1104 N Bodine StPhiladelphiaPA19123
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
Investment Highlights
Rental property for sale in Philadelphia at 1104 N Bodine St, Philadelphia, PA, 19123 priced at $799,999 converts $5,647/mo rent into $404/mo cash flow after a $3,916/mo obligation. Total monthly income equals $5,647/mo, and annual cash flow totals $4,852/yr on $263,200 invested. Return on cash invested prints 21.9% in year one, and rental yield reads 8.47% against a $799,999 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation compiles into $221,025 by year five. Five-year ROI reaches 113.99% and total cumulative return in cash sums $300,031. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,647/mo property income covering a $3,916/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
672 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19123, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,781 (100%) |
| Owner Occupied HU | 4,026 (27.2%) |
| Renter Occupied HU | 8,499 (57.5%) |
| Vacant Housing Units | 2,256 (15.3%) |
| Median Home Value | $577,041 |
| Average Home Value | $603,516 |
Housing Distribution
Address Breakdown
Residential
12,412
Single Family
5,649
Multi-Family
6,763
Businesses
1,043
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jim Roche • KW Empower
Mls Name: Bright MLS
Mls ID: #PAPH2514386