12004 Rosedale Ct, Ellendale, DE, 19941 | $622/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1704 sft

419 Williamsville Rd, Houston, DE, 19954

3 Bed
2 Bath
1232 sft

33136 Gordy Rd, Laurel, DE, 19956

3 Bed
2 Bath
1148 sft

109 Courtney Ln, Felton, DE, 19943

2 Bed
2 Bath
1120 sft

32376 Cea Dag Cir UNIT 904, Dagsboro, DE, 19939

Nearby investment properties with comparable prices

3 Bed
3 Bath
1220 sft

12088 Geyer Ave, Milford, DE, 19963

3 Bed
3 Bath
1365 sft

515 Colette St, Ellendale, DE, 19941

3 Bed
3 Bath
1365 sft

10937 Farmerfield St, Milford, DE, 19963

3 Bed
2 Bath
1283 sft

513 S Spinnaker Ln, Milton, DE, 19968

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

Investment property for sale in Ellendale at 12004 Rosedale Ct, Ellendale, DE, 19941 listed at $321,190 pairs $2,480/mo rent with a $1,572/mo payment to leave $622/mo cash flow. Total monthly income runs $2,480/mo, and annual cash flow reaches $7,459/yr on $106,474 cash to close. Return on cash invested measures 26.91% in year one, and rental yield registers 9.27% at a $321,190 basis. Equity gained on principal adds $2,073/yr, and annual property appreciation at 5% supports $88,739 by year five. Five-year ROI tracks 139.9% and total cumulative return in cash totals $148,961. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,480/mo property income relative to a $1,572/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19941, Ellendale, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,386 (100%)
Owner Occupied HU	1,034 (74.6%)
Renter Occupied HU	244 (17.6%)
Vacant Housing Units	108 ( 7.8%)
Median Home Value	$347,115
Average Home Value	$371,431