2735 W 35th St, Erie, PA, 16506 | $325/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1315 sft

612 W 2nd St APT 102, Erie, PA, 16507

2 Bed
2 Bath
1056 sft

3505 Sassafras St, Erie, PA, 16508

4 Bed
1 Bath
1408 sft

3861 Hereford Rd, Erie, PA, 16510

3 Bed
1 Bath
1100 sft

525 Roslyn Ave, Erie, PA, 16505

Nearby investment properties with comparable prices

4 Bed
2 Bath
1840 sft

951 W 6th St, Erie, PA, 16507

3 Bed
3 Bath
1430 sft

11060 Edinboro Rd, Mc Kean, PA, 16426

2 Bed
1 Bath
986 sft

3721 Emmet Dr, Erie, PA, 16511

3 Bed
1 Bath
970 sft

2345 Wager Rd, Erie, PA, 16509

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 Erie at 2735 W 35th St, Erie, PA, 16506 uses $79,560 cash to close to unlock $3,900/yr annual cash flow and $325/mo monthly cash flow. Total monthly income runs $1,898/mo, and a $1,175/mo payment keeps the spread at $325/mo. Purchase price stands at $240,000, and rental yield measures 9.49% with $1,898/mo rent. Return on cash invested shows 24.81% in year one, and 5% annual appreciation builds toward $66,308 over five years. Five-year ROI reaches 129.58% and total cumulative return in cash records $103,094. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,898/mo property income covering a $1,175/mo payment rather than investor’s personal income.

Single Family

Built in 1988

8,398 sqft lot

$N/A/sqft

No HOA