431 Leon CirLanghornePA19053
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 431 Leon Cir, Langhorne, PA, 19053 in Langhorne hard to pass up. The 14.46% gross yield on a $425,000 purchase results in $5,122/mo in rent and $2,237/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.68). Annual cash flow of $26,840, five-year appreciation of $117,420, and $3,914/yr in equity build-up combine for a projected total cumulative return of $306,263.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14.5% | 6.2% |
| Monthly Cash Flow | $2,237 | $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 | $5,122 |
| Total Monthly Debt Service | $2,716 |
| DSCR Ratio | 1.89x |
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 1985
8,395 sqft lot
$N/A/sqft
$300 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19053, Feasterville Trevose, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,998 (100%) |
| Owner Occupied HU | 8,838 (80.4%) |
| Renter Occupied HU | 1,874 (17.0%) |
| Vacant Housing Units | 286 ( 2.6%) |
| Median Home Value | $449,182 |
| Average Home Value | $506,879 |
Housing Distribution
Address Breakdown
Residential
10,764
Single Family
9,789
Multi-Family
975
Businesses
1,321
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 1985
8,395 sqft lot
$N/A/sqft
$300 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19053, Feasterville Trevose, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,998 (100%) |
| Owner Occupied HU | 8,838 (80.4%) |
| Renter Occupied HU | 1,874 (17.0%) |
| Vacant Housing Units | 286 ( 2.6%) |
| Median Home Value | $449,182 |
| Average Home Value | $506,879 |
Housing Distribution
Address Breakdown
Residential
10,764
Single Family
9,789
Multi-Family
975
Businesses
1,321
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices