520 Hummingbird Ct · Lehman, PA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $511 – $949
Heat risk 3/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 11.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +21.0/30.0
- ARV discount +10.3/15.0
- Appreciation +6.8/10.0
- DSCR +6.7/10.0
- 1% rule +6.4/10.0
- Schools +3.0/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
$189,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Do Not Wait to See This Charming Ranch Home Privately Tucked on a Quiet Cul-de-Sac in Bushkill! Tucked away on a flat, usable parcel surrounded by mature trees, this 3 bedroom, 2 bath home offers a hard-to-find combination of privacy, functionality and value in a convenient Pocono location. Inside, the open-concept living and dining area is filled with natural light from oversized windows and sliding glass doors leading directly to the rear deck, creating an easy flow for everyday living and entertaining alike. The kitchen offers ample cabinet storage, generous workspace and direct access to the main living areas. The layout provides nicely separated bedrooms, including a spacious primary bedroom and additional rooms well-suited for guests, office space or hobbies. The home has been well maintained and offers excellent potential for a buyer looking to make cosmetic updates over time while building equity. Outside, enjoy a large yard with room for outdoor gatherings, gardening or simply relaxing in the wooded surroundings. Conveniently located near Route 209, Bushkill Falls, the Delaware Water Gap National Recreation Area, hiking, skiing, restaurants and shopping, this is an excellent opportunity for anyone seeking an affordable full-time residence or weekend escape in the Poconos. Priced under $200k this one won't last - schedule your tour today!
Key facts
- Quiet cul-de-sac
- Sliding glass doors
- Open-concept living
Tags
Property features AI
Finance
- Other: Subdivision: Pocono Mtn Lk Est Pike Co
- HOA & community: Has homeowners association; Annual HOA fee of $1,080 (about $90/month); HOA amenities: clubhouse, indoor pool, outdoor pool, tennis courts, basketball court; HOA fee includes security
Exterior
- Parking: Driveway with off-street open parking; 2 open parking spaces
- Security: Community security included in HOA fees
- Utilities: Well water; Septic tank
- Home design: Single-family house; 1 story; Faces southeast; No common walls
- Construction: Brick and vinyl siding construction; Asphalt/fiberglass roof; Crawl space foundation; Built as a residential single family residence
- Exterior features: Deck; Sliding doors; Level lot with backyard; Cleared lot with few trees; Paved road frontage; Private maintained road
Interior
- Kitchen: Electric range; Refrigerator; Dishwasher
- Bedrooms: Total rooms: 8
- Flooring: Carpet; Laminate; Tile
- Bathrooms: 2 full bathrooms
- Heating & cooling: Baseboard heating (electric); Ceiling fan(s) for cooling
- Interior features: Eat-in kitchen; Bidet; Open floorplan; Ceiling fan(s); Unfurnished
- Laundry & utility: Washer; Dryer; Laundry on main level
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $190k.
Deal economics
- At list price, monthly cash flow is $266 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $190k).
- Recommended offer: $184k (3.0% 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 $8k of equity ($1k loan paydown + $7k 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 $53k cash investment doubles in ~5 years — after that, you're playing with house money.
- By year 5, 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 38 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
- 2 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.
