121 River Trail Cir #11King Of PrussiaPA19406
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
Investment property for sale in King Of Prussia at 121 River Trail Cir #11, King Of Prussia, PA, 19406 listed at $855,509 pairs $5,807/mo rent with a $4,187/mo payment to leave $201/mo cash flow. Total monthly income runs $5,807/mo, and annual cash flow reaches $2,415/yr on $281,462 cash to close. Return on cash invested measures 20.92% in year one, and rental yield registers 8.15% at a $855,509 basis. Equity gained on principal adds $5,520/yr, and annual property appreciation at 5% supports $236,361 by year five. Five-year ROI tracks 108.71% and total cumulative return in cash totals $305,975. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,807/mo property income relative to a $4,187/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
1,000 sqft 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: Kayla Fitzgerald • Fusion PHL Realty, LLC
Mls Name: Bright MLS
Mls ID: #PAMC2166050