403 Woodside CirDresherPA19025
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 403 Woodside Cir, Dresher, PA, 19025 in Dresher. Priced at $325,000, it generates $4,775/mo in gross rent and $2,645/mo in net monthly cash flow, a 17.63% yield that comfortably supports the 3.27 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $31,742. Five-year appreciation: $89,792. Equity from principal paydown: $2,993/yr. Total projected cumulative return: $282,942.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 17.6% | 6.2% |
| Monthly Cash Flow | $2,645 | $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 | $4,775 |
| Total Monthly Debt Service | $2,185 |
| DSCR Ratio | 2.18x |
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 1977
720 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19025, Dresher, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,930 (100%) |
| Owner Occupied HU | 2,081 (71.0%) |
| Renter Occupied HU | 744 (25.4%) |
| Vacant Housing Units | 105 ( 3.6%) |
| Median Home Value | $653,064 |
| Average Home Value | $681,597 |
Housing Distribution
Address Breakdown
Residential
2,788
Single Family
2,307
Multi-Family
481
Businesses
178
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 1977
720 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19025, Dresher, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,930 (100%) |
| Owner Occupied HU | 2,081 (71.0%) |
| Renter Occupied HU | 744 (25.4%) |
| Vacant Housing Units | 105 ( 3.6%) |
| Median Home Value | $653,064 |
| Average Home Value | $681,597 |
Housing Distribution
Address Breakdown
Residential
2,788
Single Family
2,307
Multi-Family
481
Businesses
178
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices