82 Beech Tree CtAnnvillePA17003
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 82 Beech Tree Ct, Annville, PA, 17003 in Annville at $330,000 earns $2,316/mo in rent and nets $154/mo after the $1,484/mo payment, a 8.42% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $91,173 over five years. Ziffy Mortgage underwrites this on a 1.56 DSCR without U.S. credit history. With $3,039/yr in principal paydown, total projected return reaches $135,543.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $154 | $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 | $2,316 |
| Total Monthly Debt Service | $2,031 |
| DSCR Ratio | 1.14x |
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 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17003, Annville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,948 (100%) |
| Owner Occupied HU | 3,676 (74.3%) |
| Renter Occupied HU | 1,058 (21.4%) |
| Vacant Housing Units | 214 ( 4.3%) |
| Median Home Value | $300,678 |
| Average Home Value | $333,028 |
Housing Distribution
Address Breakdown
Residential
4,812
Single Family
4,641
Multi-Family
171
Businesses
288
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 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17003, Annville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,948 (100%) |
| Owner Occupied HU | 3,676 (74.3%) |
| Renter Occupied HU | 1,058 (21.4%) |
| Vacant Housing Units | 214 ( 4.3%) |
| Median Home Value | $300,678 |
| Average Home Value | $333,028 |
Housing Distribution
Address Breakdown
Residential
4,812
Single Family
4,641
Multi-Family
171
Businesses
288
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joan Hains • Berkshire Hathaway HomeServices Homesale Realty
Mls Name: Bright MLS
Mls ID: #PALN2021870