529 Bogart Pl APT 304ScrantonPA18503
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 529 Bogart Pl APT 304, Scranton, PA, 18503 in Scranton speaks for itself: 14.08% gross on a $236,500 price, generating $2,774/mo in rent and $996/mo in net income after the $1,063/mo debt service. DSCR 2.61, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,952 stacks alongside $65,341 in projected five-year appreciation and $2,178/yr in principal reduction. Projected total cumulative return: $155,192.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.1% | 7.2% |
| Monthly Cash Flow | $996 | $450 |
City averages based on Scranton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,774 |
| Total Monthly Debt Service | $1,684 |
| DSCR Ratio | 1.65x |
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 2011
435.60 sqft lot
$N/A/sqft
$207 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18503, Scranton, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,131 (100%) |
| Owner Occupied HU | 33 ( 2.9%) |
| Renter Occupied HU | 952 (84.2%) |
| Vacant Housing Units | 146 (12.9%) |
| Median Home Value | $123,864 |
| Average Home Value | $188,952 |
Housing Distribution
Address Breakdown
Residential
1,020
Single Family
87
Multi-Family
933
Businesses
577
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 2011
435.60 sqft lot
$N/A/sqft
$207 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18503, Scranton, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,131 (100%) |
| Owner Occupied HU | 33 ( 2.9%) |
| Renter Occupied HU | 952 (84.2%) |
| Vacant Housing Units | 146 (12.9%) |
| Median Home Value | $123,864 |
| Average Home Value | $188,952 |
Housing Distribution
Address Breakdown
Residential
1,020
Single Family
87
Multi-Family
933
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices