419 Gilpin RdUpper DarbyPA19082
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 419 Gilpin Rd, Upper Darby, PA, 19082 in Upper Darby. Priced at $197,000, it generates $1,842/mo in gross rent and $551/mo in net monthly cash flow, a 11.22% yield that comfortably supports the 2.08 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,613. Five-year appreciation: $54,427. Equity from principal paydown: $1,814/yr. Total projected cumulative return: $110,494.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $551 | $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 | $1,842 |
| Total Monthly Debt Service | $1,213 |
| DSCR Ratio | 1.52x |
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 1927
871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19082, Upper Darby, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,086 (100%) |
| Owner Occupied HU | 7,393 (46.0%) |
| Renter Occupied HU | 7,585 (47.2%) |
| Vacant Housing Units | 1,108 ( 6.9%) |
| Median Home Value | $171,673 |
| Average Home Value | $240,421 |
Housing Distribution
Address Breakdown
Residential
15,418
Single Family
12,673
Multi-Family
2,745
Businesses
1,078
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 1927
871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19082, Upper Darby, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,086 (100%) |
| Owner Occupied HU | 7,393 (46.0%) |
| Renter Occupied HU | 7,585 (47.2%) |
| Vacant Housing Units | 1,108 ( 6.9%) |
| Median Home Value | $171,673 |
| Average Home Value | $240,421 |
Housing Distribution
Address Breakdown
Residential
15,418
Single Family
12,673
Multi-Family
2,745
Businesses
1,078
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Bright MLS
Mls ID: #PADE2111836