5905 Ellsworth StPhiladelphiaPA19143
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 5905 Ellsworth St, Philadelphia, PA, 19143 in Philadelphia. Priced at $250,000, it generates $2,227/mo in gross rent and $589/mo in net monthly cash flow, a 10.69% yield that comfortably supports the 1.98 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,068. Five-year appreciation: $69,070. Equity from principal paydown: $2,303/yr. Total projected cumulative return: $133,129.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 5.8% |
| Monthly Cash Flow | $589 | $850 |
City averages based on Philadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,227 |
| Total Monthly Debt Service | $1,539 |
| DSCR Ratio | 1.45x |
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 1920
1,760 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19143, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,738 (100%) |
| Owner Occupied HU | 13,092 (42.6%) |
| Renter Occupied HU | 13,690 (44.5%) |
| Vacant Housing Units | 3,956 (12.9%) |
| Median Home Value | $195,169 |
| Average Home Value | $275,073 |
Housing Distribution
Address Breakdown
Residential
27,045
Single Family
22,885
Multi-Family
4,160
Businesses
995
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 1920
1,760 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19143, Philadelphia, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,738 (100%) |
| Owner Occupied HU | 13,092 (42.6%) |
| Renter Occupied HU | 13,690 (44.5%) |
| Vacant Housing Units | 3,956 (12.9%) |
| Median Home Value | $195,169 |
| Average Home Value | $275,073 |
Housing Distribution
Address Breakdown
Residential
27,045
Single Family
22,885
Multi-Family
4,160
Businesses
995
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Madalyn Eleby • Opulent Realty Group LLC
Mls Name: Bright MLS
Mls ID: #PAPH2521114