1002 Station Hill RdHenryvillePA18332
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1002 Station Hill Rd, Henryville, PA, 18332 in Henryville. Priced at $250,000, it generates $1,775/mo in gross rent and $663/mo in net monthly cash flow, a 11.37% yield that comfortably supports the 1.58 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,951. Five-year appreciation: $69,070. Equity from principal paydown: $2,303/yr. Total projected cumulative return: $99,949.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.2% |
| Monthly Cash Flow | $663 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,775 |
| Total Monthly Debt Service | $1,607 |
| DSCR Ratio | 1.10x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2004
1.05 Acres lot
$N/A/sqft
$68 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18332, Henryville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,414 (100%) |
| Owner Occupied HU | 936 (66.2%) |
| Renter Occupied HU | 226 (16.0%) |
| Vacant Housing Units | 252 (17.8%) |
| Median Home Value | $321,488 |
| Average Home Value | $311,333 |
Housing Distribution
Address Breakdown
Residential
1,197
Single Family
1,197
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2004
1.05 Acres lot
$N/A/sqft
$68 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18332, Henryville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,414 (100%) |
| Owner Occupied HU | 936 (66.2%) |
| Renter Occupied HU | 226 (16.0%) |
| Vacant Housing Units | 252 (17.8%) |
| Median Home Value | $321,488 |
| Average Home Value | $311,333 |
Housing Distribution
Address Breakdown
Residential
1,197
Single Family
1,197
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hericson Torres • HT REALTY USA LLC
Mls Name: NY State MLS
Mls ID: #11416251