120 Reybold Dr, Delaware City, DE, 19706 | $524/mo Cash Flow | Ziffy

INVESTMENT ANALYSIS

Investment Verdict

Solid Income

Investors who value predictability will appreciate 120 Reybold Dr, Delaware City, DE, 19706 in Delaware City. At $389,900 it earns $2,720/mo in rent and distributes $464/mo to the owner after the $1,848/mo payment, a consistent 8.37% yield. DSCR 1.47 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $107,722 in value; $3,269/yr in principal paydown compounds ownership stake. Total projected return: $169,737.

	This Property	City Avg
Gross Rental Yield	8.4%	6.0%
Monthly Cash Flow	$464	$400

City averages based on Delaware City market data in our database. Property projections are estimates.

DSCR Rental Loan Qualification

1.24× DSCR

✓ Qualifies

Qualifies using the property's rental income, not your personal income.

✓No W-2, pay stubs, or tax returns needed
✓Rental income qualifies you
✓Built for real estate investors

Monthly Rental Income	$2,720
Total Monthly Debt Service	$2,196
DSCR Ratio	1.24x

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 →

Get Pre-Approved

Estimates assume 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.

Single Family

Built in 1972

0.28 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19706, Delaware City, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	806 (100%)
Owner Occupied HU	629 (78.0%)
Renter Occupied HU	130 (16.1%)
Vacant Housing Units	47 ( 5.8%)
Median Home Value	$334,459
Average Home Value	$337,631

Housing Distribution

Address Breakdown

Residential

1

Single Family

1

Multi-Family

0

Businesses

77

Loan officer

Loan officer

Loan officer

Powered by

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Lanford Rd

Recently listed

3 Bed
2 Bath
1375 sft

6 Lanford Rd, New Castle, DE, 19720

28 Chestnut Hill Ln

Recently listed

3 Bed
1 Bath
1170 sft

28 Chestnut Hill Ln, Elkton, MD, 21921

1707 Lexington Mews

Recently listed

3 Bed
3 Bath
1680 sft

1707 Lexington Mews, Swedesboro, NJ, 08085

32 Lanford Rd

Recently listed

2 Bed
3 Bath
1075 sft

32 Lanford Rd, New Castle, DE, 19720

Nearby investment properties with comparable prices

65 Cotswood Ct

Gross Rent Yield

3 Bed
3 Bath
- sft

65 Cotswood Ct, Smyrna, DE, 19977

137 Wye Oak Dr

Recently listed

3 Bed
3 Bath
1225 sft

137 Wye Oak Dr, Townsend, DE, 19734

113 NE Isle Dr

Recently listed

Gross Rent Yield

2 Bed
2 Bath
- sft

113 NE Isle Dr, North East, MD, 21901

181 Wye Oak Dr

Recently listed

3 Bed
3 Bath
1220 sft

181 Wye Oak Dr, Townsend, DE, 19734

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

Ziffy

Explore more listings using simple english

Nearby investment properties with comparable rents

6 Lanford Rd

Recently listed

3 Bed
2 Bath
1375 sft

6 Lanford Rd, New Castle, DE, 19720

28 Chestnut Hill Ln

Recently listed

3 Bed
1 Bath
1170 sft

28 Chestnut Hill Ln, Elkton, MD, 21921

1707 Lexington Mews

Recently listed

3 Bed
3 Bath
1680 sft

1707 Lexington Mews, Swedesboro, NJ, 08085

32 Lanford Rd

Recently listed

2 Bed
3 Bath
1075 sft

32 Lanford Rd, New Castle, DE, 19720

Nearby investment properties with comparable prices

65 Cotswood Ct

Gross Rent Yield

3 Bed
3 Bath
- sft

65 Cotswood Ct, Smyrna, DE, 19977

137 Wye Oak Dr

Recently listed

3 Bed
3 Bath
1225 sft

137 Wye Oak Dr, Townsend, DE, 19734

113 NE Isle Dr

Recently listed

Gross Rent Yield

2 Bed
2 Bath
- sft

113 NE Isle Dr, North East, MD, 21901

181 Wye Oak Dr

Recently listed

3 Bed
3 Bath
1220 sft

181 Wye Oak Dr, Townsend, DE, 19734

Loan officer

Loan officer

Loan officer

Powered by

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Listed by: N/A • N/A

Mls Name: Bright MLS

Mls Provider: Mls

Mls ID: #DENC2111566

Delaware•Delaware City•120 Reybold Dr

Single Family

Built in 1972

0.28 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19706, Delaware City, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	806 (100%)
Owner Occupied HU	629 (78.0%)
Renter Occupied HU	130 (16.1%)
Vacant Housing Units	47 ( 5.8%)
Median Home Value	$334,459
Average Home Value	$337,631

Housing Distribution

Address Breakdown

Residential

1

Single Family

1

Multi-Family

0

Businesses

77