513 12th StBeaver FallsPA15010
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 513 12th St, Beaver Falls, PA, 15010 in Beaver Falls. Priced at $100,000, it generates $1,322/mo in gross rent and $662/mo in net monthly cash flow, a 15.87% yield that comfortably supports the 2.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,945. Five-year appreciation: $27,628. Equity from principal paydown: $921/yr. Total projected cumulative return: $80,705.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 15.9% | 6.2% |
| Monthly Cash Flow | $662 | $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 | $1,322 |
| Total Monthly Debt Service | $621 |
| DSCR Ratio | 2.13x |
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 1920
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 15010, Beaver Falls, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,715 (100%) |
| Owner Occupied HU | 8,226 (64.7%) |
| Renter Occupied HU | 3,220 (25.3%) |
| Vacant Housing Units | 1,269 ( 10.0%) |
| Median Home Value | $226,222 |
| Average Home Value | $250,618 |
Housing Distribution
Address Breakdown
Residential
12,038
Single Family
11,317
Multi-Family
721
Businesses
786
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 1920
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 15010, Beaver Falls, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,715 (100%) |
| Owner Occupied HU | 8,226 (64.7%) |
| Renter Occupied HU | 3,220 (25.3%) |
| Vacant Housing Units | 1,269 ( 10.0%) |
| Median Home Value | $226,222 |
| Average Home Value | $250,618 |
Housing Distribution
Address Breakdown
Residential
12,038
Single Family
11,317
Multi-Family
721
Businesses
786
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices