Beacon Pointe Floor Plan At Logan MdwsDillsburgPA17019
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines Beacon Pointe Floor Plan At Logan Mdws, Dillsburg, PA, 17019 in Dillsburg: $4,775/mo in rent, $1,670/mo net, 12.19% gross yield, all on a $469,990 acquisition. The 2.26 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $129,850 in value, and $4,329/yr in principal paydown steadily builds equity. Projected total cumulative return: $286,572.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.2% | 6.2% |
| Monthly Cash Flow | $1,670 | $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 | $4,775 |
| Total Monthly Debt Service | $2,918 |
| DSCR Ratio | 1.64x |
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 2024
N/A lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17019, Dillsburg, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,634 (100%) |
| Owner Occupied HU | 6,118 (80.1%) |
| Renter Occupied HU | 1,289 (16.9%) |
| Vacant Housing Units | 227 ( 3.0%) |
| Median Home Value | $336,353 |
| Average Home Value | $359,641 |
Housing Distribution
Address Breakdown
Residential
7,519
Single Family
7,243
Multi-Family
276
Businesses
428
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 2024
N/A lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17019, Dillsburg, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,634 (100%) |
| Owner Occupied HU | 6,118 (80.1%) |
| Renter Occupied HU | 1,289 (16.9%) |
| Vacant Housing Units | 227 ( 3.0%) |
| Median Home Value | $336,353 |
| Average Home Value | $359,641 |
Housing Distribution
Address Breakdown
Residential
7,519
Single Family
7,243
Multi-Family
276
Businesses
428
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices