Logan Plan, SouthgateAnnvillePA17003
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: Logan Plan, Southgate, Annville, PA, 17003 in Annville at $592,100 earns $3,938/mo in rent and nets $58/mo after the $2,662/mo payment, a 7.98% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $163,586 over five years. Ziffy Mortgage underwrites this on a 1.48 DSCR without U.S. credit history. With $5,453/yr in principal paydown, total projected return reaches $229,254.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.2% |
| Monthly Cash Flow | $58 | $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 | $3,938 |
| Total Monthly Debt Service | $3,644 |
| 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.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 17003, Annville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,948 (100%) |
| Owner Occupied HU | 3,676 (74.3%) |
| Renter Occupied HU | 1,058 (21.4%) |
| Vacant Housing Units | 214 ( 4.3%) |
| Median Home Value | $300,678 |
| Average Home Value | $333,028 |
Housing Distribution
Address Breakdown
Residential
4,812
Single Family
4,641
Multi-Family
171
Businesses
288
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: 17003, Annville, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,948 (100%) |
| Owner Occupied HU | 3,676 (74.3%) |
| Renter Occupied HU | 1,058 (21.4%) |
| Vacant Housing Units | 214 ( 4.3%) |
| Median Home Value | $300,678 |
| Average Home Value | $333,028 |
Housing Distribution
Address Breakdown
Residential
4,812
Single Family
4,641
Multi-Family
171
Businesses
288
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Landmark Homes
Mls Name: Landmark Homes
Mls Provider:
Mls ID: #N/A