3202 Thornbrook PlPhiladelphiaPA19114
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 3202 Thornbrook Pl, Philadelphia, PA, 19114 in Philadelphia hard to pass up. The 10.66% gross yield on a $319,999 purchase results in $2,842/mo in rent and $745/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.97). Annual cash flow of $8,936, five-year appreciation of $88,410, and $2,947/yr in equity build-up combine for a projected total cumulative return of $169,807.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 5.8% |
| Monthly Cash Flow | $745 | $850 |
City averages based on Philadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,842 |
| Total Monthly Debt Service | $1,970 |
| DSCR Ratio | 1.44x |
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 1965
1,871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19114, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,618 (100%) |
| Owner Occupied HU | 8,915 (61.0%) |
| Renter Occupied HU | 5,026 (34.4%) |
| Vacant Housing Units | 677 ( 4.6%) |
| Median Home Value | $299,158 |
| Average Home Value | $340,587 |
Housing Distribution
Address Breakdown
Residential
13,859
Single Family
11,144
Multi-Family
2,715
Businesses
717
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 1965
1,871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19114, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,618 (100%) |
| Owner Occupied HU | 8,915 (61.0%) |
| Renter Occupied HU | 5,026 (34.4%) |
| Vacant Housing Units | 677 ( 4.6%) |
| Median Home Value | $299,158 |
| Average Home Value | $340,587 |
Housing Distribution
Address Breakdown
Residential
13,859
Single Family
11,144
Multi-Family
2,715
Businesses
717
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #PAPH2582040