85 Rupert LnWatsontownPA17777
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 85 Rupert Ln, Watsontown, PA, 17777 in Watsontown speaks for itself: 31.42% gross on a $275,000 price, generating $7,200/mo in rent and $5,398/mo in net income after the $1,237/mo debt service. DSCR 5.82, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $64,776 stacks alongside $75,977 in projected five-year appreciation and $2,533/yr in principal reduction. Projected total cumulative return: $452,043.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 31.4% | 6.2% |
| Monthly Cash Flow | $5,398 | $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 | $7,200 |
| Total Monthly Debt Service | $1,693 |
| DSCR Ratio | 4.25x |
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.
Single Family
Built in 2022
21.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17777, Watsontown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,188 (100%) |
| Owner Occupied HU | 2,184 (68.5%) |
| Renter Occupied HU | 773 (24.2%) |
| Vacant Housing Units | 231 ( 7.2%) |
| Median Home Value | $277,328 |
| Average Home Value | $306,763 |
Housing Distribution
Address Breakdown
Residential
2,929
Single Family
2,850
Multi-Family
79
Businesses
128
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 2022
21.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17777, Watsontown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,188 (100%) |
| Owner Occupied HU | 2,184 (68.5%) |
| Renter Occupied HU | 773 (24.2%) |
| Vacant Housing Units | 231 ( 7.2%) |
| Median Home Value | $277,328 |
| Average Home Value | $306,763 |
Housing Distribution
Address Breakdown
Residential
2,929
Single Family
2,850
Multi-Family
79
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices