77 Courtyard DrCarlislePA17013
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 77 Courtyard Dr, Carlisle, PA, 17013 in Carlisle speaks for itself: 11.18% gross on a $240,000 price, generating $2,237/mo in rent and $505/mo in net income after the $1,079/mo debt service. DSCR 2.07, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $6,061 stacks alongside $66,308 in projected five-year appreciation and $2,210/yr in principal reduction. Projected total cumulative return: $134,130.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $505 | $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 | $2,237 |
| Total Monthly Debt Service | $1,477 |
| DSCR Ratio | 1.51x |
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 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17013, Carlisle, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,401 (100%) |
| Owner Occupied HU | 9,060 (55.2%) |
| Renter Occupied HU | 6,362 (38.8%) |
| Vacant Housing Units | 979 ( 6.0%) |
| Median Home Value | $293,264 |
| Average Home Value | $346,650 |
Housing Distribution
Address Breakdown
Residential
15,268
Single Family
13,647
Multi-Family
1,621
Businesses
1,250
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 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17013, Carlisle, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,401 (100%) |
| Owner Occupied HU | 9,060 (55.2%) |
| Renter Occupied HU | 6,362 (38.8%) |
| Vacant Housing Units | 979 ( 6.0%) |
| Median Home Value | $293,264 |
| Average Home Value | $346,650 |
Housing Distribution
Address Breakdown
Residential
15,268
Single Family
13,647
Multi-Family
1,621
Businesses
1,250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Hovetter • Iron Valley Real Estate of Central PA
Mls Name: Bright MLS
Mls Provider:
Mls ID: #PACB2040990