1021 Beaumont RdBerwynPA19312
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 1021 Beaumont Rd, Berwyn, PA, 19312 in Berwyn offers a clean, manageable entry. Rental yield 6.13%. DSCR 1.14 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $385,413 in additional property value over five years, with $12,848/yr in principal equity building ownership stake. Total projected cumulative return: $401,538.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.1% | 6.2% |
| Monthly Cash Flow | $(2,014) | $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 | $7,127 |
| Total Monthly Debt Service | $8,586 |
| DSCR Ratio | 0.83x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1984
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19312, Berwyn, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,756 (100%) |
| Owner Occupied HU | 3,731 (78.4%) |
| Renter Occupied HU | 742 (15.6%) |
| Vacant Housing Units | 283 ( 6.0%) |
| Median Home Value | $805,623 |
| Average Home Value | $870,661 |
Housing Distribution
Address Breakdown
Residential
4,831
Single Family
4,445
Multi-Family
386
Businesses
461
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 1984
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19312, Berwyn, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,756 (100%) |
| Owner Occupied HU | 3,731 (78.4%) |
| Renter Occupied HU | 742 (15.6%) |
| Vacant Housing Units | 283 ( 6.0%) |
| Median Home Value | $805,623 |
| Average Home Value | $870,661 |
Housing Distribution
Address Breakdown
Residential
4,831
Single Family
4,445
Multi-Family
386
Businesses
461
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Rinella • BHHS Fox & Roach-Chestnut Hill
Mls Name: Bright MLS
Mls ID: #PACT2109594