CashFlowRE
Sign in Sign up
1293 Winding Way
F Composite 34.62
Why this score? — see what drove the F 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 +7.9/30.0
  • Appreciation +6.2/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • ARV discount +3.4/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.0/10.0

$260,000

1293 Winding Way · Pocono Springs, PA 18466
2 bd · 1.0 ba · 978 sqft · SingleFamily public records · 4 Days on market
Built 1989 $266/sqft · 92% above area Est $239k · 9% over $154/mo HOA · 8% of rent ↓ 12% since listing

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

Listing remarks MLS

Welcome to 1293 Winding Way! This immaculate 2-bedroom bi-level features a large open kitchen with stainless steel appliances, living room with wood-burning fireplace and fan, and a fully finished lower level perfect as a family room or extra bedroom. Triple-level deck with outdoor kitchen/bar, circular driveway, and beautifully landscaped yard provide excellent outdoor living. Includes a dedicated EV charging station. Located in a quiet Pocono setting with nearby state parks, lakes, and community amenities -- move-in ready!

Key facts

  • Triple-level deck
  • Open kitchen
  • Outdoor kitchen

Tags

OPEN KITCHENSTAINLESS STEEL APPLIANCESWOOD-BURNING FIREPLACEFULLY FINISHED LOWER LEVELTRIPLE-LEVEL DECKOUTDOOR KITCHEN

Property features AI

Finance

  • HOA & community: HOA fee $1,850 annually; Community pool

Exterior

  • Parking: Attached carport (1 space); One total garage/parking space
  • Utilities: Public water; Public sewer
  • Home design: Frame construction; Shingle roof; Block and brick/mortar foundation; Above-grade and below-grade structures
  • Construction: Frame construction; Shingle roof; Block and brick/mortar foundation; Estimated year built
  • Exterior features: BBQ grill; Community pool; Loafing shed; Gazebo

Interior

  • Kitchen: Built-in microwave; Dishwasher; Stainless steel appliances; Kitchen island
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Electric baseboard heating; Wood heating source; Ceiling fan cooling; Electric cooling fuel
  • Interior features: Soaking tub; Ceiling fans; Kitchen island; Built-ins; Full, fully finished basement; Wood-burning fireplace (1)
  • Laundry & utility: Hot water: Other

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 $260k.

Deal economics

  • At list price, monthly cash flow is $-274 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (18.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (25.6% below list).
  • Recommended offer: $193k (25.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#560 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools F, amenities 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: 358 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($2k loan paydown + $6k appreciation (2.4% local appreciation)).
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.
Recommended offer $193,464 (25.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.74%
Cap rate
5.03%
Cash-on-cash
-4.52%
DSCR
0.80
GRM
11.2

CMA / ARV

ARV (median comp)
$238,502
List price
$260,000
Delta
9.01%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1259 Winding Way 0.16mi 3/1.0 (+1) 1,026 (+5%) 6mo $184,900 $180 74
1302 Winding Way 0.07mi 3/1.0 (+1) 864 (-12%) 14mo $163,000 $189 60
1105 Knollwood Dr 0.45mi 2/1.5 1,010 (+3%) 16mo $175,800 $174 58
2638 Foxledge Dr 0.57mi 3/2.0 (+1) 1,021 (+4%) 1mo $190,000 $186 56
1208 Fox Trl 0.60mi 3/2.0 (+1) 960 (-2%) 9mo $192,000 $200 52
1125 Knollwood Dr 0.32mi 3/1.0 (+1) 1,124 (+15%) 9mo $223,000 $198 48
1575 Black Birch Way 0.66mi 3/2.0 (+1) 1,032 (+6%) 15mo $212,000 $205 39
2946 Vera Ct 0.59mi 3/1.5 (+1) 1,092 (+12%) 22mo $299,000 $274 27

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

Projected returns pro-forma

2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.3%
Equity multiple
1.07×
Total profit
$5,145
Equity at exit
$107,606
10-year hold
IRR
5.2%
Equity multiple
1.74×
Total profit
$54,044
Equity at exit
$158,935

Cash invested: $72,800 (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 18466

Home prices YoY
1.2%
Active inventory
358
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,935 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$177 /mo · $2,121/yr
Insurance
$108
HOA
$154
Vacancy / Maint / Mgmt
$406
Net cashflow
$-274

Break-even live

Break-even rent $2,282
Max offer price $211,557
Occupancy floor

Sensitivity live

Price -10% $-127 -5% $-201 +0% $-274 +5% $-348 +10% $-421
Rent -10% $-427 -5% $-351 +0% $-274 +5% $-198 +10% $-121
Rate -1.0pp $-143 -0.5pp $-208 base $-274 +0.5pp $-342 +1.0pp $-410

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
$65,000
Closing costs
$7,800
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
1763 Rolling Hills Dr Tobyhanna, PA 3.0 1.5 1008 $1,800 $1.79 9d 1 0.49mi
2846 Fairhaven Dr Tobyhanna, PA 3.0 2.0 1024 $1,950 $1.90 15d 1 0.52mi
9026 Idlewild Dr Tobyhanna, PA 3.0 2.0 1068 $2,300 $2.15 15d 1 1.39mi

HOA detail

Monthly dues
$154 · $1,848/yr

Listing history 21 events

  1. 2026-06-22
    days on market $260,000 Active 4 DOM
  2. 2026-06-21
    days on market $260,000 Active 3 DOM
  3. 2026-06-18
    days on marketlisting id $260,000 Active 1 DOM
  4. 2026-06-18
    days on market $260,000 Active 167 DOM
  5. 2026-06-17
    days on market $260,000 Active 166 DOM
  6. 2026-06-16
    days on market $260,000 Active 165 DOM
  7. 2026-06-15
    days on market $260,000 Active 164 DOM
  8. 2026-06-14
    days on market $260,000 Active 162 DOM
  9. 2026-06-13
    days on market $260,000 Active 161 DOM
  10. 2026-06-10
    days on market $260,000 Active 159 DOM
  11. 2026-06-08
    days on market $260,000 Active 157 DOM
  12. 2026-06-07
    days on market $260,000 Active 156 DOM
  13. 2026-06-02
    days on market $260,000 Active 151 DOM
  14. 2026-06-01
    days on market $260,000 Active 150 DOM
  15. 2026-05-31
    days on market $260,000 Active 149 DOM
  16. 2026-05-30
    days on market $260,000 Active 148 DOM
  17. 2026-05-01
    price $260,000 530-char remark
    Show marketing remark (530 chars)

    Welcome to 1293 Winding Way! This immaculate 2-bedroom bi-level features a large open kitchen with stainless steel appliances, living room with wood-burning fireplace and fan, and a fully finished lower level perfect as a family room or extra bedroom. Triple-level deck with outdoor kitchen/bar, circular driveway, and beautifully landscaped yard provide excellent outdoor living. Includes a dedicated EV charging station. Located in a quiet Pocono setting with nearby state parks, lakes, and community amenities -- move-in ready!

  18. 2026-01-02
    listed $275,000 Active 530-char remark
    Show marketing remark (530 chars)

    Welcome to 1293 Winding Way! This immaculate 2-bedroom bi-level features a large open kitchen with stainless steel appliances, living room with wood-burning fireplace and fan, and a fully finished lower level perfect as a family room or extra bedroom. Triple-level deck with outdoor kitchen/bar, circular driveway, and beautifully landscaped yard provide excellent outdoor living. Includes a dedicated EV charging station. Located in a quiet Pocono setting with nearby state parks, lakes, and community amenities -- move-in ready!

  19. 2025-12-23
    historical
  20. 2025-07-23
    price $284,999
  21. 2025-06-22
    listed $295,000 Active

ⓘ 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
$2,121 · $177/mo
Projected year-2 tax
$3,115 · $260/mo
Expected delta
+$993/yr (+$83/mo · 46.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$23,216
− Mortgage interest
−$14,564
− Property taxes
−$2,121
− Insurance
−$1,300
− Repairs & maintenance
−$1,857
− Management
−$1,857
− HOA
−$1,848
− Depreciation
−$7,564
Taxable loss
−$7,896
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,895
After-tax cash flow
$-1,396/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 — Pocono Springs

Score
73/100
State rank
#560
US rank
#5263

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
17,997

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 0.72)
Race & ethnicity
White 38% Hispanic / Latino 27% Black 24% Two or more races 17% Asian 4%
Hispanic origin (detail)
Puerto Rican 12% Dominican 6%
Common ancestry
Romanian 2% Portuguese 1% German 1%
Foreign-born
16% · Canada
Languages at home
77% English-only · Spanish 17% Other Indo-European 2% Russian/Polish/Slavic 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
▲ 2.36%
Current HPI
202.4134
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

-11.9% since first listed
6 events — show timeline
  • 2026-06-18 Listed $260,000 BRIGHT MLS
  • 2026-05-01 Price Changed $260,000 PWMLS
  • 2026-01-02 Listed $275,000 PWMLS
  • 2025-12-23 Delisted PMAR
  • 2025-07-23 Price Changed $284,999 PMAR
  • 2025-06-22 Listed $295,000 PMAR

Property tax history

-5.0%/yr

Latest (2026): $2,121 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…