123 Log Cabin DrLackawaxenPA18435
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 123 Log Cabin Dr, Lackawaxen, PA, 18435 in Lackawaxen is narrow, $167/mo net on $2,305/mo rent after the $1,344/mo debt service, but the property operates at break-even-plus, not a loss. At $299,000 with a 9.25% yield, the long-run equity case via 5% appreciation ($82,608 over five years) and $2,754/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.72 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $125,436.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $167 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,305 |
| Total Monthly Debt Service | $2,019 |
| DSCR Ratio | 1.14x |
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.
Single Family
Built in 1977
0.58 Acres lot
$N/A/sqft
$2,148 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18435, Lackawaxen, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,708 (100%) |
| Owner Occupied HU | 400 (23.4%) |
| Renter Occupied HU | 67 ( 3.9%) |
| Vacant Housing Units | 1,241 (72.7%) |
| Median Home Value | $307,576 |
| Average Home Value | $325,244 |
Housing Distribution
Address Breakdown
Residential
672
Single Family
672
Multi-Family
0
Businesses
23
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
Single Family
Built in 1977
0.58 Acres lot
$N/A/sqft
$2,148 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18435, Lackawaxen, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,708 (100%) |
| Owner Occupied HU | 400 (23.4%) |
| Renter Occupied HU | 67 ( 3.9%) |
| Vacant Housing Units | 1,241 (72.7%) |
| Median Home Value | $307,576 |
| Average Home Value | $325,244 |
Housing Distribution
Address Breakdown
Residential
672
Single Family
672
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices