103 River Trail CirKing Of PrussiaPA19406
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 103 River Trail Cir, King Of Prussia, PA, 19406 in King Of Prussia the bet is firmly on appreciation. Rental yield 5.38%. The 5.38% gross yield on a $898,841 price is below income-first thresholds, but 5%/yr value growth projects $248,333 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $222,568.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 6.2% |
| Monthly Cash Flow | $(1,860) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,030 |
| Total Monthly Debt Service | $5,532 |
| DSCR Ratio | 0.73x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19406, King Of Prussia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,486 (100%) |
| Owner Occupied HU | 6,612 (45.6%) |
| Renter Occupied HU | 6,727 (46.4%) |
| Vacant Housing Units | 1,147 ( 7.9%) |
| Median Home Value | $466,974 |
| Average Home Value | $501,968 |
Housing Distribution
Address Breakdown
Residential
13,655
Single Family
7,850
Multi-Family
5,805
Businesses
2,174
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19406, King Of Prussia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,486 (100%) |
| Owner Occupied HU | 6,612 (45.6%) |
| Renter Occupied HU | 6,727 (46.4%) |
| Vacant Housing Units | 1,147 ( 7.9%) |
| Median Home Value | $466,974 |
| Average Home Value | $501,968 |
Housing Distribution
Address Breakdown
Residential
13,655
Single Family
7,850
Multi-Family
5,805
Businesses
2,174
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • JPOrleans
Mls Name: JP Orleans
Mls Provider:
Mls ID: #N/A