Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Warminster at Beckett Elite Plan, The Reserve at Spring Mill, Warminster, PA, 18974 generates $4,524/mo in rent and, after a $3,034/mo payment, leaves $337/mo in cash flow. Total monthly income is $4,524/mo, and annual cash flow is $4,044/yr on $203,947 invested. Return on cash invested sits at 22.04% in year one, and rental yield is 8.76% on a $619,900 entry. Equity gained on principal adds $4,000/yr, while 5% annual appreciation builds toward $171,267 over five years. Five-year ROI reaches 114.99% and total cumulative return in cash sums $234,512. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,524/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$125 monthly HOA
Neighborhood data shown for ZIP Code: 18974, Warminster, PA area.
| 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 |
Residential
17,851
Single Family
15,318
Multi-Family
2,533
Businesses
1,617
Date | Event | Price |
|---|---|---|
| 2024-03-19 | Price change | $619,900 |
| 2024-03-05 | Listed for sale | $609,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Judd Builders and Developers
Mls Name: Judd Builders
Mls Provider:
Mls ID: #N/A
