500 Campbell Cir #H-12DowningtownPA19335
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 500 Campbell Cir #H-12, Downingtown, PA, 19335 in Downingtown earns a 10.7% gross yield at $258,500. Rent of $2,305/mo nets $202/mo after the $1,162/mo mortgage. The 1.98 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $71,419 and $2,381/yr in equity accumulation project a total cumulative return of $137,817.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $202 | $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 | $2,305 |
| Total Monthly Debt Service | $1,591 |
| DSCR Ratio | 1.45x |
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.
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19335, Downingtown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,551 (100%) |
| Owner Occupied HU | 16,583 (76.9%) |
| Renter Occupied HU | 4,102 (19.0%) |
| Vacant Housing Units | 866 ( 4.0%) |
| Median Home Value | $537,208 |
| Average Home Value | $576,669 |
Housing Distribution
Address Breakdown
Residential
20,608
Single Family
19,325
Multi-Family
1,283
Businesses
973
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
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19335, Downingtown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,551 (100%) |
| Owner Occupied HU | 16,583 (76.9%) |
| Renter Occupied HU | 4,102 (19.0%) |
| Vacant Housing Units | 866 ( 4.0%) |
| Median Home Value | $537,208 |
| Average Home Value | $576,669 |
Housing Distribution
Address Breakdown
Residential
20,608
Single Family
19,325
Multi-Family
1,283
Businesses
973
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine Tobelmann • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #PACT2115574