CashFlowRE
Sign in Sign up
30 Woodview Ter
D+ Composite 47.79
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 +16.2/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.0/10.0
  • 1% rule +4.7/10.0
  • Schools +4.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$299,900

30 Woodview Ter · Lake, PA 18436
2 bd · 2.0 ba · 1,210 sqft · Manufactured public records · 68 Days on market
Built 2006 0.34 ac lot $248/sqft · 23% above area Est $244k · 23% over $194/mo HOA · 7% of rent

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

Listing remarks MLS

Located in The Hideout, an amenity-filled community in the Northern Poconos just about two hours from NYC, NJ, and the Philadelphia area, this beautiful home offers the perfect blend of comfort, convenience, and lifestyle. Tucked along a quiet loop road with minimal through traffic, the setting provides added privacy while still being just a short distance to Roamingwood Lake, the beach, tiki bar, pool, and pickleball courts. Set on a level, nicely wooded lot with natural landscaping for easy, low-maintenance living, the property features a welcoming covered front porch along with a screened-in porch and side deck, creating a wraparound outdoor living experience ideal for relaxing or entertaining. The exterior is low-maintenance with durable vinyl siding, allowing you to spend more time enjoying the surroundings. Inside, you'll find beautiful hardwood floors and a warm, inviting living space highlighted by a corner fireplace. The home offers three bedrooms and two full bathrooms, including a primary bedroom suite with its own private bath. A nice laundry area is conveniently located just off the kitchen on the main level, adding to the home's everyday functionality. The layout is both comfortable and practical, ideal for year-round living or a weekend retreat. The unfinished lower level offers excellent potential for future expansion and is already pre-plumbed, making it easy to add additional living space, a recreation room, or guest quarters. Enjoy all the amenities and natural beauty The Hideout has to offer while owning a home that provides both immediate comfort and room to grow.

Key facts

  • Screened in porch
  • Side deck
  • Quiet loop road

Tags

AMENITY FILLED COMMUNITYQUIET LOOP ROADWELCOMING COVERED FRONT PORCHSCREENED IN PORCHSIDE DECKLOW MAINTENANCE LIVING

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/2.0-bath manufactured listed at $300k.

Deal economics

  • At list price, monthly cash flow is $161 ($2k/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 $290k (3.3% below list).
  • Recommended offer: $282k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Western Wayne SD (rural): math 39% / reading 63% proficiency, ranked #165 of 539 in PA (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 337 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 177 units permitted in Wayne County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $84k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $281,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% 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. 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?
  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
0.97%
Cap rate
6.94%
Cash-on-cash
2.30%
DSCR
1.10
GRM
8.6

CMA / ARV

ARV (median comp)
$243,855
List price
$299,900
Delta
22.98%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.9%
Equity multiple
3.07×
Total profit
$173,659
Equity at exit
$270,174
10-year hold
IRR
22.8%
Equity multiple
7.00×
Total profit
$503,497
Equity at exit
$582,640

Cash invested: $83,972 (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 18436

Home prices YoY
16.9%
Active inventory
337
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,900 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$238 /mo · $2,861/yr
Insurance
$125
HOA
$194
Vacancy / Maint / Mgmt
$609
Net cashflow
$161

Break-even live

Break-even rent $2,696
Max offer price $299,900
Occupancy floor 89%

Sensitivity live

Price -10% $331 -5% $246 +0% $161 +5% $76 +10% $-9
Rent -10% $-68 -5% $46 +0% $161 +5% $275 +10% $390
Rate -1.0pp $312 -0.5pp $237 base $161 +0.5pp $83 +1.0pp $4

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
$74,975
Closing costs
$8,997
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
1148 Golf Park Dr Lake Ariel, PA 3.0 1.0 1210 $2,900 $2.40 25d 1 0.56mi

HOA detail

Monthly dues
$194 · $2,328/yr
Likely covers
landscapingpool

Listing history 25 events

  1. 2026-06-18
    days on market $299,900 Active 68 DOM
  2. 2026-06-17
    days on market $299,900 Active 67 DOM
  3. 2026-06-16
    days on market $299,900 Active 66 DOM
  4. 2026-06-15
    days on market $299,900 Active 65 DOM
  5. 2026-06-14
    days on market $299,900 Active 63 DOM
  6. 2026-06-13
    days on market $299,900 Active 62 DOM
  7. 2026-06-10
    days on market $299,900 Active 60 DOM
  8. 2026-06-09
    days on market $299,900 Active 59 DOM
  9. 2026-06-08
    days on market $299,900 Active 58 DOM
  10. 2026-06-07
    days on market $299,900 Active 57 DOM
  11. 2026-06-03
    days on market $299,900 Active 53 DOM
  12. 2026-06-02
    days on market $299,900 Active 52 DOM
  13. 2026-06-01
    days on market $299,900 Active 51 DOM
  14. 2026-06-01
    price $299,900 Active 50 DOM
  15. 2026-05-31
    days on market $319,900 Active 50 DOM
  16. 2026-05-30
    days on market $319,900 Active 49 DOM
  17. 2026-04-11
    listed $319,900 Active 1611-char remark
    Show marketing remark (1611 chars)

