CashFlowRE
Sign in Sign up
437 Orono Dr
D Composite 44.14
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 +8.1/30.0
  • Appreciation +4.3/10.0
  • Schools +4.0/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0

$250,000

437 Orono Dr · Coolbaugh, PA 18347
2 bd · 1.0 ba · 1,188 sqft · SingleFamily public records · 91 Days on market
Built 1974 0.49 ac lot $210/sqft · at area comps Est $310k · 19% under $169/mo HOA · 8% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Turn-Key Chalet in Arrowhead Lake | Fully Furnished | STR-Friendly Welcome to your perfect Pocono retreat! Tucked away on a private . 49-acre double lot in the highly sought-after Arrowhead Lake community, this beautifully maintained 3-bedroom, 1-bath chalet blends classic mountain charm with thoughtful modern updates. Offered fully furnished and move-in ready, this home is ideal as a personal getaway or a high-performing short-term rental. Location highlights: Just 2 blocks to the lake and only ¼ mile to the beach and playground, enjoy effortless access to everything this amenity-rich community has to offer. Step inside to a warm, inviting interior featuring cathedral ceilings, exposed wood beams, and a cozy fireplace. Sunlight pours through large windows, enhancing the open-concept living space. The updated kitchen showcases butcher block countertops, while the refreshed bath adds modern comfort. Luxury vinyl plank flooring flows throughout most of the home, offering both durability and style. The layout offers flexible living and sleeping spaces, including a bright second-floor loft bedroom, a screened three-season room, and a heated lower-level bonus/game room with laundry and both interior and exterior access - perfect for entertaining or additional guest space. Outdoor living truly shines here. Relax or entertain on the wraparound deck, unwind in the screened porch, or gather around the firepit under the stars. Surrounded by trees with seasonal lake glimpses, the setting offers both privacy and a true escape. A large shed provides added storage for all your outdoor gear. Enjoy access to Arrowhead Lake’s top-tier amenities, including lakes, beaches, pools, a fitness center, basketball & tennis courts, playgrounds, and kayak rentals. Plus, you’re just a short drive to popular Pocono attractions like Kalahari Resort, Camelback Mountain, and whitewater rafting adventures. ✔ STR-Friendly Community ✔ Fully Furnished - Just Bring Your Suitcase ✔ Full-Year Home Warranty Included ✔ Walk to Lake & Amenities ✔ Immaculate & Recently Updated Don’t miss this rare opportunity to own a turn-key chalet in one of the Poconos’ most desirable communities. Schedule your private showing today and start making lasting memories.

Key facts

  • Private double lot
  • Updated kitchen
  • Wraparound deck

Tags

TURN-KEY CHALETPRIVATE DOUBLE LOTACCESS TO ARROWHEAD LAKEUPDATED KITCHENHEATED LOWER-LEVEL BONUS ROOMWRAPAROUND DECK

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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-241 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $207k (17.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (19.0% below list).
  • Recommended offer: $202k (19.0% 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.
  • 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: 247 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $2k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 13y 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.
Recommended offer $202,426 (19.0% 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 91 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.13%
Cash-on-cash
-4.14%
DSCR
0.82
GRM
10.3

CMA / ARV

ARV (median comp)
$310,337
List price
$250,000
Delta
-19.44%
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
195 Wyalusing Dr 0.49mi 2/2.0 1,176 (-1%) 1mo $150,000 $128 70
254 N Arrow Dr 0.18mi 3/3.0 (+1) 1,258 (+6%) 2mo $730,000 $580 67
201 Pontiac Path 0.13mi 3/2.0 (+1) 1,092 (-8%) 5mo $255,000 $234 67
323 Orono Dr 0.42mi 2/1.0 1,100 (-7%) 5mo $212,000 $193 64
209 Croasdale Ct 0.69mi 2/1.0 1,152 (-3%) 6mo $203,000 $176 58
648 Maxatawny Dr 0.19mi 3/2.0 (+1) 1,348 (+14%) 6mo $225,000 $167 55
301 Maxatawny Dr 0.72mi 2/1.5 1,140 (-4%) 6mo $260,000 $228 53
223 Croasdale Ct 0.70mi 3/2.0 (+1) 1,194 (+0%) 6mo $269,000 $225 52
133 Minisink Dr 0.75mi 3/1.5 (+1) 1,240 (+4%) 2mo $324,900 $262 49
460 Maxatawny Dr 0.72mi 3/2.0 (+1) 1,152 (-3%) 5mo $306,000 $266 48
303 Cheyenne Trl 0.59mi 3/1.5 (+1) 1,308 (+10%) 1mo $230,800 $176 48
169 Minisink Dr 0.75mi 3/1.0 (+1) 1,044 (-12%) 3mo $260,000 $249 38

