309-311 Stephenson StDuryeaPA18642
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 309-311 Stephenson St, Duryea, PA, 18642 in Duryea. Priced at $189,000, it generates $1,930/mo in gross rent and $691/mo in net monthly cash flow, a 12.25% yield that comfortably supports the 2.27 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,293. Five-year appreciation: $52,217. Equity from principal paydown: $1,741/yr. Total projected cumulative return: $116,483.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 6.2% |
| Monthly Cash Flow | $691 | $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 | $1,930 |
| Total Monthly Debt Service | $1,163 |
| DSCR Ratio | 1.66x |
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.
Multi Family
Built in 1920
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18642, Duryea, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,180 (100%) |
| Owner Occupied HU | 1,453 (66.7%) |
| Renter Occupied HU | 536 (24.6%) |
| Vacant Housing Units | 191 ( 8.8%) |
| Median Home Value | $240,224 |
| Average Home Value | $247,491 |
Housing Distribution
Address Breakdown
Residential
2,014
Single Family
1,899
Multi-Family
115
Businesses
104
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
Multi Family
Built in 1920
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18642, Duryea, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,180 (100%) |
| Owner Occupied HU | 1,453 (66.7%) |
| Renter Occupied HU | 536 (24.6%) |
| Vacant Housing Units | 191 ( 8.8%) |
| Median Home Value | $240,224 |
| Average Home Value | $247,491 |
Housing Distribution
Address Breakdown
Residential
2,014
Single Family
1,899
Multi-Family
115
Businesses
104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: GSBR as distributed by MLS GRID
Mls ID: #SC261135