    Located in The Hideout, an amenity-filled community in the Northern Poconos just about two hours from NYC, NJ, and the Philadelphia area, this beautiful home offers the perfect blend of comfort, convenience, and lifestyle. Tucked along a quiet loop road with minimal through traffic, the setting provides added privacy while still being just a short distance to Roamingwood Lake, the beach, tiki bar, pool, and pickleball courts. Set on a level, nicely wooded lot with natural landscaping for easy, low-maintenance living, the property features a welcoming covered front porch along with a screened-in porch and side deck, creating a wraparound outdoor living experience ideal for relaxing or entertaining. The exterior is low-maintenance with durable vinyl siding, allowing you to spend more time enjoying the surroundings. Inside, you'll find beautiful hardwood floors and a warm, inviting living space highlighted by a corner fireplace. The home offers three bedrooms and two full bathrooms, including a primary bedroom suite with its own private bath. A nice laundry area is conveniently located just off the kitchen on the main level, adding to the home's everyday functionality. The layout is both comfortable and practical, ideal for year-round living or a weekend retreat. The unfinished lower level offers excellent potential for future expansion and is already pre-plumbed, making it easy to add additional living space, a recreation room, or guest quarters. Enjoy all the amenities and natural beauty The Hideout has to offer while owning a home that provides both immediate comfort and room to grow.

  18. 2022-03-02
    soldstatus $270,000
  19. 2022-02-28
    soldstatus $270,000 355-char remark
    Show marketing remark (355 chars)

    Beautiful ranch home featuring open floor plan, Primary bedroom with primary bathroom attached. Another bedroom and full bath. Large kitchen and dining area. Large screened in porch off dining area. Then the full unfinished basement waiting for the next owner to finish as he/she wishes. Located in an A+ gated community. Near all interstates. Call now!

  20. 2022-02-28
    soldstatus $270,000
    Show marketing remark (355 chars)

    Beautiful ranch home featuring open floor plan, Primary bedroom with primary bathroom attached. Another bedroom and full bath. Large kitchen and dining area. Large screened in porch off dining area. Then the full unfinished basement waiting for the next owner to finish as he/she wishes. Located in an A+ gated community. Near all interstates. Call now!

  21. 2022-01-20
    listed $315,000 355-char remark
    Show marketing remark (355 chars)

    Beautiful ranch home featuring open floor plan, Primary bedroom with primary bathroom attached. Another bedroom and full bath. Large kitchen and dining area. Large screened in porch off dining area. Then the full unfinished basement waiting for the next owner to finish as he/she wishes. Located in an A+ gated community. Near all interstates. Call now!

  22. 2022-01-20
    listed $315,000
    Show marketing remark (355 chars)

    Beautiful ranch home featuring open floor plan, Primary bedroom with primary bathroom attached. Another bedroom and full bath. Large kitchen and dining area. Large screened in porch off dining area. Then the full unfinished basement waiting for the next owner to finish as he/she wishes. Located in an A+ gated community. Near all interstates. Call now!

  23. 2007-01-16
    soldstatus $183,575
  24. 2006-08-24
    soldstatus $8,000
  25. 1980-10-09
    soldstatus $8,000

ⓘ 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
$2,861 · $238/mo
Projected year-2 tax
$3,800 · $317/mo
Expected delta
+$938/yr (+$78/mo · 32.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$34,800
− Mortgage interest
−$16,799
− Property taxes
−$2,861
− Insurance
−$1,500
− Repairs & maintenance
−$2,784
− Management
−$2,784
− HOA
−$2,328
− Depreciation
−$8,724
Taxable loss
−$2,980
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$715
After-tax cash flow
$2,646/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
Western Wayne SD
NCES district ID
4226070
Math proficiency
39% ▼ -12.00%
Reading proficiency
63% ▼ -6.00%
Median HH income
$51,358
Composite
43.65/100
National rank
#2964
State rank
#165 of 539 in PA

Livability — Lake

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

Census & demographics

Census place
The Hideout, PA
City population
152
Population (ZIP)
13,225

Population outlook (Wayne County) Hauer SSP2

Today (2025)
47,924 people
By 2030
46,191 · -3.6%
By 2040
42,815 · -10.7%
By 2050
39,873 · -16.8%
By 2075
34,556 · -27.9%
By 2100
28,358 · -40.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 9% Scotch-Irish 2% Iranian 2%
Foreign-born
4%
Languages at home
95% English-only · French/Haitian/Cajun 2% Russian/Polish/Slavic 1% Spanish 1%

Political lean MEDSL · Wayne

2024 margin
Solid R (+37.1) · D 31.1% · R 68.2%
2008→2024 swing
-24.8pp toward R · 2008: -12.3pp · 2024: -37.1pp
All cycles
2024: R+37.1 2020: R+33.6 2016: R+39.7 2012: R+20.9 2008: R+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 47.95%
Current HPI
331.9645
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

+3898.7% since first listed
9 events — show timeline
  • 2026-04-11 Listed $319,900 PWMLS
  • 2022-03-02 Sold (Public Records) $270,000 Public Records
  • 2022-02-28 Sold (MLS) $270,000 PWMLS
  • 2022-02-28 Sold (MLS) $270,000 PWMLS
  • 2022-01-20 Listed $315,000 PWMLS
  • 2022-01-20 Listed $315,000 PWMLS
  • 2007-01-16 Sold (Public Records) $183,575 Public Records
  • 2006-08-24 Sold (Public Records) $8,000 Public Records
  • 1980-10-09 Sold (Public Records) $8,000 Public Records

Property tax history

+2.2%/yr

Latest (2026): $2,861 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…