- Current owner paid $100k; list at $190k implies a 90% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.14% ✓
- Cap rate
- 7.97%
- Cash-on-cash
- 6.00%
- DSCR
- 1.27
- GRM
- 7.3
CMA / ARV
- ARV (median comp)
- $202,278
- List price
- $189,900
- Delta
- -6.12%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 541 Hummingbird Ct | 0.13mi | 3/1.0 | 1,024 (-2%) | 12mo | $96,000 | $94 | 77 |
| 2391 Eagle Path | 0.43mi | 3/2.0 | 1,092 (+5%) | 16mo | $220,000 | $201 | 59 |
| 2233 Eagle Path | 0.21mi | 3/2.0 | 1,152 (+10%) | 17mo | $220,000 | $191 | 59 |
| 2124 Meadowlark Cir | 0.74mi | 3/1.5 | 1,100 (+5%) | 9mo | $250,000 | $227 | 47 |
| 310 Lower Chipmunk Ct | 0.38mi | 3/2.0 | 1,200 (+15%) | 16mo | $200,000 | $167 | 44 |
| 124 Rabbit Ct | 0.69mi | 2/1.0 (-1) | 1,008 (-3%) | 16mo | $184,000 | $183 | 40 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
3.51% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 14.4%
- Equity multiple
- 1.85×
- Total profit
- $45,070
- Equity at exit
- $90,849
- IRR
- 15.9%
- Equity multiple
- 3.46×
- Total profit
- $130,666
- Equity at exit
- $144,413
Cash invested: $53,172 (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
ZIP-level market 18324
- Home prices YoY
- 1.5%
- Active inventory
- 293
- Price-to-rent
- 7.3×
Monthly cashflow live
- Estimated rent
- $2,173 medium interval (Pro) →
- Mortgage (P&I)
- −$996
- Tax from tax record
- −$285 /mo · $3,424/yr
- Insurance
- −$79
- HOA
- −$90
- Vacancy / Maint / Mgmt
- −$456
- Net cashflow
- $266
Break-even live
Sensitivity live
| Price | -10% $373 | -5% $320 | +0% $266 | +5% $212 | +10% $159 |
|---|---|---|---|---|---|
| Rent | -10% $94 | -5% $180 | +0% $266 | +5% $352 | +10% $438 |
| Rate | -1.0pp $362 | -0.5pp $314 | base $266 | +0.5pp $217 | +1.0pp $167 |
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
- $47,475
- Closing costs
- $5,697
- 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
- Monthly dues
- $90 · $1,080/yr
- Likely covers
- water
Listing history 20 events
-
2026-06-21days on market $189,900 Active 38 DOM
-
2026-06-19days on market $189,900 Active 36 DOM
-
2026-06-18days on market $189,900 Active 35 DOM
-
2026-06-17days on market $189,900 Active 34 DOM
-
2026-06-16days on market $189,900 Active 33 DOM
-
2026-06-15days on market $189,900 Active 32 DOM
-
2026-06-14days on market $189,900 Active 30 DOM
-
2026-06-13days on market $189,900 Active 29 DOM
-
2026-06-10pricedays on market $189,900 Active 27 DOM
-
2026-06-09days on market $199,000 Active 26 DOM
Show marketing remark (1368 chars)
Do Not Wait to See This Charming Ranch Home Privately Tucked on a Quiet Cul-de-Sac in Bushkill! Tucked away on a flat, usable parcel surrounded by mature trees, this 3 bedroom, 2 bath home offers a hard-to-find combination of privacy, functionality and value in a convenient Pocono location. Inside, the open-concept living and dining area is filled with natural light from oversized windows and sliding glass doors leading directly to the rear deck, creating an easy flow for everyday living and entertaining alike. The kitchen offers ample cabinet storage, generous workspace and direct access to the main living areas. The layout provides nicely separated bedrooms, including a spacious primary bedroom and additional rooms well-suited for guests, office space or hobbies. The home has been well maintained and offers excellent potential for a buyer looking to make cosmetic updates over time while building equity. Outside, enjoy a large yard with room for outdoor gatherings, gardening or simply relaxing in the wooded surroundings. Conveniently located near Route 209, Bushkill Falls, the Delaware Water Gap National Recreation Area, hiking, skiing, restaurants and shopping, this is an excellent opportunity for anyone seeking an affordable full-time residence or weekend escape in the Poconos. Priced under $200k this one won't last - schedule your tour today!
