1425 Locust St UNIT 5C, Philadelphia, PA, 19102 | $248/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

1425 Locust St UNIT 5C, Philadelphia, PA, 19102 | $248/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1922 sft

719 Collenbrook Ave, Drexel Hill, PA, 19026

4 Bed
2 Bath
1577 sft

917 Longacre Blvd, Yeadon, PA, 19050

8 Bed
- Bath
6732 sft

2609-11 Federal St, Philadelphia, PA, 19146

2 Bed
2 Bath
1198 sft

1722 Bainbridge St #B, Philadelphia, PA, 19146

Nearby investment properties with comparable prices

4 Bed
2 Bath
2064 sft

21 Linden Ave, Rutledge, PA, 19070

3 Bed
2 Bath
1442 sft

1613 S 31st St, Philadelphia, PA, 19145

3 Bed
- Bath
1392 sft

3935 Bridge St, Drexel Hill, PA, 19026

2 Bed
1 Bath
900 sft

400 S 22nd St APT A, Philadelphia, PA, 19146

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 1425 Locust St UNIT 5C, Philadelphia, PA, 19102 earns $248/mo cash flow from $2,863/mo rent with a $1,953/mo payment. Total monthly income totals $2,863/mo, and annual cash flow totals $2,980/yr on $132,269 capital. ROI tracks 22.16% on current figures, and rental yield reads 8.61% at a $399,000 purchase. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 over five years. Five-year ROI reaches 115.41% and total cumulative return in cash sums $152,654. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,863/mo property income instead of your personal income.

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA

More details about the property

NEW PRICE! SELLER TO PAY ASSESSMENT AT SETTLEMENT! Experience refined city living in this expansive two-bedroom, two-and-a-half-bath residence in the iconic Aria Condominiums, ideally located in Philadelphias vibrant Rittenhouse Square neighborhood. This elegant home features soaring ceilings, rich hardwood floors, and windows that bathe the open-concept living space in natural light. The gourmet kitchen is perfectly appointed with stainless steel appliances, a gas range, granite countertops, and ample cabinetryideal for both everyday living and entertaining. The spacious primary suite includes dual closets and a luxurious en-suite bath with dual vanities and a frameless glass shower. A generously sized second bedroom offers a walk-in closet and large windows that invite in city views. Aria residents enjoy a suite of full-service amenities including a 24-hour concierge, state-of-the-art fitness center, owners lounge, business center, guest suite, bike storage, and more. Located just steps from the cultural heartbeat of Philadelphia, this home is surrounded by world-class dining, boutique shopping, art galleries, and green spaces like the historic Rittenhouse Square Park. With a near-perfect Walk Score and easy access to SEPTA transit lines, regional rail, and major thoroughfares, every corner of the city is within reach.

Neighborhood Data

Neighborhood data shown for ZIP Code: 19102, Philadelphia, PA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,553 (100%)
Owner Occupied HU	911 (16.4%)
Renter Occupied HU	3,869 (69.7%)
Vacant Housing Units	773 (13.9%)
Median Home Value	$562,500
Average Home Value	$677,925