CashFlowRE
Sign in Sign up
33 Knox St
A- Composite 83.16
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 +5.3/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,000

33 Knox St · Mount Pocono, PA 18344
4 bd · 2.0 ba · 2,416 sqft · SingleFamily public records · 3 Days on market
Built 1921 0.76 ac lot Est $271k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great location!! Contractor special. 4 Bedroom 2 Baths in the Mount Pocono Borough. Public Water and Sewer. A nice sized yard, conveniently off the side streets of 611. Gorgeous stonework. This house requires a large amount of renovations. The property is being sold AS-IS and the buyer and or buyer's agent is to do their own due diligence. Cash only. Please see private remarks.

Key facts

  • 0.76 acre lot
  • Built 1921
  • Listed 2 days

Property features AI

Finance

  • Financial info: Annual tax approximately $8,647.27

Exterior

  • Parking: Open parking
  • Home design: Single-family residence; Residential property type
  • Exterior features: Lot approximately 0.76 acres; Residential zoning

Interior

  • Bedrooms: 3 full bathrooms
  • Bathrooms: 3 full bathrooms
  • Interior features: Unfurnished; 9 total rooms

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 4-bed/2.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $149k).
  • Cap rate 15.8% vs local median 5.1% in Mount Pocono — 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 77/100 on livability (#362 in PA, #3,166 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, commute F.
  • 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: 47 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $941 appreciation (0.6% local appreciation)).
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.6% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 18y 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.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,000

Questions for the listing agent

  1. Built in 1921 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.88%
Cap rate
15.81%
Cash-on-cash
34.01%
DSCR
2.51
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$270,592
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
22 Fairview Ave 0.33mi 4/1.5 2,490 (+3%) 4mo $252,500 $101 75
1387 Pocono Blvd 0.20mi 4/2.0 2,241 (-7%) 15mo $246,900 $110 66
115 Knob Rd 0.35mi 5/2.0 (+1) 2,748 (+14%) 6mo $340,000 $124 50
441 Manor View Ave 0.71mi 3/3.0 (-1) 2,400 (-1%) 12mo $245,000 $102 47
43 Reeder St 0.54mi 3/2.5 (-1) 2,366 (-2%) 22mo $365,000 $154 46
74 Center Ave 0.61mi 3/2.0 (-1) 2,605 (+8%) 10mo $320,000 $123 45
45 Church Ave Ave 0.48mi 4/2.5 2,748 (+14%) 13mo $400,000 $146 42
40 Fairview Ave 0.41mi 3/1.5 (-1) 2,130 (-12%) 19mo $215,000 $101 38
47 Holly Forest Rd 0.61mi 3/2.5 (-1) 2,236 (-8%) 17mo $250,000 $112 38

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

Projected returns pro-forma

0.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.8%
Equity multiple
2.81×
Total profit
$75,462
Equity at exit
$48,028
10-year hold
IRR
38.4%
Equity multiple
5.50×
Total profit
$187,591
Equity at exit
$61,685

Cash invested: $41,720 (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 18344

Home prices YoY
0.3%
Active inventory
47
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$2,800 medium interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$588
Net cashflow
$1,182

Break-even live

Break-even rent $1,303
Max offer price $149,000
Occupancy floor 53%

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
$37,250
Closing costs
$4,470
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Deerfield Dr Mt Pocono, PA 3.0 2.5 1686 $2,800 $1.66 43d 1 1.01mi

Listing history 5 events

  1. 2026-06-19
    days on market $149,000 Active 3 DOM
  2. 2026-06-18
    days on market $149,000 Active 2 DOM
  3. 2026-06-17
    remarks 380-char remark
  4. 2026-06-17
    remarks 354-char remark
  5. 2026-06-17
    listed $149,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$33,600
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$2,688
− Management
−$2,688
− Depreciation
−$4,335
Taxable income
$12,563
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,015
After-tax cash flow
$11,172/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 — Mount Pocono

Score
77/100
State rank
#362
US rank
#3166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pocono, PA
Population (ZIP)
3,472

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 47% Hispanic / Latino 22% Black 15% Asian 9% Two or more races 8%
Hispanic origin (detail)
Puerto Rican 7% Dominican 1%
Common ancestry
Romanian 3% Italian 2% Hispanic 1%
Foreign-born
17% · Canada
Languages at home
67% English-only · Spanish 19% Other Indo-European 7% Tagalog/Filipino 3%

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
▲ 0.63%
Current HPI
179.2541
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

+10.4% since first listed
8 events — show timeline
  • 2026-05-19 Listed $149,000 PMAR
  • 2025-11-15 Listing Removed GLVRMLS
  • 2011-04-11 Listed $249,000 PMAR
  • 2010-11-11 Listed $329,000 PMAR
  • 2009-04-03 Listed $350,000 PMAR
  • 2009-04-03 Listed $350,000 GLVRMLS
  • 2008-06-20 Listed $367,000 PMAR
  • 1996-07-16 Sold (Public Records) $135,000 Public Records

Property tax history

+2.0%/yr

Latest (2026): $8,590 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…