.0
  • Cash flow +6.6/30.0
  • Appreciation +3.6/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • DSCR +0.9/10.0

$329,000

11 Bishop Cir · Penn Forest, PA 18210
3 bd · 2.5 ba · 2,018 sqft · SingleFamily public records · 145 Days on market
Built 2006 0.31 ac lot $163/sqft · 29% below area Est $465k · 29% under $56/mo HOA · 2% of rent

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

Listing remarks MLS

SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

Key facts

  • Eat in kitchen
  • Second story decks
  • Breakfast bar

Tags

OUTDOOR ENTERTAINING SPACESTONE FACED PROPANE FIREPLACEEAT IN KITCHENBREAKFAST BARFIRST FLOOR BEDROOMSECOND STORY DECKS

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/2.5-bath single-family listed at $329k.

Deal economics

  • At list price, monthly cash flow is $-535 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $235k (28.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (31.7% below list).
  • Recommended offer: $225k (31.7% 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.
  • Jim Thorpe Area SD (rural): math 25% / reading 47% proficiency, ranked #394 of 539 in PA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Penn-Kidder Campus (math 18% / reading 45%, grade F, #1,112 of 1,518 statewide, top 73%, 571 students, 62% FRL); Jim Thorpe Area Hs (math 62% / reading 75%, grade B, #53 of 437 statewide, top 13%, 565 students, 45% FRL) — zoned schools average 54% FRL vs 38% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 50% at this address vs 36% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Jim Thorpe Area SD average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 457 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 180 units permitted in Carbon County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Carbon County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 145 days — a 12% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y ago; this cycle's ask has dropped $51k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $165k; list at $329k implies a 99% gain — meaningful room to come down on a strong offer.
Recommended offer $224,821 (31.7% 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 145 days. Have you received any prior offers? Is the seller open to a 32% 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
0.68%
Cap rate
4.34%
Cash-on-cash
-6.96%
DSCR
0.69
GRM
12.2

CMA / ARV

ARV (median comp)
$464,629
List price
$329,000
Delta
-29.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
62 Whitman Ln 0.11mi 3/2.0 2,034 (+1%) 1mo $375,000 $184 91
29 Hugo Dr 0.30mi 3/2.5 2,177 (+8%) 1mo $436,000 $200 72
21 Wilde Gln 0.53mi 3/2.0 2,038 (+1%) 1mo $490,000 $240 70
6 Dillon Way 0.25mi 3/2.0 1,882 (-7%) 6mo $390,000 $207 70
11 Key Gln 0.50mi 4/2.5 (+1) 2,100 (+4%) 2mo $410,000 $195 63
426 Towamensing Trl 0.35mi 4/2.0 (+1) 1,844 (-9%) 8mo $380,000 $206 55
23 Van Doren Mews 0.24mi 4/3.0 (+1) 2,265 (+12%) 10mo $330,000 $146 53
126 Eliot Ln 0.47mi 3/2.0 1,750 (-13%) 6mo $385,618 $220 49
72 Keats Ln 0.65mi 3/3.0 1,829 (-9%) 5mo $597,000 $326 47
28 Sandburg Gln 0.43mi 3/3.0 1,721 (-15%) 13mo $363,000 $211 42
132 Keats Ln 0.61mi 4/2.0 (+1) 1,784 (-12%) 14mo $390,000 $219 34
744 S Old Stage Rd 0.73mi 4/3.0 (+1) 2,240 (+11%) 11mo $375,000 $167 32

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

Projected returns pro-forma

-2.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-27.4%
Equity multiple
0.07×
Total profit
$-85,745
Equity at exit
$50,713
10-year hold
IRR
-25.0%
Equity multiple
-0.27×
Total profit
$-116,949
Equity at exit
$31,302

Cash invested: $92,120 (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 18210

Home prices YoY
-1.4%
Active inventory
457
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,248 medium interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$392 /mo · $4,707/yr
Insurance
$137
HOA
$56
Vacancy / Maint / Mgmt
$472
Net cashflow
$-535

