CashFlowRE
Sign in Sign up
1208 Mattioli Rd
C- Composite 50.28
Why this score? — see what drove the C- 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 +13.3/30.0
  • ARV discount +10.6/15.0
  • Appreciation +5.9/10.0
  • 1% rule +4.1/10.0
  • DSCR +4.0/10.0
  • Schools +4.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$275,000

1208 Mattioli Rd · Penn Estates, PA 18321
3 bd · 1.5 ba · 1,560 sqft · SingleFamily public records · 64 Days on market
Built 1989 0.39 ac lot $176/sqft · at area comps Est $295k · 7% under $21/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

Key facts

  • Private lot
  • Water heater
  • Spacious deck

Tags

PRIVATE LOTSCREENED PORCHSPACIOUS DECKFULL BASEMENTUPDATED FURNACEWATER HEATER

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/1.5-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $1 ($11/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (9.1% below list).
  • Recommended offer: $250k (9.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.8% in Penn Estates — 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 68/100 on livability (#915 in PA) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: health & safety D, schools D-, amenities 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: 30 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 $7k of equity ($2k loan paydown + $5k appreciation (1.7% 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 (1.7% appreciation + 3.0% rent growth), your $77k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $94k; list at $275k implies a 194% gain — meaningful room to come down on a strong offer.
Recommended offer $250,000 (9.1% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
0.91%
Cap rate
6.30%
Cash-on-cash
0.01%
DSCR
1.00
GRM
9.2

CMA / ARV

ARV (median comp)
$295,455
List price
$275,000
Delta
-6.92%
Verdict
FAIR
Comps
15 within 1.0 mi

Projected returns pro-forma

1.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.19×
Total profit
$14,960
Equity at exit
$104,172
10-year hold
IRR
7.6%
Equity multiple
2.00×
Total profit
$77,356
Equity at exit
$146,777

Cash invested: $77,000 (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 18321

Home prices YoY
1.1%
Active inventory
30
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$396 /mo · $4,756/yr
Insurance
$115
HOA
$21
Vacancy / Maint / Mgmt
$525
Net cashflow
$1

Break-even live

Break-even rent $2,499
Max offer price $275,000
Occupancy floor 95%

Sensitivity live

Price -10% $157 -5% $79 +0% $1 +5% $-77 +10% $-155
Rent -10% $-197 -5% $-98 +0% $1 +5% $100 +10% $198
Rate -1.0pp $139 -0.5pp $71 base $1 +0.5pp $-70 +1.0pp $-143

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
$68,750
Closing costs
$8,250
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
664 Cranberry Rd Unit 1 East Stroudsburg, PA 4.0 2.0 1792 $2,500 $1.40 44d 1 1.15mi

HOA detail

Monthly dues
$21 · $252/yr
Likely covers
water

Listing history 20 events

  1. 2026-06-08
    status $275,000 Pending 64 DOM
  2. 2026-06-07
    days on market $275,000 Active 64 DOM
  3. 2026-06-02
    days on market $275,000 Active 59 DOM
  4. 2026-06-01
    days on market $275,000 Active 58 DOM
  5. 2026-05-31
    days on market $275,000 Active 57 DOM
  6. 2026-05-30
    days on market $275,000 Active 56 DOM
  7. 2026-04-22
    status Active 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  8. 2026-04-22
    status Active 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  9. 2026-04-22
    price $275,000 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  10. 2026-04-22
    price $275,000 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  11. 2026-04-14
    status Pending 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  12. 2026-04-14
    status Pending 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  13. 2026-03-26
    listed $285,000 Active 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  14. 2026-03-26
    listed $285,000 Active 761-char remark
    Show marketing remark (761 chars)

    Welcome to this charming 4-bedroom, 2-bathroom home nestled on an oversized, private lot in a quiet Bartonsville community. With easy access to Rte 80, shopping & schools, this gem puts you right where you want to be. The thoughtful layout includes 2 first-floor bedrooms & full bath alongside an oversized eat-in kitchen with hardwood cabinets & ample counter space. Upstairs find 2 additional bedrooms & second full bath. Step outside to your screened porch with a spacious deck to enjoy your secluded backyard. Head downstairs to the full basement featuring an updated furnace & water heater. Bring your personal touch and cosmetic updates to transform this house into your perfect family home or a savvy investment opportunity.

  15. 2026-03-02
    historical
  16. 2026-01-02
    price $297,000
  17. 2026-01-02
    price $297,000
  18. 2025-11-20
    listed $298,000 Active
  19. 2025-11-20
    listed $298,000 Active
  20. 1993-08-17
    soldstatus $93,500

ⓘ 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
$4,756 · $396/mo
Projected year-2 tax
$4,756 · $396/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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 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
$30,000
− Mortgage interest
−$15,404
− Property taxes
−$4,756
− Insurance
−$1,375
− Repairs & maintenance
−$2,400
− Management
−$2,400
− HOA
−$252
− Depreciation
−$8,000
Taxable loss
−$4,587
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,101
After-tax cash flow
$1,112/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 — Penn Estates

Score
68/100
State rank
#915
US rank
#9917

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,746

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 10% Asian 7% Two or more races 6%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Iranian 5% Lithuanian 4% Romanian 4%
Foreign-born
17% · China, Canada, Vietnam
Languages at home
84% English-only · Chinese 8% Russian/Polish/Slavic 2% Vietnamese 2%

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
▲ 1.71%
Current HPI
162.4904
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

+194.1% since first listed
14 events — show timeline
  • 2026-04-22 Relisted PMAR
  • 2026-04-22 Relisted GLVRMLS
  • 2026-04-22 Price Changed $275,000 PMAR
  • 2026-04-22 Price Changed $275,000 GLVRMLS
  • 2026-04-14 Pending PMAR
  • 2026-04-14 Pending GLVRMLS
  • 2026-03-26 Listed $285,000 GLVRMLS
  • 2026-03-26 Listed $285,000 PMAR
  • 2026-03-02 Listing Removed GLVRMLS
  • 2026-01-02 Price Changed $297,000 PMAR
  • 2026-01-02 Price Changed $297,000 GLVRMLS
  • 2025-11-20 Listed $298,000 PMAR
  • 2025-11-20 Listed $298,000 GLVRMLS
  • 1993-08-17 Sold (Public Records) $93,500 Public Records

Property tax history

+0.9%/yr

Latest (2026): $4,756 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…