531 N Cove RdRockvilleIN47872
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 1.43% gross rental yield, 531 N Cove Rd, Rockville, IN, 47872 in Rockville is priced for capital growth, not immediate cash flow. The $780,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $215,500 by year five, with $7,184/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.27) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $53,716.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.4% | 6.0% |
| Monthly Cash Flow | $(3,752) | $450 |
City averages based on Rockville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $930 |
| Total Monthly Debt Service | $4,372 |
| DSCR Ratio | 0.21x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2019
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 47872, Rockville, IN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,786 (100%) |
| Owner Occupied HU | 2,231 (58.9%) |
| Renter Occupied HU | 701 (18.5%) |
| Vacant Housing Units | 854 (22.6%) |
| Median Home Value | $163,141 |
| Average Home Value | $234,938 |
Housing Distribution
Address Breakdown
Residential
3,342
Single Family
3,211
Multi-Family
131
Businesses
313
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 2019
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 47872, Rockville, IN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,786 (100%) |
| Owner Occupied HU | 2,231 (58.9%) |
| Renter Occupied HU | 701 (18.5%) |
| Vacant Housing Units | 854 (22.6%) |
| Median Home Value | $163,141 |
| Average Home Value | $234,938 |
Housing Distribution
Address Breakdown
Residential
3,342
Single Family
3,211
Multi-Family
131
Businesses
313
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices