161 Graystone DrTrevosePA19053
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 161 Graystone Dr, Trevose, PA, 19053 in Trevose delivers $4,046/mo in gross rent and $771/mo in net monthly income at a $499,900 entry. The 9.71% yield and 1.80 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $138,113 over five years and $4,604/yr in equity from loan paydown, total projected return is $239,898.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.2% |
| Monthly Cash Flow | $771 | $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 | $4,046 |
| Total Monthly Debt Service | $3,077 |
| DSCR Ratio | 1.31x |
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 2017
2,679 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19053, Feasterville Trevose, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,998 (100%) |
| Owner Occupied HU | 8,838 (80.4%) |
| Renter Occupied HU | 1,874 (17.0%) |
| Vacant Housing Units | 286 ( 2.6%) |
| Median Home Value | $449,182 |
| Average Home Value | $506,879 |
Housing Distribution
Address Breakdown
Residential
10,764
Single Family
9,789
Multi-Family
975
Businesses
1,321
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 2017
2,679 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19053, Feasterville Trevose, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,998 (100%) |
| Owner Occupied HU | 8,838 (80.4%) |
| Renter Occupied HU | 1,874 (17.0%) |
| Vacant Housing Units | 286 ( 2.6%) |
| Median Home Value | $449,182 |
| Average Home Value | $506,879 |
Housing Distribution
Address Breakdown
Residential
10,764
Single Family
9,789
Multi-Family
975
Businesses
1,321
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joseph Bograd • Elite Realty Group Unl. Inc.
Mls Name: Bright MLS
Mls ID: #PABU2105046