








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Doylestown at 5087 Beacon Hill Ct, Doylestown, PA, 18902 generates $3,695/mo in rent and, after a $2,687/mo payment, leaves $98/mo in cash flow. Total monthly income is $3,695/mo, and annual cash flow is $1,171/yr on $180,621 invested. Return on cash invested sits at 20.71% in year one, and rental yield is 8.08% on a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 107.58% and total cumulative return in cash sums $194,312. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,695/mo property income rather than buyer’s personal income.
Townhouse
Built in 1997
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Deborah Agliata • Coldwell Banker Hearthside-Doylestown
Mls Name: Bright MLS
Mls ID: #PABU2106166