Rental Property Investment Analysis
Investment metrics for 118 Owassa Dr, Pocono Lake, PA 18347
zillow
Single Family Residence
📍 118 Owassa Dr, Pocono Lake, PA 18347
$279,900
🛏 3 bed
🚿 1 bath
📐 1,728 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-321
After all expenses
Cap Rate
4.85%
Below 6% threshold
Monthly Rent
$1,799/mo
Estimated
Total Expenses
$2,120/mo
All-in monthly
Cash-on-Cash
-5.99%
Low return
Annual Cash Flow
$-3,855
Per year
Break-Even Analysis
Break-Even Rent
$2,120 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High concentrations of regional waterfront assets and woodland recreational areas drive strong demand for seasonal and long-term rental properties.
- ▸Strategic access to primary regional arteries facilitates convenient commuting routes for residents balancing nature-focused living with professional employment stability.
- ▸The area maintains a quiet, suburban atmosphere that appeals to households prioritizing low-density residential settings and proximity to outdoor activities.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-321/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 118 Owassa Dr, Pocono Lake, PA 18347 is listed at $279,900 with 3 bed / 1 bath and 1,728 sq ft.
The estimated monthly rent is $1,799, generating a negative monthly cash flow of $-321 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.85% and the cash-on-cash return is -5.99%. This deal received a score of 16/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk