2281 Waggoners Gap RdCarlislePA17013
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2281 Waggoners Gap Rd, Carlisle, PA, 17013 in Carlisle. Priced at $240,000, it generates $2,146/mo in gross rent and $573/mo in net monthly cash flow, a 10.73% yield that comfortably supports the 1.99 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,875. Five-year appreciation: $66,308. Equity from principal paydown: $2,210/yr. Total projected cumulative return: $128,286.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $573 | $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 | $2,146 |
| Total Monthly Debt Service | $1,477 |
| 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.
Single Family
Built in 1977
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17013, Carlisle, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,401 (100%) |
| Owner Occupied HU | 9,060 (55.2%) |
| Renter Occupied HU | 6,362 (38.8%) |
| Vacant Housing Units | 979 ( 6.0%) |
| Median Home Value | $293,264 |
| Average Home Value | $346,650 |
Housing Distribution
Address Breakdown
Residential
15,268
Single Family
13,647
Multi-Family
1,621
Businesses
1,250
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 1977
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17013, Carlisle, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,401 (100%) |
| Owner Occupied HU | 9,060 (55.2%) |
| Renter Occupied HU | 6,362 (38.8%) |
| Vacant Housing Units | 979 ( 6.0%) |
| Median Home Value | $293,264 |
| Average Home Value | $346,650 |
Housing Distribution
Address Breakdown
Residential
15,268
Single Family
13,647
Multi-Family
1,621
Businesses
1,250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #PACB2051584