410 Livingston CtNorth WalesPA19454
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 410 Livingston Ct, North Wales, PA, 19454 in North Wales deserves attention. This $339,900 property earns $2,960/mo in rent, a 10.45% gross yield, and nets $543/mo after the $1,611/mo payment. DSCR 1.84 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $93,908 compounds alongside $2,849/yr in yearly equity build, for a total cumulative return of $158,843.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $543 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,960 |
| Total Monthly Debt Service | $2,365 |
| DSCR Ratio | 1.25x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1979
1,218 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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jackie Donohue • Keller Williams Real Estate-Montgomeryville
Mls Name: Bright MLS
Mls Provider:
Mls ID: #PAMC2198860
