189 Hemlock Ln, Cogan Station, PA, 17728 | $1,437/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2437 sft

80 Sechler Dr, Montoursville, PA, 17754

4 Bed
3 Bath
2623 sft

9 Gibson Ct, Montoursville, PA, 17754

4 Bed
2 Bath
2464 sft

28 Orchard Ln, Jersey Shore, PA, 17740

3 Bed
4 Bath
3492 sft

176 Mountain Stone Trl, Lock Haven, PA, 17745

Nearby investment properties with comparable prices

$ 273,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

160406 W Route 973 Hwy, Jersey Shore, PA, 17740

3 Bed
3 Bath
1723 sft

550 Harding Ave, Williamsport, PA, 17701

3 Bed
2 Bath
1566 sft

202 E Hillside Dr, Lock Haven, PA, 17745

- Bed
- Bath
1306 sft

1520 Lorson Rd, South Williamsport, PA, 17702

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 Cogan Station at 189 Hemlock Ln, Cogan Station, PA, 17728 offers a 13.25% rental yield on a $319,900 purchase with $3,533/mo rent. Total monthly income registers $3,533/mo, and a $1,566/mo payment leaves $1,437/mo available for distribution. Annual cash flow reaches $17,238/yr on $106,047 to close, and return on cash invested stands at 36.16% in year one. Equity gained on principal adds $2,064/yr while 5% annual appreciation supports $88,382 over five years. Portfolio math shows five-year ROI at 190.51% and total cumulative return in cash at $202,028. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,533/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1996

1.55 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 17728, Cogan Station, PA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,168 (100%)
Owner Occupied HU	1,716 (79.2%)
Renter Occupied HU	267 (12.3%)
Vacant Housing Units	185 ( 8.5%)
Median Home Value	$279,719
Average Home Value	$327,424