4129 Hellerman StPhiladelphiaPA19135
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 4129 Hellerman St, Philadelphia, PA, 19135 in Philadelphia deserves attention. This $229,500 property earns $2,087/mo in rent, a 10.91% gross yield, and nets $583/mo after the $1,032/mo payment. DSCR 2.02 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $63,407 compounds alongside $2,114/yr in yearly equity build, for a total cumulative return of $124,946.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 5.8% |
| Monthly Cash Flow | $583 | $850 |
City averages based on Philadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,087 |
| Total Monthly Debt Service | $1,413 |
| DSCR Ratio | 1.48x |
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 1950
1,183 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19135, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,050 (100%) |
| Owner Occupied HU | 7,092 (54.3%) |
| Renter Occupied HU | 5,133 (39.3%) |
| Vacant Housing Units | 825 ( 6.3%) |
| Median Home Value | $192,247 |
| Average Home Value | $248,030 |
Housing Distribution
Address Breakdown
Residential
12,490
Single Family
11,858
Multi-Family
632
Businesses
908
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 1950
1,183 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19135, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,050 (100%) |
| Owner Occupied HU | 7,092 (54.3%) |
| Renter Occupied HU | 5,133 (39.3%) |
| Vacant Housing Units | 825 ( 6.3%) |
| Median Home Value | $192,247 |
| Average Home Value | $248,030 |
Housing Distribution
Address Breakdown
Residential
12,490
Single Family
11,858
Multi-Family
632
Businesses
908
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices