Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Drums at 254 Legends Dr, Drums, PA, 18222 offers a 10.03% rental yield on a $425,000 purchase with $3,552/mo rent. Total monthly income registers $3,552/mo, and a $2,080/mo payment leaves $756/mo available for distribution. Annual cash flow reaches $9,066/yr on $140,888 to close, and return on cash invested stands at 26.34% in year one. Equity gained on principal adds $2,742/yr while 5% annual appreciation supports $117,420 over five years. Portfolio math shows five-year ROI at 137.87% and total cumulative return in cash at $194,237. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,552/mo property income against a $2,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
10,018 sqft lot
$N/A/sqft
$140 annually HOA
Neighborhood data shown for ZIP Code: 18222, Drums, PA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,237 (100%) |
| Owner Occupied HU | 3,341 (78.9%) |
| Renter Occupied HU | 519 (12.2%) |
| Vacant Housing Units | 377 ( 8.9%) |
| Median Home Value | $276,287 |
| Average Home Value | $294,507 |
Residential
4,258
Single Family
4,165
Multi-Family
93
Businesses
165
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $425,000 |
| 2016-07-18 | Sold | $316,696 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-26 | $5540.94 | 2.94% | $279,000 | N/A |
| 2022-04-26 | $5382.61 | N/A | $279,000 | N/A |
| 2021-04-26 | $5382.61 | 10.33% | $279,000 | N/A |
Listed by: Joyce Rowlands • Lewith & Freeman, Drums
Mls Name: Luzerne County AOR
Mls ID: #25-1909
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
