CashFlowRE
Sign in Sign up
109 Colleen Dr
D- Composite 36.76
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 +9.3/30.0
  • Appreciation +5.2/10.0
  • ARV discount +4.9/15.0
  • Schools +4.0/10.0
  • Livability +3.1/5.0
  • 1% rule +2.6/10.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$339,900

109 Colleen Dr · Sierra View, PA 18610
4 bd · 2.5 ba · 1,856 sqft · SingleFamily public records · 8 Days on market
Built 1998 1.65 ac lot Est $321k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Colonial with no HOA featuring 3-bedrooms and 2.5-bathrooms, beautifully seated on 1.65 acres just moments from Route 115. This brick-front home offers strong curb appeal with a nice 2-car garage and around back you will find a nice sized deck ready for its new summer BBQs, all while enjoying beautiful mountain views, such an ideal setting for relaxation or entertaining! Walk inside to find a very functional layout offering generous living space, including a formal living room, spacious family room, eat-in kitchen, and dedicated dining area. The second level offers a primary suite with private bathroom, along with two nicely sized bedrooms and a full bathroom. Property is being sold as is.

Key facts

  • 1.65 acre lot
  • Garage
  • Built 1998

Property features AI

Exterior

  • Parking: Attached garage
  • Utilities: Well water; Septic tank
  • Home design: Two-story home; Above-grade finished area reported
  • Construction: Brick and vinyl siding exterior; Asphalt/fiberglass roof; Year built details unknown
  • Exterior features: Lot approximately 1.65 acres; Zoned R1

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range; Refrigerator; Eat-in kitchen with breakfast nook
  • Bedrooms: Bedrooms located on the second floor (multiple bedrooms)
  • Bathrooms: Two full bathrooms; One half bathroom (on the first floor)
  • Heating & cooling: Electric heating
  • Interior features: Breakfast area; Dining area; Separate/formal dining room; Eat-in kitchen
  • Laundry & utility: Laundry room (first floor)

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 4-bed/2.5-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-247 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $296k (12.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (23.7% below list).
  • Recommended offer: $259k (23.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.5% in Sierra View — 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 62/100 on livability (#1,371 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety D, schools F, amenities 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: 90 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $4k of equity ($2k loan paydown + $2k appreciation (0.5% local appreciation)).
  • Monroe County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 8, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 25y 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 $275k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $259,211 (23.7% 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. 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. 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?
  5. 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.
  6. 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.
  7. 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
0.76%
Cap rate
5.42%
Cash-on-cash
-3.11%
DSCR
0.86
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$321,088
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1232 Quiet Hills Ln 0.37mi 3/2.0 (-1) 1,788 (-4%) 8mo $385,000 $215 63
319 Russell Ct 0.28mi 4/2.5 1,924 (+4%) 22mo $318,000 $165 63
1518 Anne Ln Ln Unit Anne Ln 81 0.35mi 3/3.0 (-1) 2,104 (+13%) 1mo $345,000 $164 53
122 Colleen Dr 0.08mi 3/2.5 (-1) 2,067 (+11%) 24mo $345,000 $167 52
2205 Marquette Dr 0.46mi 3/2.0 (-1) 1,678 (-10%) 7mo $290,000 $173 50
593 Scenic Dr 0.73mi 3/2.0 (-1) 1,800 (-3%) 6mo $330,000 $183 48
2337 Cheyenne Dr 0.71mi 4/2.5 2,024 (+9%) 8mo $414,900 $205 45
2449 Tacoma Dr 0.45mi 3/1.5 (-1) 1,664 (-10%) 12mo $280,000 $168 43
2034 Candlewood Dr 0.54mi 3/2.0 (-1) 1,728 (-7%) 20mo $273,000 $158 40
1227 Mathews Dr 0.51mi 3/2.0 (-1) 1,653 (-11%) 14mo $330,900 $200 39
512 Skyline Dr 0.44mi 3/2.0 (-1) 1,681 (-9%) 22mo $300,000 $178 38

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

Projected returns pro-forma

0.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.9%
Equity multiple
0.81×
Total profit
$-18,115
Equity at exit
$106,725
10-year hold
IRR
1.6%
Equity multiple
1.18×
Total profit
$17,292
Equity at exit
$134,884

Cash invested: $95,172 (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 18610

Home prices YoY
0.3%
Active inventory
90
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,592 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$371 /mo · $4,447/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$-247

Break-even live

Break-even rent $2,905
Max offer price $296,285
Occupancy floor

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
$84,975
Closing costs
$10,197
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2662 Tacoma Dr Blakeslee, PA 4.0 3.5 2412 $3,000 $1.24 21d 1 0.64mi
108 Reynolds Rd Albrightsville, PA 3.0 2.5 1841 $2,500 $1.36 23d 1 1.32mi
347 Skyline Dr Blakeslee, PA 3.0 1.5 1896 $2,200 $1.16 23d 1 1.33mi
177 Dogwood Ter Albrightsville, PA 3.0 2.0 1885 $2,400 $1.27 23d 1 1.41mi

Listing history 8 events

  1. 2026-06-19
    days on market $339,900 Active 8 DOM
  2. 2026-06-18
    days on market $339,900 Active 7 DOM
  3. 2026-06-17
    days on market $339,900 Active 6 DOM
  4. 2026-06-16
    days on market $339,900 Active 5 DOM
  5. 2026-06-15
    days on market $339,900 Active 4 DOM
  6. 2026-06-14
    days on market $339,900 Active 2 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $339,900 Active 1 DOM

ⓘ 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
$4,447 · $371/mo
Projected year-2 tax
$4,909 · $409/mo
Expected delta
+$462/yr (+$38/mo · 10.4%)

ⓘ 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 2/10 Low 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 4 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
$31,105
− Mortgage interest
−$19,040
− Property taxes
−$4,447
− Insurance
−$1,700
− Repairs & maintenance
−$2,488
− Management
−$2,488
− Depreciation
−$9,888
Taxable loss
−$8,945
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,147
After-tax cash flow
$-816/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 — Sierra View

Score
62/100
State rank
#1371
US rank
#17228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sierra View, PA
Population (ZIP)
4,373

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 0.73)
Race & ethnicity
White 46% Hispanic / Latino 17% Black 15% Two or more races 10% Asian 7%
Hispanic origin (detail)
Puerto Rican 13%
Common ancestry
Romanian 6% Subsaharan African 2% Iranian 1%
Foreign-born
9% · Canada
Languages at home
85% English-only · Spanish 9% Tagalog/Filipino 3% Russian/Polish/Slavic 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
▲ 0.47%
Current HPI
181.9087
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

+163.5% since first listed
14 events — show timeline
  • 2026-06-11 Listed $339,900 GLVRMLS
  • 2024-11-21 Price Changed $474,000 PMAR
  • 2024-07-31 Listed $499,000 PMAR
  • 2023-08-24 Listed $499,000 PMAR
  • 2022-06-04 Listed $479,900 PMAR
  • 2021-09-20 Sold (Public Records) $275,000 Public Records
  • 2021-08-13 Sold (MLS) $275,000 PMAR
  • 2021-04-06 Listed $299,900 PMAR
  • 2008-08-28 Listed $199,850 PMAR
  • 2005-08-10 Listed $230,000 PMAR
  • 2001-03-30 Sold (MLS) $132,500 GLVRMLS
  • 2001-03-30 Sold (MLS) $132,500 PMAR
  • 2001-02-14 Listed $129,000 GLVRMLS
  • 2001-02-14 Listed $129,000 PMAR

Property tax history

-1.7%/yr

Latest (2026): $4,447 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…