Derby Plan, Doylestown WalkDoylestownPA18901
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at Derby Plan, Doylestown Walk, Doylestown, PA, 18901 in Doylestown is narrow, $82/mo net on $5,180/mo rent after the $3,498/mo debt service, but the property operates at break-even-plus, not a loss. At $777,995 with a 7.99% yield, the long-run equity case via 5% appreciation ($214,946 over five years) and $7,165/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.48 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $301,517.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.2% |
| Monthly Cash Flow | $82 | $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 | $5,180 |
| Total Monthly Debt Service | $4,789 |
| DSCR Ratio | 1.08x |
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.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18901, Doylestown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,001 (100%) |
| Owner Occupied HU | 8,045 (67.0%) |
| Renter Occupied HU | 3,397 (28.3%) |
| Vacant Housing Units | 559 ( 4.7%) |
| Median Home Value | $627,675 |
| Average Home Value | $673,434 |
Housing Distribution
Address Breakdown
Residential
11,994
Single Family
9,878
Multi-Family
2,116
Businesses
1,814
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
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18901, Doylestown, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,001 (100%) |
| Owner Occupied HU | 8,045 (67.0%) |
| Renter Occupied HU | 3,397 (28.3%) |
| Vacant Housing Units | 559 ( 4.7%) |
| Median Home Value | $627,675 |
| Average Home Value | $673,434 |
Housing Distribution
Address Breakdown
Residential
11,994
Single Family
9,878
Multi-Family
2,116
Businesses
1,814
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices