CashFlowRE
Sign in Sign up
337 Crewe Ct
C- Composite 50.02
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 +19.6/30.0
  • Appreciation +6.8/10.0
  • 1% rule +6.6/10.0
  • DSCR +6.2/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.4/15.0

$169,900

337 Crewe Ct · Lehman, PA 18324
2 bd · 1.5 ba · 985 sqft · Condo public records · 117 Days on market
Built 1985 $172/sqft · 36% above area Est $147k · 16% over $212/mo HOA · 11% of rent

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

Listing remarks MLS

The Falls At Saw Creek Newly updated 2 bedroom, 2 bath Townhouse. The unit has a cozy wood burning Fireplace, new Laminate flooring, new appliances, new kitchen, roof only2 years old, newer windows and deck. Ready for a new owner to enjoy. Ammenities include basketball, outdoor pool, tennis, garbage, snow removal, shoveling and road manintenance.

Key facts

  • New kitchen
  • Roof only2 years old
  • New appliances

Tags

WOOD BURNING FIREPLACENEW LAMINATE FLOORINGNEW APPLIANCESNEW KITCHENROOF ONLY2 YEARS OLDNEWER WINDOWS

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/1.5-bath condo listed at $170k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $155k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 293 active listings in the ZIP; 213 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.5% local appreciation)).
  • Pike County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.5% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y ago; this cycle's ask has dropped $29k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $170k implies a 309% gain — meaningful room to come down on a strong offer.
Recommended offer $154,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.16%
Cap rate
7.67%
Cash-on-cash
4.92%
DSCR
1.22
GRM
7.2

CMA / ARV

ARV (median comp)
$146,797
List price
$169,900
Delta
15.74%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

3.51% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.79×
Total profit
$37,616
Equity at exit
$81,281
10-year hold
IRR
15.1%
Equity multiple
3.34×
Total profit
$111,167
Equity at exit
$129,204

Cash invested: $47,572 (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 18324

Home prices YoY
1.5%
Active inventory
293
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,968 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$186 /mo · $2,230/yr
Insurance
$71
HOA
$212
Vacancy / Maint / Mgmt
$413
Net cashflow
$195

Break-even live

Break-even rent $1,721
Max offer price $169,900
Occupancy floor 85%

Sensitivity live

Price -10% $291 -5% $243 +0% $195 +5% $147 +10% $99
Rent -10% $39 -5% $117 +0% $195 +5% $273 +10% $350
Rate -1.0pp $280 -0.5pp $238 base $195 +0.5pp $151 +1.0pp $106

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
$42,475
Closing costs
$5,097
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.

HOA detail condo

Monthly dues
$212 · $2,544/yr
Likely covers
trashsnow removalpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 27 events

  1. 2026-06-21
    days on market $169,900 Active 117 DOM
  2. 2026-06-19
    days on market $169,900 Active 115 DOM
  3. 2026-06-18
    days on market $169,900 Active 114 DOM
  4. 2026-06-17
    days on market $169,900 Active 113 DOM
  5. 2026-06-16
    days on market $169,900 Active 112 DOM
  6. 2026-06-15
    days on market $169,900 Active 111 DOM
  7. 2026-06-14
    days on market $169,900 Active 109 DOM
  8. 2026-06-13
    remarks 640-char remark
  9. 2026-06-13
    pricedays on market $169,900 Active 108 DOM
  10. 2026-06-10
    days on market $179,900 Active 106 DOM
  11. 2026-06-09
    days on market $179,900 Active 105 DOM
  12. 2026-06-08
    days on market $179,900 Active 104 DOM
  13. 2026-06-07
    days on market $179,900 Active 103 DOM
  14. 2026-06-05
    days on market $179,900 Active 100 DOM
  15. 2026-06-03
    remarks 534-char remark
  16. 2026-06-03
    price $179,900 Active 98 DOM
  17. 2026-06-02
    days on market $184,900 Active 98 DOM
  18. 2026-06-01
    days on market $184,900 Active 97 DOM
  19. 2026-05-31
    days on market $184,900 Active 96 DOM
  20. 2026-05-30
    days on market $184,900 Active 95 DOM
  21. 2026-03-25
    price $189,900 349-char remark
    Show marketing remark (349 chars)

    The Falls At Saw Creek Newly updated 2 bedroom, 2 bath Townhouse. The unit has a cozy wood burning Fireplace, new Laminate flooring, new appliances, new kitchen, roof only2 years old, newer windows and deck. Ready for a new owner to enjoy. Ammenities include basketball, outdoor pool, tennis, garbage, snow removal, shoveling and road manintenance.

  22. 2026-02-21
    listed $199,000 Active 349-char remark
    Show marketing remark (349 chars)

    The Falls At Saw Creek Newly updated 2 bedroom, 2 bath Townhouse. The unit has a cozy wood burning Fireplace, new Laminate flooring, new appliances, new kitchen, roof only2 years old, newer windows and deck. Ready for a new owner to enjoy. Ammenities include basketball, outdoor pool, tennis, garbage, snow removal, shoveling and road manintenance.

  23. 2025-09-03
    listed $149,900 Active
  24. 2016-03-23
    listed $24,000
  25. 2000-11-22
    soldstatus $41,500
  26. 2000-11-21
    soldstatus $41,500
  27. 2000-04-27
    listed $47,900

ⓘ 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
$2,230 · $186/mo
Projected year-2 tax
$2,457 · $205/mo
Expected delta
+$227/yr (+$19/mo · 10.2%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°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
$23,613
− Mortgage interest
−$9,517
− Property taxes
−$2,230
− Insurance
−$850
− Repairs & maintenance
−$1,889
− Management
−$1,889
− HOA
−$2,544
− Depreciation
−$4,943
Taxable loss
−$249
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$60
After-tax cash flow
$2,398/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 — Lehman

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

Census & demographics

Census place
Saw Creek, PA
Population (ZIP)
9,591

Population outlook (Pike County) Hauer SSP2

Today (2025)
53,548 people
By 2030
51,622 · -3.6%
By 2040
46,490 · -13.2%
By 2050
40,372 · -24.6%
By 2075
31,951 · -40.3%
By 2100
26,821 · -49.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 47% Hispanic / Latino 26% Black 21% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 12% Cuban 3% Dominican 5%
Common ancestry
Romanian 2% Estonian 1% Lithuanian 1%
Foreign-born
19% · Canada, South Korea
Languages at home
69% English-only · Spanish 19% Russian/Polish/Slavic 4% French/Haitian/Cajun 3%

Political lean MEDSL · Pike

2024 margin
Strong R (+24.1) · D 37.6% · R 61.6%
2008→2024 swing
-19.8pp toward R · 2008: -4.2pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+19.0 2016: R+26.0 2012: R+11.0 2008: R+4.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.51%
Current HPI
243.6754
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

+296.5% since first listed
7 events — show timeline
  • 2026-03-25 Price Changed $189,900 PMAR
  • 2026-02-21 Listed $199,000 PMAR
  • 2025-09-03 Listed $149,900 PMAR
  • 2016-03-23 Listed $24,000 PMAR
  • 2000-11-22 Sold (Public Records) $41,500 Public Records
  • 2000-11-21 Sold (MLS) $41,500 PMAR
  • 2000-04-27 Listed $47,900 PMAR

Property tax history

+1.0%/yr

Latest (2026): $2,230 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…