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

Projected returns pro-forma

-1.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.44×
Total profit
$-39,383
Equity at exit
$54,730
10-year hold
IRR
-6.6%
Equity multiple
0.45×
Total profit
$-38,654
Equity at exit
$52,810

Cash invested: $70,000 (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 18347

Home prices YoY
-0.7%
Active inventory
247
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,024 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$256 /mo · $3,077/yr
Insurance
$104
HOA
$169
Vacancy / Maint / Mgmt
$425
Net cashflow
$-241

Break-even live

Break-even rent $2,330
Max offer price $207,345
Occupancy floor

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
$62,500
Closing costs
$7,500
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1111 Wissinoming Dr Pocono Lake, PA 3.0 2.5 1164 $2,060 $1.77 14d 1 0.79mi
257 Farmers Ln Pocono Lake, PA 3.0 2.5 1344 $2,200 $1.64 14d 1 1.01mi
104 Iowa Trl Pocono Lake, PA 2.0 1.0 874 $1,675 $1.92 44d 1 1.29mi

HOA detail

Monthly dues
$169 · $2,028/yr
Likely covers
waterlandscapingpoolgym

Listing history 35 events

  1. 2026-06-18
    days on market $250,000 Active 91 DOM
  2. 2026-06-17
    days on market $250,000 Active 90 DOM
  3. 2026-06-16
    days on market $250,000 Active 89 DOM
  4. 2026-06-15
    days on market $250,000 Active 88 DOM
  5. 2026-06-14
    days on market $250,000 Active 86 DOM
  6. 2026-06-13
    days on market $250,000 Active 85 DOM
  7. 2026-06-10
    days on market $250,000 Active 83 DOM
  8. 2026-06-08
    days on market $250,000 Active 81 DOM
  9. 2026-06-07
    days on market $250,000 Active 80 DOM
  10. 2026-06-02
    days on market $250,000 Active 75 DOM
  11. 2026-06-01
    days on market $250,000 Active 74 DOM
  12. 2026-05-31
    days on market $250,000 Active 73 DOM
  13. 2026-05-30
    days on market $250,000 Active 72 DOM
  14. 2026-03-19
    listed $250,000 Active 2299-char remark
    Show marketing remark (2299 chars)

    Turn-Key Chalet in Arrowhead Lake | Fully Furnished | STR-Friendly Welcome to your perfect Pocono retreat! Tucked away on a private . 49-acre double lot in the highly sought-after Arrowhead Lake community, this beautifully maintained 3-bedroom, 1-bath chalet blends classic mountain charm with thoughtful modern updates. Offered fully furnished and move-in ready, this home is ideal as a personal getaway or a high-performing short-term rental. Location highlights: Just 2 blocks to the lake and only ¼ mile to the beach and playground, enjoy effortless access to everything this amenity-rich community has to offer. Step inside to a warm, inviting interior featuring cathedral ceilings, exposed wood beams, and a cozy fireplace. Sunlight pours through large windows, enhancing the open-concept living space. The updated kitchen showcases butcher block countertops, while the refreshed bath adds modern comfort. Luxury vinyl plank flooring flows throughout most of the home, offering both durability and style. The layout offers flexible living and sleeping spaces, including a bright second-floor loft bedroom, a screened three-season room, and a heated lower-level bonus/game room with laundry and both interior and exterior access - perfect for entertaining or additional guest space. Outdoor living truly shines here. Relax or entertain on the wraparound deck, unwind in the screened porch, or gather around the firepit under the stars. Surrounded by trees with seasonal lake glimpses, the setting offers both privacy and a true escape. A large shed provides added storage for all your outdoor gear. Enjoy access to Arrowhead Lake’s top-tier amenities, including lakes, beaches, pools, a fitness center, basketball & tennis courts, playgrounds, and kayak rentals. Plus, you’re just a short drive to popular Pocono attractions like Kalahari Resort, Camelback Mountain, and whitewater rafting adventures. ✔ STR-Friendly Community ✔ Fully Furnished - Just Bring Your Suitcase ✔ Full-Year Home Warranty Included ✔ Walk to Lake & Amenities ✔ Immaculate & Recently Updated Don’t miss this rare opportunity to own a turn-key chalet in one of the Poconos’ most desirable communities. Schedule your private showing today and start making lasting memories.

