4983 Willow DrPittsburghPA15236
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4983 Willow Dr, Pittsburgh, PA, 15236 in Pittsburgh. Priced at $215,000, it generates $2,056/mo in gross rent and $647/mo in net monthly cash flow, a 11.47% yield that comfortably supports the 2.13 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,761. Five-year appreciation: $59,401. Equity from principal paydown: $1,980/yr. Total projected cumulative return: $123,520.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 7.2% |
| Monthly Cash Flow | $647 | $450 |
City averages based on Pittsburgh market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,056 |
| Total Monthly Debt Service | $1,323 |
| DSCR Ratio | 1.55x |
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.
Single Family
Built in 1960
9,679 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 15236, Pittsburgh, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,670 (100%) |
| Owner Occupied HU | 10,650 (72.6%) |
| Renter Occupied HU | 3,130 (21.3%) |
| Vacant Housing Units | 890 ( 6.1%) |
| Median Home Value | $246,896 |
| Average Home Value | $285,772 |
Housing Distribution
Address Breakdown
Residential
13,958
Single Family
12,264
Multi-Family
1,694
Businesses
994
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
Single Family
Built in 1960
9,679 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 15236, Pittsburgh, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,670 (100%) |
| Owner Occupied HU | 10,650 (72.6%) |
| Renter Occupied HU | 3,130 (21.3%) |
| Vacant Housing Units | 890 ( 6.1%) |
| Median Home Value | $246,896 |
| Average Home Value | $285,772 |
Housing Distribution
Address Breakdown
Residential
13,958
Single Family
12,264
Multi-Family
1,694
Businesses
994
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Caroline Douglass • REALTY ONE GROUP PLATINUM
Mls Name: WPMLS
Mls ID: #1718898