1080 Clayton Greenspring Rd, Smyrna, DE, 19977 | $80/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1872 sft

245 Slaughter Station Rd, Hartly, DE, 19953

2 Bed
2 Bath
1012 sft

1850 Congressional Village Dr UNIT 5302, Middletown, DE, 19709

2 Bed
4 Bath
1320 sft

503 Schooner Way, Dover, DE, 19901

3 Bed
2 Bath
1804 sft

115 Thames Dr, Dover, DE, 19904

Nearby investment properties with comparable prices

3 Bed
3 Bath
2142 sft

26 Carney Ct, Dover, DE, 19904

3 Bed
3 Bath
2142 sft

20 Cayman Ct, Dover, DE, 19904

3 Bed
2 Bath
1725 sft

405 Smee Rd, Middletown, DE, 19709

Bayard Classic Plan, Village of Eastridge - 55+ Active Adult

2 Bed
2 Bath
1452 sft

Bayard Classic Plan, Village of Eastridge - 55+ Active Adult, Smyrna, DE, 19977

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 1080 Clayton Greenspring Rd, Smyrna, DE, 19977 generates $2,675/mo in rent and, after a $2,195/mo payment, leaves $80/mo in cash flow. Total monthly income is $2,675/mo, and annual cash flow is $961/yr on $148,678 invested. Return on cash invested sits at 20.56% in year one, and rental yield is 7.16% on a $448,500 entry. Equity gained on principal adds $2,894/yr, while 5% annual appreciation builds toward $123,912 over five years. Five-year ROI reaches 105.81% and total cumulative return in cash sums $157,323. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,675/mo property income rather than buyer’s personal income.

Single Family

Built in 1900

15.73 Acres 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