Addis Plan, The Reserve at Spring MillWarminsterPA18974
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
Investment Highlights
Rental property for sale in Warminster at Addis Plan, The Reserve at Spring Mill, Warminster, PA, 18974 priced at $635,900 converts $4,469/mo rent into $177/mo cash flow after a $3,112/mo obligation. Total monthly income equals $4,469/mo, and annual cash flow totals $2,130/yr on $209,211 invested. Return on cash invested prints 21.08% in year one, and rental yield reads 8.43% against a $635,900 entry. Equity gained on principal adds $4,103/yr, while 5% annual appreciation compiles into $175,687 by year five. Five-year ROI reaches 109.82% and total cumulative return in cash sums $229,755. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,469/mo property income covering a $3,112/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18974, Warminster, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,978 (100%) |
| Owner Occupied HU | 13,005 (72.3%) |
| Renter Occupied HU | 4,433 (24.7%) |
| Vacant Housing Units | 540 ( 3.0%) |
| Median Home Value | $452,792 |
| Average Home Value | $525,287 |
Housing Distribution
Address Breakdown
Residential
17,851
Single Family
15,318
Multi-Family
2,533
Businesses
1,617
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Judd Builders and Developers
Mls Name: Judd Builders
Mls Provider:
Mls ID: #N/A