101 Hearthington Holw, Smyrna, DE, 19977 | $666/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1480 sft

1255 Rose Valley School Rd, Dover, DE, 19904

2 Bed
2 Bath
2073 sft

14 Gorgons Ave, Smyrna, DE, 19977

4 Bed
3 Bath
2833 sft

1930 Dixon Way, Middletown, DE, 19709

3 Bed
2 Bath
1800 sft

16 S Delaware St, Smyrna, DE, 19977

Nearby investment properties with comparable prices

2 Bed
2 Bath
1447 sft

19 Cherry Hill Rd, Magnolia, DE, 19962

3 Bed
3 Bath
1800 sft

961 Lansdowne Rd, Middletown, DE, 19709

3 Bed
3 Bath
2175 sft

636 Courtly Rd, Townsend, DE, 19734

3 Bed
2 Bath
1232 sft

26722 Sandtown Rd, Goldsboro, MD, 21636

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Smyrna at 101 Hearthington Holw, Smyrna, DE, 19977 priced at $440,920 converts $3,217/mo rent into $666/mo cash flow after a $2,158/mo obligation. Total monthly income equals $3,217/mo, and annual cash flow totals $7,990/yr on $146,165 invested. Return on cash invested prints 25.38% in year one, and rental yield reads 8.76% against a $440,920 entry. Equity gained on principal adds $2,845/yr, while 5% annual appreciation compiles into $121,818 by year five. Five-year ROI reaches 131.63% and total cumulative return in cash sums $192,395. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,217/mo property income covering a $2,158/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: 19977, Smyrna, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,092 (100%)
Owner Occupied HU	8,859 (79.9%)
Renter Occupied HU	1,695 (15.3%)
Vacant Housing Units	538 ( 4.9%)
Median Home Value	$350,711
Average Home Value	$357,988