  15. 2026-01-23
    historical $1,800
  16. 2025-09-05
    listed $1,800
  17. 2025-09-03
    listed $275,000 Active
  18. 2025-07-14
    historical
  19. 2025-06-04
    price $285,000
  20. 2025-05-03
    listed $300,000 Active
  21. 2025-05-02
    historical
  22. 2022-02-17
    soldstatus $250,000
  23. 2022-02-16
    soldstatus $250,000
  24. 2022-02-16
    soldstatus $250,000
  25. 2021-12-21
    listed $250,000
  26. 2021-12-16
    listed $250,000
  27. 2021-04-15
    soldstatus $158,000
  28. 2021-04-14
    listed $175,000
  29. 2021-04-09
    soldstatus $158,000
  30. 2021-03-06
    listed $145,500
  31. 2020-09-08
    soldstatus $111,000
  32. 2020-08-28
    soldstatus $111,000
  33. 2019-08-26
    listed $109,900
  34. 2014-08-02
    soldstatus $65,000
  35. 2013-11-18
    listed $75,000

ⓘ 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
$3,077 · $256/mo
Projected year-2 tax
$3,514 · $293/mo
Expected delta
+$436/yr (+$36/mo · 14.2%)

ⓘ 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 ≥89°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 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
$24,291
− Mortgage interest
−$14,004
− Property taxes
−$3,077
− Insurance
−$1,250
− Repairs & maintenance
−$1,943
− Management
−$1,943
− HOA
−$2,028
− Depreciation
−$7,273
Taxable loss
−$7,227
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,735
After-tax cash flow
$-1,163/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 — Coolbaugh

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

Census & demographics

Population (ZIP)
3,535

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
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 10% Black 2% Two or more races 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 5%
Common ancestry
Romanian 16% Lithuanian 2% Slovak 2%
Foreign-born
3% · Canada, Jamaica
Languages at home
88% English-only · Spanish 6% Other Indo-European 3% French/Haitian/Cajun 1%

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
▼ -1.47%
Current HPI
202.3693
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

+233.3% since first listed
22 events — show timeline
  • 2026-03-19 Listed $250,000 BRIGHT MLS
  • 2026-01-23 Rental Removed $1,800 BRIGHTMLS
  • 2025-09-05 Listed for Rent $1,800 BRIGHTMLS
  • 2025-09-03 Listed $275,000 PMAR
  • 2025-07-14 Listing Removed BRIGHT MLS
  • 2025-06-04 Price Changed $285,000 BRIGHT MLS
  • 2025-05-03 Listed $300,000 BRIGHT MLS
  • 2025-05-02 Coming Soon BRIGHT MLS
  • 2022-02-17 Sold (Public Records) $250,000 Public Records
  • 2022-02-16 Sold (MLS) $250,000 PMAR
  • 2022-02-16 Sold (MLS) $250,000 BRIGHT MLS
  • 2021-12-21 Listed $250,000 BRIGHT MLS
  • 2021-12-16 Listed $250,000 PMAR
  • 2021-04-15 Sold (Public Records) $158,000 Public Records
  • 2021-04-14 Listed $175,000 PMAR
  • 2021-04-09 Sold (MLS) $158,000 PMAR
  • 2021-03-06 Listed $145,500 PMAR
  • 2020-09-08 Sold (Public Records) $111,000 Public Records
  • 2020-08-28 Sold (MLS) $111,000 PMAR
  • 2019-08-26 Listed $109,900 PMAR
  • 2014-08-02 Sold (MLS) $65,000 PMAR
  • 2013-11-18 Listed $75,000 PMAR

Property tax history

+2.3%/yr

Latest (2026): $3,077 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…