Break-even live

Break-even rent $2,925
Max offer price $234,564
Occupancy floor

Sensitivity live

Price -10% $-348 -5% $-441 +0% $-535 +5% $-628 +10% $-721
Rent -10% $-712 -5% $-623 +0% $-535 +5% $-446 +10% $-357
Rate -1.0pp $-369 -0.5pp $-451 base $-535 +0.5pp $-620 +1.0pp $-707

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
$82,250
Closing costs
$9,870
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
798 Towamensing Trl Albrightsville, PA 3.0 2.5 1568 $2,150 $1.37 23d 1 0.98mi
798 Towamensing Trl Albrightsville, PA 3.0 2.5 1568 $2,150 $1.37 45d 1 0.98mi
113 Meckesville Rd Albrightsville, PA 4.0 2.5 1721 $2,500 $1.45 21d 1 1.38mi

HOA detail

Monthly dues
$56 · $672/yr
Likely covers
waterelectricpool

Listing history 34 events

  1. 2026-06-22
    days on market $329,000 Active 145 DOM
  2. 2026-06-18
    days on market $329,000 Active 142 DOM
  3. 2026-06-17
    days on market $329,000 Active 141 DOM
  4. 2026-06-16
    days on market $329,000 Active 140 DOM
  5. 2026-06-15
    days on market $329,000 Active 139 DOM
  6. 2026-06-14
    days on market $329,000 Active 137 DOM
  7. 2026-06-10
    days on market $329,000 Active 134 DOM
  8. 2026-06-09
    days on market $329,000 Active 133 DOM
  9. 2026-06-08
    days on market $329,000 Active 132 DOM
  10. 2026-06-07
    days on market $329,000 Active 131 DOM
  11. 2026-06-03
    days on market $329,000 Active 127 DOM
  12. 2026-06-02
    days on market $329,000 Active 126 DOM
  13. 2026-06-01
    days on market $329,000 Active 125 DOM
  14. 2026-05-31
    days on market $329,000 Active 124 DOM
  15. 2026-05-31
    days on market $329,000 Active 123 DOM
  16. 2026-05-14
    price $329,000 1424-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  17. 2026-05-14
    price $329,000 1450-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  18. 2026-04-23
    price $340,000 1424-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  19. 2026-04-23
    price $340,000 1450-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  20. 2026-03-11
    price $359,900 1450-char remark
    Show marketing remark (1424 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  21. 2026-03-11
    price $359,900 1424-char remark
    Show marketing remark (1424 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  22. 2026-01-07
    price $370,000 1450-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  23. 2025-12-13
    listed $370,000 Active 1424-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  24. 2025-12-13
    listed $380,000 Active 1450-char remark
    Show marketing remark (1450 chars)

    SPACIOUS 3-4 bed/ 2 full bath contemporary home offers the perfect blend of comfort, functionality, and OUTDOOR ENTERTAINING space in a FANTASTIC LOCATION just around the corner from the MARINA & LAKE! Inside, you'll find a huge living room with STONE FACED PROPANE FIREPLACE while the EAT IN KITCHEN features a BREAKFAST BAR with ample seating, making it the heart of the home for everyday living and entertaining. A FIRST FLOOR BEDROOM with direct access to a full bath provides convenience. First floor laundry too! Upstairs, you'll find multiple bedrooms along with a second full bathroom, and access to the front and rear facing SECOND STORY DECKS! Step outside and enjoy the exceptional outdoor amenities, including even more deck space, a HOT TUB ideal for relaxing, and an ABOVE-GROUND POOL for summer fun. Partially finished shed equipped with electricity, water, and a convenient half bath! TURNKEY- FULLY FURNISHED! With abundant indoor living space and impressive outdoor features, this home is designed for making memories year-round. Enjoy access to Towamensing Trails' lake, clubhouse, pool, tennis & basketball courts, playground and beach, all while remaining just minutes from the area's top Pocono attractions like Hickory Run State Park, Pocono Raceway, downtown Jim Thorpe, hiking, biking, & more! This home is perfect for a primary home, vacation home, or STR investment! Property has a 3 bedroom septic system.

