CashFlowRE
Sign in Sign up
326 Ginger Ln
C- Composite 54.58
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 +21.7/30.0
  • DSCR +6.9/10.0
  • 1% rule +6.1/10.0
  • ARV discount +5.5/15.0
  • Rent growth +5.0/5.0
  • Livability +3.9/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

326 Ginger Ln · Arlington Heights, PA 18301
2 bd · 1.0 ba · 1,088 sqft · SingleFamily public records · 14 Days on market
Built 1966 1.03 ac lot $161/sqft · at area comps Est $168k · at est.

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

Listing remarks

Nestled in a PEACEFUL setting, this 2bd Ranch offers a rare opportunity to own a home w/ INCREDIBLE potential & an UNBEATABLE backdrop. The open layout is highlighted by a SPACIOUS Living Room w/ soaring wood beam ceilings & a classic brick wood-burning fireplace, creating a warm & inviting focal point. The Living area flows seamlessly into the Kitchen w/ a breakfast bar perfect for casual dining or entertaining. One of the bedrooms features charming French doors & sliders leading out to a private deck, blending indoor & outdoor living. Set on a generously sized lot, the PROPERTY TRULY SHINES w/ its outdoor features. A circular driveway provides easy access &a

Key facts

  • Private deck
  • Open layout
  • Wood beam ceilings

Tags

OPEN LAYOUTWOOD BEAM CEILINGSBRICK WOOD-BURNING FIREPLACEBREAKFAST BARPRIVATE DECKCIRCULAR DRIVEWAY

Property features AI

Finance

  • Other: Lot is approximately 1.03 acres; Lot features include greenbelt, level yard, and backyard; Paved public road frontage (state road); Zoned R-1 (residential)

Exterior

  • Parking: Open parking for 5 vehicles; Circular driveway; Driveway (gravel, unpaved); Off-street parking
  • Security: Security system
  • Utilities: Well water (shared well; see remarks); Septic tank; 150 amp electric service with circuit breakers
  • Home design: Single-family house; Faces southwest; Residential property
  • Construction: Vinyl siding; Asphalt roof; Block foundation; Built as a single-story (above-grade finished area listed)
  • Exterior features: Deck; Shed(s); Has view; No additional exterior features listed

Interior

  • Kitchen: Refrigerator; Water heater
  • Bedrooms: Total rooms: 4
  • Flooring: Wood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating (electric); Ceiling fan(s) for cooling
  • Interior features: Breakfast bar; Beamed ceilings; High ceilings; Ceiling fan(s); Insulated windows; Unfurnished
  • Laundry & utility: No laundry hook-ups inside; Crawl space basement

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 $175k.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 8.1% vs local median 3.4% in Arlington Heights — 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 (#317 in PA, #2,815 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D, employment D, schools F.
  • East Stroudsburg Area SD (rural): math 25% / reading 43% proficiency, ranked #413 of 539 in PA (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.4%/yr); 199 active listings in the ZIP; solid renter incomes; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $49k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,900

Questions for the listing agent

  1. Built in 1966 — 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
1.11%
Cap rate
8.14%
Cash-on-cash
6.59%
DSCR
1.29
GRM
7.5

CMA / ARV

ARV (median comp)
$167,536
List price
$174,900
Delta
4.40%
Verdict
FAIR
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 Ginger Ln 0.00mi 2/1.0 1,088 (0%) 0mo $160,000 $147 100

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

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-930
Equity at exit
$26,078
10-year hold
IRR
14.0%
Equity multiple
2.39×
Total profit
$68,049
Equity at exit
$15,122

Cash invested: $48,972 (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 18301

Rents YoY
10.4%
Active inventory
199
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,936 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$271 /mo · $3,247/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$269

Break-even live

Break-even rent $1,596
Max offer price $174,900
Occupancy floor 81%

Sensitivity live

Price -10% $368 -5% $318 +0% $269 +5% $219 +10% $170
Rent -10% $116 -5% $192 +0% $269 +5% $345 +10% $422
Rate -1.0pp $357 -0.5pp $313 base $269 +0.5pp $223 +1.0pp $177

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
$43,725
Closing costs
$5,247
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 3 events

  1. 2026-05-07
    status Pending 1178-char remark
  2. 2026-04-23
    listed $174,900 Active 1178-char remark
  3. 1986-10-21
    soldstatus $53,000

ⓘ 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
$3,247 · $271/mo
Projected year-2 tax
$3,247 · $271/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 5/10 Major
  • 🌡 Heat 3/10 Moderate 6 d/yr ≥98°F today · 13 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
$23,232
− Mortgage interest
−$9,797
− Property taxes
−$3,247
− Insurance
−$874
− Repairs & maintenance
−$1,859
− Management
−$1,859
− Depreciation
−$5,088
Taxable income
$508
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$122
After-tax cash flow
$3,103/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
East Stroudsburg Area SD
NCES district ID
4208670
Math proficiency
25% ▼ -11.00%
Reading proficiency
43% ▼ -18.00%
Median HH income
$57,142
Composite
30.13/100
National rank
#6332
State rank
#413 of 539 in PA

Livability — Arlington Heights

Score
77/100
State rank
#317
US rank
#2815

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Monroe County · 59,057 people
Metro
East Stroudsburg, PA
Population (ZIP)
28,977
Household income
$90,522
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
672.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 53% Black 21% Hispanic / Latino 18% Two or more races 10% Asian 2%
Hispanic origin (detail)
Puerto Rican 8% Dominican 3%
Common ancestry
Romanian 6% Lithuanian 3% Portuguese 1%
Foreign-born
12% · Canada, China, Jamaica
Languages at home
82% English-only · Spanish 9% Russian/Polish/Slavic 2% Other Indo-European 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
▼ -109.90%
Current HPI
154.4762
Rent YoY
▲ 10.44%
Metro
East Stroudsburg, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+201.9% since first listed
4 events — show timeline
  • 2026-06-12 Sold (MLS) $160,000 PMAR
  • 2026-05-07 Pending PMAR
  • 2026-04-23 Listed $174,900 PMAR
  • 1986-10-21 Sold (Public Records) $53,000 Public Records

Property tax history

+2.5%/yr

Latest (2026): $3,247 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…