178 Elephant Rd APT C26DublinPA18917
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 178 Elephant Rd APT C26, Dublin, PA, 18917 in Dublin. At $224,900 it earns $2,004/mo in rent and distributes $310/mo to the owner after the $1,011/mo payment, a consistent 10.69% yield. DSCR 1.98 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $62,136 in value; $2,071/yr in principal paydown compounds ownership stake. Total projected return: $119,835.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $310 | $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 | $2,004 |
| Total Monthly Debt Service | $1,384 |
| DSCR Ratio | 1.45x |
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.
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18917, Dublin, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,003 (100%) |
| Owner Occupied HU | 493 (49.2%) |
| Renter Occupied HU | 462 (46.1%) |
| Vacant Housing Units | 48 ( 4.8%) |
| Median Home Value | $439,372 |
| Average Home Value | $447,819 |
Housing Distribution
Address Breakdown
Residential
1,004
Single Family
974
Multi-Family
30
Businesses
122
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
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18917, Dublin, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,003 (100%) |
| Owner Occupied HU | 493 (49.2%) |
| Renter Occupied HU | 462 (46.1%) |
| Vacant Housing Units | 48 ( 4.8%) |
| Median Home Value | $439,372 |
| Average Home Value | $447,819 |
Housing Distribution
Address Breakdown
Residential
1,004
Single Family
974
Multi-Family
30
Businesses
122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Johnson • Barbara K Moyer Real Estate LLC
Mls Name: Bright MLS
Mls ID: #PABU2110386