Gardenia Plan At Stone Mill EstsDuncannonPA17020
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Gardenia Plan At Stone Mill Ests, Duncannon, PA, 17020 in Duncannon. Priced at $284,990, it generates $2,657/mo in gross rent and $764/mo in net monthly cash flow, a 11.19% yield that comfortably supports the 2.07 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,172. Five-year appreciation: $78,737. Equity from principal paydown: $2,625/yr. Total projected cumulative return: $159,379.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 6.2% |
| Monthly Cash Flow | $764 | $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 | $2,657 |
| Total Monthly Debt Service | $1,754 |
| DSCR Ratio | 1.51x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17020, Duncannon, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,015 (100%) |
| Owner Occupied HU | 2,807 (69.9%) |
| Renter Occupied HU | 839 (20.9%) |
| Vacant Housing Units | 369 ( 9.2%) |
| Median Home Value | $229,306 |
| Average Home Value | $252,736 |
Housing Distribution
Address Breakdown
Residential
3,719
Single Family
3,656
Multi-Family
63
Businesses
179
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17020, Duncannon, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,015 (100%) |
| Owner Occupied HU | 2,807 (69.9%) |
| Renter Occupied HU | 839 (20.9%) |
| Vacant Housing Units | 369 ( 9.2%) |
| Median Home Value | $229,306 |
| Average Home Value | $252,736 |
Housing Distribution
Address Breakdown
Residential
3,719
Single Family
3,656
Multi-Family
63
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Madison Althoff • Berks Homes Realty, LLC
Mls Name: Bright MLS
Mls ID: #PAPY2008936