1009 Dogwood St #409Laurys StationPA18059
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1009 Dogwood St #409, Laurys Station, PA, 18059 in Laurys Station. Priced at $132,000, it generates $2,539/mo in gross rent and $1,674/mo in net monthly cash flow, a 23.08% yield that comfortably supports the 4.27 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $20,091. Five-year appreciation: $36,469. Equity from principal paydown: $1,216/yr. Total projected cumulative return: $158,017.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 23.1% | 6.2% |
| Monthly Cash Flow | $1,674 | $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 | $2,539 |
| Total Monthly Debt Service | $812 |
| DSCR Ratio | 3.13x |
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.
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18059, Laurys Station, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 516 (100%) |
| Owner Occupied HU | 438 (84.9%) |
| Renter Occupied HU | 56 (10.9%) |
| Vacant Housing Units | 22 ( 4.3%) |
| Median Home Value | $460,234 |
| Average Home Value | $500,331 |
Housing Distribution
Address Breakdown
Residential
467
Single Family
467
Multi-Family
0
Businesses
30
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
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18059, Laurys Station, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 516 (100%) |
| Owner Occupied HU | 438 (84.9%) |
| Renter Occupied HU | 56 (10.9%) |
| Vacant Housing Units | 22 ( 4.3%) |
| Median Home Value | $460,234 |
| Average Home Value | $500,331 |
Housing Distribution
Address Breakdown
Residential
467
Single Family
467
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A