CashFlowRE
Sign in Sign up
6361 Cherokee Trl
B- Composite 65.18
Why this score? — see what drove the B- 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 +19.1/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.2/10.0
  • 1% rule +6.1/10.0
  • DSCR +6.0/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,900

6361 Cherokee Trl · Mount Pocono, PA 18466
3 bd · 2.0 ba · 1,396 sqft · SingleFamily public records · 21 Days on market
Built 1989 0.29 ac lot $143/sqft · 28% below area Est $297k · 33% under $146/mo HOA · 7% of rent

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

Listing remarks MLS

Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

Key facts

  • Fitness center
  • Clubhouse
  • Pool

Tags

POCONO FARMS COMMUNITYGOLF COURSELAKEPOOLCLUBHOUSEFITNESS CENTER

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/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 5.1% in Mount Pocono — 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 (#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; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k 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.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $138k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $196,901 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
7.56%
Cash-on-cash
4.51%
DSCR
1.20
GRM
7.5

CMA / ARV

ARV (median comp)
$297,189
List price
$199,900
Delta
-32.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 St Regis Walk 0.13mi 3/2.0 1,248 (-11%) 1mo $307,000 $246 75
6395 Cherokee Trl 0.11mi 4/2.0 (+1) 1,500 (+7%) 4mo $420,000 $280 74
5063 Seneca Way 0.67mi 3/2.0 1,403 (+0%) 2mo $265,000 $189 66
854 Memorial Blvd 0.41mi 3/2.0 1,512 (+8%) 4mo $171,000 $113 64
5177 Iroquois St 0.58mi 3/2.0 1,408 (+1%) 14mo $252,500 $179 60
6392 Cherokee Trl 0.13mi 4/2.5 (+1) 1,516 (+9%) 19mo $269,000 $177 57
5100 Seneca Way 0.53mi 2/2.0 (-1) 1,324 (-5%) 18mo $208,500 $157 47
7230 Wigwam Way 0.52mi 3/2.0 1,248 (-11%) 14mo $264,000 $212 46
1122 Seven Nations Ln 0.59mi 3/2.0 1,204 (-14%) 12mo $239,950 $199 40
1071 Salamanca Dr 0.45mi 3/2.5 1,240 (-11%) 24mo $326,000 $263 38
335 Outer Dr 0.66mi 3/1.5 1,216 (-13%) 17mo $320,000 $263 32

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
10.0%
Equity multiple
1.55×
Total profit
$30,896
Equity at exit
$82,732
10-year hold
IRR
12.8%
Equity multiple
2.79×
Total profit
$99,998
Equity at exit
$122,197

Cash invested: $55,972 (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 18466

Home prices YoY
1.2%
Active inventory
355
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,219 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$265 /mo · $3,183/yr
Insurance
$83
HOA
$146
Vacancy / Maint / Mgmt
$466
Net cashflow
$210

Break-even live

Break-even rent $1,953
Max offer price $199,900
Occupancy floor 86%

Sensitivity live

Price -10% $324 -5% $267 +0% $210 +5% $154 +10% $97
Rent -10% $35 -5% $123 +0% $210 +5% $298 +10% $386
Rate -1.0pp $311 -0.5pp $261 base $210 +0.5pp $159 +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
$49,975
Closing costs
$5,997
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3222 Evergreen Cir Unit B Tobyhanna, PA 3.0 2.0 1300 $1,950 $1.50 45d 1 0.88mi
3262 Hamlet Dr Coolbaugh Township, PA 3.0 2.0 1200 $3,000 $2.50 44d 1 1.26mi
145 Snowshoe Ct Unit 204 Mt Pocono, PA 3.0 2.0 1152 $1,800 $1.56 44d 1 1.39mi

HOA detail

Monthly dues
$146 · $1,752/yr
Likely covers
poolgym

Listing history 16 events

  1. 2026-05-11
    status Pending 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  2. 2026-05-11
    status Pending 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  3. 2026-05-11
    status Pending
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  4. 2026-05-04
    status Active 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  5. 2026-04-29
    status Active
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  6. 2026-04-29
    status Active 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  7. 2026-04-22
    status Pending
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  8. 2026-04-22
    status Pending 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  9. 2026-04-22
    status Pending 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  10. 2026-04-20
    listed $199,900 Active
  11. 2026-04-13
    listed $199,900 Active 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  12. 2026-04-13
    listed $199,900 Active 670-char remark
    Show marketing remark (670 chars)

    Welcome to Pocono Farms! This 4-bedroom, 2 full bathroom home offers incredible potential for buyers looking to make it their own. Priced accordingly, this property is being sold as-is and will require a new roof—an excellent opportunity for investors or those ready to add value and customize to their taste. Located in the amenity-filled Pocono Farms community, residents enjoy access to a golf course, lake, pool, clubhouse, fitness center, and more. Whether you’re looking for a full-time residence, vacation home, or investment property, this home offers great upside in a sought-after location. Don’t miss the chance to bring your vision to life!

  13. 2004-08-24
    soldstatus $138,300
  14. 2001-10-29
    soldstatus $94,000
  15. 1993-10-19
    soldstatus $80,000
  16. 1986-09-15
    soldstatus $20,000

ⓘ 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
$3,183 · $265/mo
Projected year-2 tax
$3,183 · $265/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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 7% 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
$26,633
− Mortgage interest
−$11,198
− Property taxes
−$3,183
− Insurance
−$1,000
− Repairs & maintenance
−$2,131
− Management
−$2,131
− HOA
−$1,752
− Depreciation
−$5,815
Taxable loss
−$576
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$138
After-tax cash flow
$2,664/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

+899.5% since first listed
16 events — show timeline
  • 2026-05-11 Pending GLVRMLS
  • 2026-05-11 Pending BRIGHT MLS
  • 2026-05-11 Pending PMAR
  • 2026-05-04 Relisted GLVRMLS
  • 2026-04-29 Relisted PMAR
  • 2026-04-29 Relisted BRIGHT MLS
  • 2026-04-22 Pending PMAR
  • 2026-04-22 Pending BRIGHT MLS
  • 2026-04-22 Pending GLVRMLS
  • 2026-04-20 Listed $199,900 PMAR
  • 2026-04-13 Listed $199,900 BRIGHT MLS
  • 2026-04-13 Listed $199,900 GLVRMLS
  • 2004-08-24 Sold (Public Records) $138,300 Public Records
  • 2001-10-29 Sold (Public Records) $94,000 Public Records
  • 1993-10-19 Sold (Public Records) $80,000 Public Records
  • 1986-09-15 Sold (Public Records) $20,000 Public Records

Property tax history

-2.5%/yr

Latest (2026): $3,183 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…