3050 Willits RdPhiladelphiaPA19136
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 3050 Willits Rd, Philadelphia, PA, 19136 in Philadelphia earns a 9.91% gross yield at $290,000. Rent of $2,395/mo nets $495/mo after the $1,304/mo mortgage. The 1.84 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $80,122 and $2,671/yr in equity accumulation project a total cumulative return of $142,304.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.9% | 5.8% |
| Monthly Cash Flow | $495 | $850 |
City averages based on Philadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,395 |
| Total Monthly Debt Service | $1,785 |
| DSCR Ratio | 1.34x |
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.
Townhouse
Built in 1959
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19136, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,876 (100%) |
| Owner Occupied HU | 7,877 (56.8%) |
| Renter Occupied HU | 5,367 (38.7%) |
| Vacant Housing Units | 632 ( 4.6%) |
| Median Home Value | $229,333 |
| Average Home Value | $273,753 |
Housing Distribution
Address Breakdown
Residential
13,116
Single Family
11,870
Multi-Family
1,246
Businesses
916
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
Townhouse
Built in 1959
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19136, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,876 (100%) |
| Owner Occupied HU | 7,877 (56.8%) |
| Renter Occupied HU | 5,367 (38.7%) |
| Vacant Housing Units | 632 ( 4.6%) |
| Median Home Value | $229,333 |
| Average Home Value | $273,753 |
Housing Distribution
Address Breakdown
Residential
13,116
Single Family
11,870
Multi-Family
1,246
Businesses
916
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #PAPH2598642