Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Stillwater at 78 Whispering Pines Rd, Stillwater, PA, 17878 priced at $265,000 pairs $2,498/mo rent with $762/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,498/mo, and annual cash flow comes to $9,138/yr on $87,848 invested. Return on cash invested is 30.31% in year one, and rental yield stands at 11.31% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 159.13% and total cumulative return in cash reaches $139,791. For financing, Ziffy Mortgage’s DSCR program evaluates $2,498/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
1.64 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 17878, Stillwater, PA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 666 (100%) |
| Owner Occupied HU | 514 (77.2%) |
| Renter Occupied HU | 82 (12.3%) |
| Vacant Housing Units | 70 (10.5%) |
| Median Home Value | $286,420 |
| Average Home Value | $311,221 |
Residential
655
Single Family
655
Multi-Family
0
Businesses
23
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Heidi Kozlowski • Classic Properties Back Mountain
Mls Name: Luzerne County AOR
Mls ID: #25-5826
