Hawthorn Plan, Rockville EstatesMarysvillePA17053
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
Rental property for sale in Marysville at Hawthorn Plan, Rockville Estates, Marysville, PA, 17053 priced at $455,700 converts $3,211/mo rent into $225/mo cash flow after a $2,230/mo obligation. Total monthly income equals $3,211/mo, and annual cash flow totals $2,703/yr on $151,065 invested. Return on cash invested prints 21.7% in year one, and rental yield reads 8.46% against a $455,700 entry. Equity gained on principal adds $2,941/yr, while 5% annual appreciation compiles into $125,902 by year five. Five-year ROI reaches 112.93% and total cumulative return in cash sums $170,599. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,211/mo property income covering a $2,230/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17053, Marysville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,194 (100%) |
| Owner Occupied HU | 1,660 (75.7%) |
| Renter Occupied HU | 398 (18.1%) |
| Vacant Housing Units | 136 ( 6.2%) |
| Median Home Value | $252,222 |
| Average Home Value | $288,520 |
Housing Distribution
Address Breakdown
Residential
2,311
Single Family
2,259
Multi-Family
52
Businesses
74
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Yingst Homes, Inc.
Mls Name: Yingst Homes, Inc.
Mls ID: #N/A