128 Sherwood DrWaymartPA18472
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 128 Sherwood Dr, Waymart, PA, 18472 in Waymart. At $389,000 it earns $2,874/mo in rent and distributes $325/mo to the owner after the $1,749/mo payment, a consistent 8.87% yield. DSCR 1.64 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $107,474 in value; $3,583/yr in principal paydown compounds ownership stake. Total projected return: $169,041.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $325 | $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 | $2,874 |
| Total Monthly Debt Service | $2,394 |
| DSCR Ratio | 1.20x |
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 2001
2.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18472, Waymart, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,258 (100%) |
| Owner Occupied HU | 1,314 (58.2%) |
| Renter Occupied HU | 381 (16.9%) |
| Vacant Housing Units | 563 (24.9%) |
| Median Home Value | $270,977 |
| Average Home Value | $334,416 |
Housing Distribution
Address Breakdown
Residential
1,683
Single Family
1,653
Multi-Family
30
Businesses
124
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 2001
2.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18472, Waymart, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,258 (100%) |
| Owner Occupied HU | 1,314 (58.2%) |
| Renter Occupied HU | 381 (16.9%) |
| Vacant Housing Units | 563 (24.9%) |
| Median Home Value | $270,977 |
| Average Home Value | $334,416 |
Housing Distribution
Address Breakdown
Residential
1,683
Single Family
1,653
Multi-Family
30
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices