CashFlowRE
Sign in Sign up
3337 Ross Rd
D Composite 41.55
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 +11.4/15.0
  • Cash flow +7.7/30.0
  • Appreciation +6.2/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • 1% rule +1.6/10.0

$330,000

3337 Ross Rd · Mount Pocono, PA 18466
3 bd · 1.5 ba · 960 sqft · SingleFamily public records · 84 Days on market
Built 1986 1.09 ac lot $344/sqft · 88% above area Est $361k · 9% under

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

Listing remarks MLS

Well-maintained 3-bedroom ranch offers the perfect balance of comfort and utility, featuring a spacious 576 sq. ft. garage and a full basement with immense potential for expansion. Enjoy the serenity of the Poconos from your expansive 390 sq. ft. wood deck or the lower-level patio, perfect for outdoor gatherings. Situated in a low-density residential zone with a minimal flood risk profile, this home provides peace of mind alongside unmatched convenience--located less than half a mile from the Clear Run school campus. Complete with a 288 sq. ft. storage shed and a 1980 sqft main living area, this property is an ideal find for those seeking space, privacy, and a prime location. The possibilities are endless. Come see for yourself and call your Agent today!

Key facts

  • Wood deck
  • Full basement
  • Storage shed

Tags

FULL BASEMENTWOOD DECKLOWER-LEVEL PATIOMINIMAL FLOOD RISKSTORAGE SHEDPRIME LOCATION

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 $330k.

Deal economics

  • At list price, monthly cash flow is $-379 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (20.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (33.8% below list).
  • Recommended offer: $219k (33.8% below list) — sets the bar for 1% rule.

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: 355 active listings in the ZIP; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($2k loan paydown + $8k 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 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y 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.
  • Current owner paid $216k; list at $330k implies a 53% gain — meaningful room to come down on a strong offer.
Recommended offer $218,603 (33.8% 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 84 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.66%
Cap rate
4.91%
Cash-on-cash
-4.92%
DSCR
0.78
GRM
12.6

CMA / ARV

ARV (median comp)
$361,206
List price
$330,000
Delta
-8.64%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3418 Drexel Rd 0.11mi 3/1.0 948 (-1%) 8mo $260,500 $275 84

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
0.9%
Equity multiple
1.05×
Total profit
$4,432
Equity at exit
$136,577
10-year hold
IRR
4.8%
Equity multiple
1.69×
Total profit
$63,744
Equity at exit
$201,725

Cash invested: $92,400 (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
355
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$2,186 medium interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$238 /mo · $2,857/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$459
Net cashflow
$-379

Break-even live

Break-even rent $2,666
Max offer price $263,016
Occupancy floor

Sensitivity live

Price -10% $-192 -5% $-286 +0% $-379 +5% $-473 +10% $-566
Rent -10% $-552 -5% $-466 +0% $-379 +5% $-293 +10% $-206
Rate -1.0pp $-213 -0.5pp $-295 base $-379 +0.5pp $-465 +1.0pp $-552

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
$82,500
Closing costs
$9,900
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.

Listing history 14 events

  1. 2026-05-14
    status Pending 764-char remark
    Show marketing remark (764 chars)

    Well-maintained 3-bedroom ranch offers the perfect balance of comfort and utility, featuring a spacious 576 sq. ft. garage and a full basement with immense potential for expansion. Enjoy the serenity of the Poconos from your expansive 390 sq. ft. wood deck or the lower-level patio, perfect for outdoor gatherings. Situated in a low-density residential zone with a minimal flood risk profile, this home provides peace of mind alongside unmatched convenience--located less than half a mile from the Clear Run school campus. Complete with a 288 sq. ft. storage shed and a 1980 sqft main living area, this property is an ideal find for those seeking space, privacy, and a prime location. The possibilities are endless. Come see for yourself and call your Agent today!

  2. 2026-05-02
    price $330,000 764-char remark
    Show marketing remark (764 chars)

    Well-maintained 3-bedroom ranch offers the perfect balance of comfort and utility, featuring a spacious 576 sq. ft. garage and a full basement with immense potential for expansion. Enjoy the serenity of the Poconos from your expansive 390 sq. ft. wood deck or the lower-level patio, perfect for outdoor gatherings. Situated in a low-density residential zone with a minimal flood risk profile, this home provides peace of mind alongside unmatched convenience--located less than half a mile from the Clear Run school campus. Complete with a 288 sq. ft. storage shed and a 1980 sqft main living area, this property is an ideal find for those seeking space, privacy, and a prime location. The possibilities are endless. Come see for yourself and call your Agent today!

  3. 2026-02-18
    listed $340,000 Active 764-char remark
    Show marketing remark (764 chars)

    Well-maintained 3-bedroom ranch offers the perfect balance of comfort and utility, featuring a spacious 576 sq. ft. garage and a full basement with immense potential for expansion. Enjoy the serenity of the Poconos from your expansive 390 sq. ft. wood deck or the lower-level patio, perfect for outdoor gatherings. Situated in a low-density residential zone with a minimal flood risk profile, this home provides peace of mind alongside unmatched convenience--located less than half a mile from the Clear Run school campus. Complete with a 288 sq. ft. storage shed and a 1980 sqft main living area, this property is an ideal find for those seeking space, privacy, and a prime location. The possibilities are endless. Come see for yourself and call your Agent today!

  4. 2024-05-10
    listed $315,000 Active
  5. 2024-04-22
    price $324,400
  6. 2024-03-31
    price $324,500
  7. 2024-01-08
    price $325,000
  8. 2023-12-14
    historical $2,000
  9. 2023-10-25
    listed $2,000
  10. 2023-08-18
    listed $345,000 Active
  11. 2021-03-05
    soldstatus $216,000
  12. 2021-01-15
    listed $189,900
  13. 2001-06-15
    soldstatus $100,000
  14. 1987-08-25
    soldstatus $93,000

ⓘ 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
$2,857 · $238/mo
Projected year-2 tax
$4,036 · $336/mo
Expected delta
+$1,178/yr (+$98/mo · 41.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 15 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
$26,232
− Mortgage interest
−$18,485
− Property taxes
−$2,857
− Insurance
−$1,650
− Repairs & maintenance
−$2,099
− Management
−$2,099
− Depreciation
−$9,600
Taxable loss
−$10,557
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,534
After-tax cash flow
$-2,016/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

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

+254.8% since first listed
14 events — show timeline
  • 2026-05-14 Pending PMAR
  • 2026-05-02 Price Changed $330,000 PMAR
  • 2026-02-18 Listed $340,000 PMAR
  • 2024-05-10 Listed $315,000 PMAR
  • 2024-04-22 Price Changed $324,400 PMAR
  • 2024-03-31 Price Changed $324,500 PMAR
  • 2024-01-08 Price Changed $325,000 PMAR
  • 2023-12-14 Rental Removed $2,000 PMAR
  • 2023-10-25 Listed for Rent $2,000 PMAR
  • 2023-08-18 Listed $345,000 PMAR
  • 2021-03-05 Sold (MLS) $216,000 PMAR
  • 2021-01-15 Listed $189,900 PMAR
  • 2001-06-15 Sold (Public Records) $100,000 Public Records
  • 1987-08-25 Sold (Public Records) $93,000 Public Records

Property tax history

-2.1%/yr

Latest (2026): $2,857 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…