  25. 2025-08-25
    status Active
  26. 2025-02-21
    price $389,900
  27. 2025-01-24
    historical $2,500
  28. 2024-10-12
    listed $2,500
  29. 2024-10-03
    listed $399,900 Active
  30. 2018-05-02
    soldstatus $165,000
  31. 2018-04-30
    soldstatus $165,000
  32. 2018-04-30
    soldstatus $165,000
  33. 2018-01-09
    listed $170,000
  34. 2018-01-09
    listed $170,000

ⓘ 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
$4,707 · $392/mo
Projected year-2 tax
$4,953 · $413/mo
Expected delta
+$245/yr (+$20/mo · 5.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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 7% 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
$26,979
− Mortgage interest
−$18,429
− Property taxes
−$4,707
− Insurance
−$1,645
− Repairs & maintenance
−$2,158
− Management
−$2,158
− HOA
−$672
− Depreciation
−$9,571
Taxable loss
−$12,362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,967
After-tax cash flow
$-3,448/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
Jim Thorpe Area SD
NCES district ID
4212540
Math proficiency
25% ▼ -12.00%
Reading proficiency
47% ▼ -11.00%
Median HH income
$53,476
Composite
31.42/100
National rank
#5988
State rank
#394 of 539 in PA

Livability — Penn Forest

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

Census & demographics

Census place
Towamensing Trails, PA
Population (ZIP)
7,879

Population outlook (Carbon County) Hauer SSP2

Today (2025)
61,643 people
By 2030
59,840 · -2.9%
By 2040
55,413 · -10.1%
By 2050
50,843 · -17.5%
By 2075
43,326 · -29.7%
By 2100
37,126 · -39.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 22% Two or more races 11% Black 6% Native American 1% Asian 1%
Hispanic origin (detail)
Puerto Rican 12% Cuban 2% Dominican 1%
Common ancestry
Romanian 8% Russian 4% Iranian 2%
Foreign-born
12% · Canada
Languages at home
81% English-only · Spanish 10% Russian/Polish/Slavic 7% Other Indo-European 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+34.8) · D 32.2% · R 67.0%
2008→2024 swing
-36.7pp toward R · 2008: 1.9pp · 2024: -34.8pp
All cycles
2024: R+34.8 2020: R+32.0 2016: R+34.1 2012: R+6.9 2008: D+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.89%
Current HPI
203.8099
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

+93.5% since first listed
19 events — show timeline
  • 2026-05-14 Price Changed $329,000 GLVRMLS
  • 2026-05-14 Price Changed $329,000 PMAR
  • 2026-04-23 Price Changed $340,000 GLVRMLS
  • 2026-04-23 Price Changed $340,000 PMAR
  • 2026-03-11 Price Changed $359,900 PMAR
  • 2026-03-11 Price Changed $359,900 GLVRMLS
  • 2026-01-07 Price Changed $370,000 PMAR
  • 2025-12-13 Listed $380,000 PMAR
  • 2025-12-13 Listed $370,000 GLVRMLS
  • 2025-08-25 Relisted PMAR
  • 2025-02-21 Price Changed $389,900 PMAR
  • 2025-01-24 Rental Removed $2,500 PMAR
  • 2024-10-12 Listed for Rent $2,500 PMAR
  • 2024-10-03 Listed $399,900 PMAR
  • 2018-05-02 Sold (Public Records) $165,000 Public Records
  • 2018-04-30 Sold (MLS) $165,000 PMAR
  • 2018-04-30 Sold (MLS) $165,000 GLVRMLS
  • 2018-01-09 Listed $170,000 PMAR
  • 2018-01-09 Listed $170,000 GLVRMLS

Property tax history

+1.4%/yr

Latest (2026): $4,707 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…