3555 Emerald StPhiladelphiaPA19134
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3555 Emerald St, Philadelphia, PA, 19134 in Philadelphia at $159,700 earns $1,199/mo in rent and nets $153/mo after the $718/mo payment, a 9.01% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $44,122 over five years. Ziffy Mortgage underwrites this on a 1.67 DSCR without U.S. credit history. With $1,471/yr in principal paydown, total projected return reaches $70,669.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 5.8% |
| Monthly Cash Flow | $153 | $850 |
City averages based on Philadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,199 |
| Total Monthly Debt Service | $983 |
| DSCR Ratio | 1.22x |
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 1910
1,080 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19134, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,420 (100%) |
| Owner Occupied HU | 10,383 (42.5%) |
| Renter Occupied HU | 10,891 (44.6%) |
| Vacant Housing Units | 3,146 (12.9%) |
| Median Home Value | $179,001 |
| Average Home Value | $210,097 |
Housing Distribution
Address Breakdown
Residential
22,337
Single Family
21,546
Multi-Family
791
Businesses
1,864
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 1910
1,080 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19134, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,420 (100%) |
| Owner Occupied HU | 10,383 (42.5%) |
| Renter Occupied HU | 10,891 (44.6%) |
| Vacant Housing Units | 3,146 (12.9%) |
| Median Home Value | $179,001 |
| Average Home Value | $210,097 |
Housing Distribution
Address Breakdown
Residential
22,337
Single Family
21,546
Multi-Family
791
Businesses
1,864
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sergio Giraldo • Rehobot Real Estate, LLC
Mls Name: Bright MLS
Mls ID: #PAPH2563278