5200 Hilltop Dr APT L-11BrookhavenPA19015
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 5200 Hilltop Dr APT L-11, Brookhaven, PA, 19015 in Brookhaven is straightforward: $241,899 in, $2,081/mo in rent, $496/mo out after debt service. The 10.32% gross yield and 1.91 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $66,832 by year five. With $2,228/yr in principal equity, the total cumulative return is projected at $124,001.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $496 | $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 | $2,081 |
| Total Monthly Debt Service | $1,489 |
| DSCR Ratio | 1.40x |
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 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19015, Brookhaven, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,844 (100%) |
| Owner Occupied HU | 4,796 (70.1%) |
| Renter Occupied HU | 1,766 (25.8%) |
| Vacant Housing Units | 282 ( 4.1%) |
| Median Home Value | $266,131 |
| Average Home Value | $381,811 |
Housing Distribution
Address Breakdown
Residential
6,847
Single Family
6,427
Multi-Family
420
Businesses
325
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 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19015, Brookhaven, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,844 (100%) |
| Owner Occupied HU | 4,796 (70.1%) |
| Renter Occupied HU | 1,766 (25.8%) |
| Vacant Housing Units | 282 ( 4.1%) |
| Median Home Value | $266,131 |
| Average Home Value | $381,811 |
Housing Distribution
Address Breakdown
Residential
6,847
Single Family
6,427
Multi-Family
420
Businesses
325
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Milligan • Century 21 Emerald
Mls Name: Bright MLS
Mls ID: #PADE2097252