1171 Thomas Davis DrClaytonDE19938
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis is a cash-flow-light asset: 1171 Thomas Davis Dr, Clayton, DE, 19938 in Clayton, $484,900, 7.36% gross yield, $169/mo net income. Consider it a market-entry position, the $2,975/mo rent covers the $2,180/mo payment with a margin, and 5%/yr appreciation is projected to add $133,969 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.36) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $193,945.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.0% |
| Monthly Cash Flow | $169 | $1,500 |
City averages based on Clayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,975 |
| Total Monthly Debt Service | $2,613 |
| DSCR Ratio | 1.14x |
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 1999
1.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19938, Clayton, DE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,284 (100%) |
| Owner Occupied HU | 3,795 (88.6%) |
| Renter Occupied HU | 355 ( 8.3%) |
| Vacant Housing Units | 134 ( 3.1%) |
| Median Home Value | $395,957 |
| Average Home Value | $402,605 |
Housing Distribution
Address Breakdown
Residential
3,481
Single Family
3,481
Multi-Family
0
Businesses
117
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 1999
1.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19938, Clayton, DE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,284 (100%) |
| Owner Occupied HU | 3,795 (88.6%) |
| Renter Occupied HU | 355 ( 8.3%) |
| Vacant Housing Units | 134 ( 3.1%) |
| Median Home Value | $395,957 |
| Average Home Value | $402,605 |
Housing Distribution
Address Breakdown
Residential
3,481
Single Family
3,481
Multi-Family
0
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices