956 Heatherstone DrBerwynPA19312
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.09% gross rental yield, 956 Heatherstone Dr, Berwyn, PA, 19312 in Berwyn is priced for capital growth, not immediate cash flow. The $1,299,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $358,890 by year five, with $11,964/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.93) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $201,750.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 6.2% |
| Monthly Cash Flow | $(4,599) | $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 | $5,453 |
| Total Monthly Debt Service | $9,595 |
| DSCR Ratio | 0.57x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1992
0.40 Acres lot
$N/A/sqft
$1,600 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19312, Berwyn, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,756 (100%) |
| Owner Occupied HU | 3,731 (78.4%) |
| Renter Occupied HU | 742 (15.6%) |
| Vacant Housing Units | 283 ( 6.0%) |
| Median Home Value | $805,623 |
| Average Home Value | $870,661 |
Housing Distribution
Address Breakdown
Residential
4,831
Single Family
4,445
Multi-Family
386
Businesses
461
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 1992
0.40 Acres lot
$N/A/sqft
$1,600 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19312, Berwyn, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,756 (100%) |
| Owner Occupied HU | 3,731 (78.4%) |
| Renter Occupied HU | 742 (15.6%) |
| Vacant Housing Units | 283 ( 6.0%) |
| Median Home Value | $805,623 |
| Average Home Value | $870,661 |
Housing Distribution
Address Breakdown
Residential
4,831
Single Family
4,445
Multi-Family
386
Businesses
461
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Burgwin • Long & Foster Real Estate, Inc.
Mls Name: Long & Foster Broker Feed
Mls Provider:
Mls ID: #PACT2095428
Disclaimer: Listing information is deemed reliable, but not guaranteed.