318 Thurgood DrWarrendalePA15086
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 318 Thurgood Dr, Warrendale, PA, 15086 in Warrendale earns a 9.76% gross yield at $416,000. Rent of $3,384/mo nets $379/mo after the $1,871/mo mortgage. The 1.81 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $114,933 and $3,831/yr in equity accumulation project a total cumulative return of $184,016.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.2% |
| Monthly Cash Flow | $379 | $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 | $3,384 |
| Total Monthly Debt Service | $2,839 |
| DSCR Ratio | 1.19x |
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.
Condo
Built in 2021
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 15086, Warrendale, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 344 (100%) |
| Owner Occupied HU | 205 (59.6%) |
| Renter Occupied HU | 89 (25.9%) |
| Vacant Housing Units | 50 (14.5%) |
| Median Home Value | $543,155 |
| Average Home Value | $602,744 |
Housing Distribution
Address Breakdown
Residential
360
Single Family
221
Multi-Family
139
Businesses
250
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
Condo
Built in 2021
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 15086, Warrendale, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 344 (100%) |
| Owner Occupied HU | 205 (59.6%) |
| Renter Occupied HU | 89 (25.9%) |
| Vacant Housing Units | 50 (14.5%) |
| Median Home Value | $543,155 |
| Average Home Value | $602,744 |
Housing Distribution
Address Breakdown
Residential
360
Single Family
221
Multi-Family
139
Businesses
250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eileen Lusk • HOWARD HANNA REAL ESTATE SERVICES
Mls Name: WPMLS
Mls Provider:
Mls ID: #1699410
Disclaimer: Listing 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.