-
2026-06-08days on market $199,000 Active 25 DOM
-
2026-06-07days on market $199,000 Active 24 DOM
-
2026-06-05days on market $199,000 Active 21 DOM
-
2026-06-02days on market $199,000 Active 19 DOM
-
2026-06-01days on market $199,000 Active 18 DOM
-
2026-05-31days on market $199,000 Active 17 DOM
-
2026-05-30days on market $199,000 Active 16 DOM
-
2026-05-14$199,000 Active 1368-char remark
Show marketing remark (1368 chars)
Do Not Wait to See This Charming Ranch Home Privately Tucked on a Quiet Cul-de-Sac in Bushkill! Tucked away on a flat, usable parcel surrounded by mature trees, this 3 bedroom, 2 bath home offers a hard-to-find combination of privacy, functionality and value in a convenient Pocono location. Inside, the open-concept living and dining area is filled with natural light from oversized windows and sliding glass doors leading directly to the rear deck, creating an easy flow for everyday living and entertaining alike. The kitchen offers ample cabinet storage, generous workspace and direct access to the main living areas. The layout provides nicely separated bedrooms, including a spacious primary bedroom and additional rooms well-suited for guests, office space or hobbies. The home has been well maintained and offers excellent potential for a buyer looking to make cosmetic updates over time while building equity. Outside, enjoy a large yard with room for outdoor gatherings, gardening or simply relaxing in the wooded surroundings. Conveniently located near Route 209, Bushkill Falls, the Delaware Water Gap National Recreation Area, hiking, skiing, restaurants and shopping, this is an excellent opportunity for anyone seeking an affordable full-time residence or weekend escape in the Poconos. Priced under $200k this one won't last - schedule your tour today!
-
2026-05-14$199,000 Active 1368-char remark
Show marketing remark (1368 chars)
Do Not Wait to See This Charming Ranch Home Privately Tucked on a Quiet Cul-de-Sac in Bushkill! Tucked away on a flat, usable parcel surrounded by mature trees, this 3 bedroom, 2 bath home offers a hard-to-find combination of privacy, functionality and value in a convenient Pocono location. Inside, the open-concept living and dining area is filled with natural light from oversized windows and sliding glass doors leading directly to the rear deck, creating an easy flow for everyday living and entertaining alike. The kitchen offers ample cabinet storage, generous workspace and direct access to the main living areas. The layout provides nicely separated bedrooms, including a spacious primary bedroom and additional rooms well-suited for guests, office space or hobbies. The home has been well maintained and offers excellent potential for a buyer looking to make cosmetic updates over time while building equity. Outside, enjoy a large yard with room for outdoor gatherings, gardening or simply relaxing in the wooded surroundings. Conveniently located near Route 209, Bushkill Falls, the Delaware Water Gap National Recreation Area, hiking, skiing, restaurants and shopping, this is an excellent opportunity for anyone seeking an affordable full-time residence or weekend escape in the Poconos. Priced under $200k this one won't last - schedule your tour today!
-
2007-06-11soldstatus $100,000
ⓘ 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
- $3,424 · $285/mo
- Projected year-2 tax
- $3,424 · $285/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 4/10 Moderate
- Heat 3/10 Moderate 7 d/yr ≥96°F today · 14 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
- $26,071
- − Mortgage interest
- −$10,637
- − Property taxes
- −$3,424
- − Insurance
- −$950
- − Repairs & maintenance
- −$2,086
- − Management
- −$2,086
- − HOA
- −$1,080
- − Depreciation
- −$5,524
- Taxable income
- $284
- Est. tax owed @ 24.0%
- −$68
- After-tax cash flow
- $3,124/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
- Pocono Mountain Lake Estates, 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 |
|---|---|---|
| Healthcare | 2 | $309B |
|
||
| Insurance | 2 | $27B |
|
||
| Telecommunications / Media | 1 | $124B |
|
||
| Industrial Distribution | 1 | $22B |
|
||
| Financial Services | 1 | $20B |
|
||
| Chemicals / Materials | 1 | $18B |
|
||
Price history
+89.9% since first listed5 events — show timeline
- 2026-06-09 Price Changed $189,900 PWMLS
- 2026-06-09 Price Changed $189,900 PMAR
- 2026-05-14 Listed $199,000 PMAR
- 2026-05-14 Listed $199,000 PWMLS
- 2007-06-11 Sold (Public Records) $100,000 Public Records
Property tax history
+1.0%/yrLatest (2026): $3,424 · +1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…