Hawthorne Plan, Walnut CreekWindsorPA17366
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Hawthorne Plan, Walnut Creek, Windsor, PA, 17366 in Windsor earns a 9.08% gross yield at $523,128. Rent of $3,958/mo nets $530/mo after the $2,352/mo mortgage. The 1.68 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $144,531 and $4,818/yr in equity accumulation project a total cumulative return of $233,342.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $530 | $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 | $3,958 |
| Total Monthly Debt Service | $3,220 |
| DSCR Ratio | 1.23x |
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.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17366, Windsor, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,212 (100%) |
| Owner Occupied HU | 1,695 (76.6%) |
| Renter Occupied HU | 409 (18.5%) |
| Vacant Housing Units | 108 ( 4.9%) |
| Median Home Value | $245,202 |
| Average Home Value | $280,684 |
Housing Distribution
Address Breakdown
Residential
2,189
Single Family
2,189
Multi-Family
0
Businesses
47
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17366, Windsor, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,212 (100%) |
| Owner Occupied HU | 1,695 (76.6%) |
| Renter Occupied HU | 409 (18.5%) |
| Vacant Housing Units | 108 ( 4.9%) |
| Median Home Value | $245,202 |
| Average Home Value | $280,684 |
Housing Distribution
Address Breakdown
Residential
2,189
Single Family
2,189
Multi-Family
0
Businesses
47
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Keystone Custom Homes
Mls Name: Keystone Custom Homes
Mls Provider:
Mls ID: #N/A