Emerald Plan, Pheasant RunWaynesboroPA17268
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
Investment property for sale in Waynesboro at Emerald Plan, Pheasant Run, Waynesboro, PA, 17268 uses $125,304 cash to close to unlock $998/yr annual cash flow and $83/mo monthly cash flow. Total monthly income runs $2,560/mo, and a $1,850/mo payment keeps the spread at $83/mo. Purchase price stands at $377,990, and rental yield measures 8.13% with $2,560/mo rent. Return on cash invested shows 20.71% in year one, and 5% annual appreciation builds toward $104,432 over five years. Five-year ROI reaches 107.62% and total cumulative return in cash records $134,850. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,560/mo property income covering a $1,850/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17268, Waynesboro, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,979 (100%) |
| Owner Occupied HU | 9,214 (65.9%) |
| Renter Occupied HU | 3,933 (28.1%) |
| Vacant Housing Units | 832 ( 6.0%) |
| Median Home Value | $272,603 |
| Average Home Value | $313,855 |
Housing Distribution
Address Breakdown
Residential
12,747
Single Family
12,402
Multi-Family
345
Businesses
711
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Gemcraft Homes
Mls Name: Gemcraft Homes
Mls Provider:
Mls ID: #N/A