120 Grape St, Philadelphia, PA, 19127 | $739/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

120 Grape St, Philadelphia, PA, 19127 | $739/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2537 sft

132 N Lansdowne Ave, Lansdowne, PA, 19050

1 Bed
1 Bath
1423 sft

1362 Smithbridge Rd, Chadds Ford, PA, 19317

3 Bed
3 Bath
1623 sft

1418 Brayden Dr, Boothwyn, PA, 19061

5 Bed
3 Bath
2271 sft

341 Congress Ave, Lansdowne, PA, 19050

Nearby investment properties with comparable prices

5 Bed
2 Bath
1915 sft

6345 Lebanon Ave, Philadelphia, PA, 19151

4 Bed
3 Bath
1720 sft

512 Fairfield Ave, Upper Darby, PA, 19082

2 Bed
3 Bath
1354 sft

700 Ardmore Ave APT 524, Ardmore, PA, 19003

3 Bed
2 Bath
1402 sft

5407 Arlington St, Philadelphia, PA, 19131

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Philadelphia at 120 Grape St, Philadelphia, PA, 19127 offers a 10.29% rental yield on a $365,000 purchase with $3,130/mo rent. Total monthly income registers $3,130/mo, and a $1,786/mo payment leaves $739/mo available for distribution. Annual cash flow reaches $8,865/yr on $120,998 to close, and return on cash invested stands at 27.24% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,843 over five years. Portfolio math shows five-year ROI at 142.61% and total cumulative return in cash at $172,555. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,130/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1900

1,435 sqft lot

$N/A/sqft

No HOA

More details about the property

Move right into this fabulous 4 bedroom townhome with 2 full bathrooms in the sought-after Manayunk Community. This fabulous, bright and renovated townhome has it all with hardwood floors and a rear yard for outside relaxation. The combined Living - Dining Room is just the right size for entertaining family and friends. The Kitchen has been totally redone with tile floors, granite countertops and new stainless steel appliances. Open the side door to access a side entrance and the large rear patio, perfect for outdoor picnics. The 2nd Floor features a fully renovated tile bath and 2 nice size bedrooms. The 3rd floor has 2 more bedrooms with closets. The basement has a new tile floor, washer, dryer, full bath and room for storage. Located 2 blocks from Main Street, walk to neighborhood hangouts or boutique shops, restaurants and night spots. Experience art and the outdoors along the Manayunk towpath, where you can walk, run or bike along the canal toward center city or west toward Conshohocken.

Neighborhood Data

Neighborhood data shown for ZIP Code: 19127, Philadelphia, PA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,034 (100%)
Owner Occupied HU	1,380 (34.2%)
Renter Occupied HU	2,223 (55.1%)
Vacant Housing Units	431 (10.7%)
Median Home Value	$352,736
Average Home Value	$437,197