1204 E Mount Airy AvePhiladelphiaPA19150
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 1204 E Mount Airy Ave, Philadelphia, PA, 19150 in Philadelphia is narrow, $153/mo net on $1,811/mo rent after the $1,138/mo debt service, but the property operates at break-even-plus, not a loss. At $253,000 with a 8.59% yield, the long-run equity case via 5% appreciation ($69,899 over five years) and $2,330/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.59 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $106,191.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.8% |
| Monthly Cash Flow | $153 | $850 |
City averages based on Philadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,811 |
| Total Monthly Debt Service | $1,557 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Townhouse
Built in 1950
1,871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19150, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,541 (100%) |
| Owner Occupied HU | 7,442 (70.6%) |
| Renter Occupied HU | 2,557 (24.3%) |
| Vacant Housing Units | 542 ( 5.1%) |
| Median Home Value | $246,883 |
| Average Home Value | $285,245 |
Housing Distribution
Address Breakdown
Residential
9,849
Single Family
9,216
Multi-Family
633
Businesses
269
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
Townhouse
Built in 1950
1,871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19150, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,541 (100%) |
| Owner Occupied HU | 7,442 (70.6%) |
| Renter Occupied HU | 2,557 (24.3%) |
| Vacant Housing Units | 542 ( 5.1%) |
| Median Home Value | $246,883 |
| Average Home Value | $285,245 |
Housing Distribution
Address Breakdown
Residential
9,849
Single Family
9,216
Multi-Family
633
Businesses
269
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #PAPH2600884