277 Willow DrNewtownPA18940
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 277 Willow Dr, Newtown, PA, 18940 in Newtown. Rental yield 5.91%. At $979,000 with 5.91% gross yield, current distributions are modest, but the 5% appreciation rate projects $270,480 in new equity by year five, complemented by $9,017/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.10) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $270,406.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.9% | 6.2% |
| Monthly Cash Flow | $(1,591) | $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 | $4,824 |
| Total Monthly Debt Service | $6,026 |
| DSCR Ratio | 0.80x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2012
4,377 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18940, Newtown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,886 (100%) |
| Owner Occupied HU | 9,819 (82.6%) |
| Renter Occupied HU | 1,704 (14.3%) |
| Vacant Housing Units | 363 ( 3.1%) |
| Median Home Value | $710,881 |
| Average Home Value | $765,885 |
Housing Distribution
Address Breakdown
Residential
11,746
Single Family
11,543
Multi-Family
203
Businesses
1,167
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 2012
4,377 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18940, Newtown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,886 (100%) |
| Owner Occupied HU | 9,819 (82.6%) |
| Renter Occupied HU | 1,704 (14.3%) |
| Vacant Housing Units | 363 ( 3.1%) |
| Median Home Value | $710,881 |
| Average Home Value | $765,885 |
Housing Distribution
Address Breakdown
Residential
11,746
Single Family
11,543
Multi-Family
203
Businesses
1,167
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stuart Scaccetti • Keller Williams Real Estate - Newtown
Mls Name: Bright MLS
Mls ID: #PABU2104572