403 Devon CtNorth WalesPA19454
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 403 Devon Ct, North Wales, PA, 19454 in North Wales is listed at $495,000 and delivers $3,792/mo in rent and $312/mo in net monthly cash flow. The 9.19% yield and 1.70 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $136,759 over five years, and $4,559/yr in principal reduction supplements cash return. Total projected cumulative return: $223,793.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $312 | $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 | $3,792 |
| Total Monthly Debt Service | $3,047 |
| DSCR Ratio | 1.24x |
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 2005
937 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19454, North Wales, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,910 (100%) |
| Owner Occupied HU | 9,061 (76.1%) |
| Renter Occupied HU | 2,426 (20.4%) |
| Vacant Housing Units | 423 ( 3.6%) |
| Median Home Value | $493,452 |
| Average Home Value | $523,385 |
Housing Distribution
Address Breakdown
Residential
11,600
Single Family
11,250
Multi-Family
350
Businesses
716
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 2005
937 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19454, North Wales, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,910 (100%) |
| Owner Occupied HU | 9,061 (76.1%) |
| Renter Occupied HU | 2,426 (20.4%) |
| Vacant Housing Units | 423 ( 3.6%) |
| Median Home Value | $493,452 |
| Average Home Value | $523,385 |
Housing Distribution
Address Breakdown
Residential
11,600
Single Family
11,250
Multi-Family
350
Businesses
716
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #PAMC2168990