CashFlowRE
Sign in Sign up
2354 Candlewood Ln
C- Composite 52.27
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.7/30.0
  • Appreciation +5.2/10.0
  • Schools +4.0/10.0
  • DSCR +3.8/10.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$249,900

2354 Candlewood Ln · Sierra View, PA 18610
3 bd · 1.5 ba · 984 sqft · SingleFamily public records · 57 Days on market
Built 1980 1.15 ac lot $254/sqft · 56% above area Est $305k · 18% under $18/mo HOA · 1% of rent

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

Listing remarks MLS

Opportunity Knocks! 3 bedrooms 1.5 baths, 1 car garage, 1 acre, raised ranch. Finish the basement for additional living space. Low dues and Low taxes. Home is missing cooper. Sold ''AS IS'' CONDITION. Buyer is responsible for 2% Transfer Tax. Cash Only.

Key facts

  • 1.15 acre lot
  • Garage
  • Community pool

Property features AI

Finance

  • HOA & community: Homeowners association with clubhouse, party room, and pool; Annual association fee of $219 (approximately $18.25/month)

Exterior

  • Parking: Total of 7 parking spaces; 1-car garage that faces front; 6 open parking spaces; Driveway; Gravel surfaces
  • Utilities: Well water; Septic tank; 200+ amp electric service
  • Home design: Single-family house; Residential property; Facing direction: not specified
  • Construction: Synthetic stucco exterior; Asphalt roof; Block and combination foundation; Built year: not specified
  • Exterior features: Patio; Level lot with front and back yard; Private maintained paved road; Shed(s)

Interior

  • Kitchen: Oven; Double oven; Electric range; Refrigerator; Dishwasher; Water heater
  • Bedrooms: Total rooms: 10
  • Flooring: Vinyl; Carpet; Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Baseboard heating (electric)
  • Interior features: Breakfast bar; Double vanity; One fireplace with gas log located in the basement; Unfurnished
  • Laundry & utility: Laundry in lower level; Electric dryer hookup

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/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-326/yr) — negative.
  • To cash-flow at today's rent, offer at most $245k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (15.5% below list).
  • Recommended offer: $211k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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; 278 units permitted in Monroe County in 2024 (52 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($2k loan paydown + $1k 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 10, 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 57 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y 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 $37k; list at $250k implies a 575% gain — meaningful room to come down on a strong offer.
Recommended offer $211,062 (15.5% 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. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
0.84%
Cap rate
6.16%
Cash-on-cash
-0.47%
DSCR
0.98
GRM
9.9

CMA / ARV

ARV (median comp)
$305,478
List price
$249,900
Delta
-18.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2272 Bismark Rd 0.25mi 3/1.0 944 (-4%) 6mo $200,000 $212 75

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
-1.0%
Equity multiple
0.95×
Total profit
$-3,482
Equity at exit
$78,466
10-year hold
IRR
4.2%
Equity multiple
1.49×
Total profit
$33,968
Equity at exit
$99,169

Cash invested: $69,972 (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 18610

Home prices YoY
0.3%
Active inventory
90
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,111 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$262 /mo · $3,143/yr
Insurance
$104
HOA
$18
Vacancy / Maint / Mgmt
$443
Net cashflow
$-27

Break-even live

Break-even rent $2,145
Max offer price $245,097
Occupancy floor 96%

Sensitivity live

Price -10% $114 -5% $44 +0% $-27 +5% $-98 +10% $-169
Rent -10% $-194 -5% $-111 +0% $-27 +5% $56 +10% $140
Rate -1.0pp $99 -0.5pp $36 base $-27 +0.5pp $-92 +1.0pp $-158

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
$62,475
Closing costs
$7,497
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
$18 · $216/yr

Listing history 19 events

  1. 2026-06-19
    days on market $249,900 Active 57 DOM
  2. 2026-06-18
    days on market $249,900 Active 56 DOM
  3. 2026-06-17
    days on market $249,900 Active 55 DOM
  4. 2026-06-16
    days on market $249,900 Active 54 DOM
  5. 2026-06-15
    days on market $249,900 Active 53 DOM
  6. 2026-06-14
    days on market $249,900 Active 51 DOM
  7. 2026-06-13
    days on market $249,900 Active 50 DOM
  8. 2026-06-10
    days on market $249,900 Active 48 DOM
  9. 2026-06-09
    days on market $249,900 Active 47 DOM
  10. 2026-06-08
    days on market $249,900 Active 46 DOM
  11. 2026-06-07
    days on market $249,900 Active 45 DOM
  12. 2026-06-02
    days on market $249,900 Active 40 DOM
  13. 2026-06-01
    pricedays on market $249,900 Active 39 DOM
  14. 2026-05-31
    days on market $254,000 Active 38 DOM
  15. 2026-05-30
    days on market $254,000 Active 37 DOM
  16. 2026-04-19
    listed $254,000 Active 164-char remark
  17. 2016-11-17
    soldstatus $37,000 253-char remark
    Show marketing remark (253 chars)

    Opportunity Knocks! 3 bedrooms 1.5 baths, 1 car garage, 1 acre, raised ranch. Finish the basement for additional living space. Low dues and Low taxes. Home is missing cooper. Sold ''AS IS'' CONDITION. Buyer is responsible for 2% Transfer Tax. Cash Only.

  18. 2016-09-28
    listed $39,900 253-char remark
    Show marketing remark (253 chars)

    Opportunity Knocks! 3 bedrooms 1.5 baths, 1 car garage, 1 acre, raised ranch. Finish the basement for additional living space. Low dues and Low taxes. Home is missing cooper. Sold ''AS IS'' CONDITION. Buyer is responsible for 2% Transfer Tax. Cash Only.

  19. 2004-11-24
    soldstatus $128,900

ⓘ 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
$3,143 · $262/mo
Projected year-2 tax
$3,546 · $295/mo
Expected delta
+$402/yr (+$34/mo · 12.8%)

ⓘ 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 1/10 Low 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$25,327
− Mortgage interest
−$13,998
− Property taxes
−$3,143
− Insurance
−$1,250
− Repairs & maintenance
−$2,026
− Management
−$2,026
− HOA
−$216
− Depreciation
−$7,270
Taxable loss
−$4,602
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,104
After-tax cash flow
$778/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

+93.9% since first listed
5 events — show timeline
  • 2026-06-01 Price Changed $249,900 PMAR
  • 2026-04-19 Listed $254,000 PMAR
  • 2016-11-17 Sold (MLS) $37,000 PMAR
  • 2016-09-28 Listed $39,900 PMAR
  • 2004-11-24 Sold (Public Records) $128,900 Public Records

Property tax history

+2.7%/yr

Latest (2026): $3,143 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…