120 E Pheasant DrLarksvillePA18704
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 Larksville at 120 E Pheasant Dr, Larksville, PA, 18704 priced at $322,500 pairs $2,472/mo rent with $359/mo cash flow after a $1,578/mo payment. Total monthly income equals $2,472/mo, and annual cash flow comes to $4,310/yr on $106,909 invested. Return on cash invested is 23.94% in year one, and rental yield stands at 9.2% on a $322,500 basis. Equity gained on principal adds $2,081/yr, and 5% annual appreciation accumulates to $89,101 by year five. Five-year ROI measures 124.98% and total cumulative return in cash reaches $133,616. For financing, Ziffy Mortgage’s DSCR program evaluates $2,472/mo property income against a $1,578/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18704, Kingston, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,612 (100%) |
| Owner Occupied HU | 8,304 (53.2%) |
| Renter Occupied HU | 5,805 (37.2%) |
| Vacant Housing Units | 1,503 ( 9.6%) |
| Median Home Value | $186,091 |
| Average Home Value | $218,731 |
Housing Distribution
Address Breakdown
Residential
14,509
Single Family
13,233
Multi-Family
1,276
Businesses
1,289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mark R. Mason • Crossin Real Estate
Mls Name: Luzerne County AOR
Mls ID: #25-5963