12031 Rosedale Ct, Ellendale, DE, 19941 | $547/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1664 sft

925 Reynolds Rd, Milford, DE, 19963

3 Bed
2 Bath
1440 sft

3325 Carpenter Bridge Rd, Felton, DE, 19943

2 Bed
2 Bath
1270 sft

4101-4101D Fullerton Ct, Milford, DE, 19963

3 Bed
2 Bath
1640 sft

32845 S Captains Way, Millsboro, DE, 19966

Nearby investment properties with comparable prices

2 Bed
2 Bath
1194 sft

4901 E Pebble Ln #C, Milford, DE, 19963

3 Bed
3 Bath
1365 sft

10978 Farmerfield St, Milford, DE, 19963

3 Bed
3 Bath
1232 sft

32362 Cea Dag Cir #404, Dagsboro, DE, 19939

3 Bed
3 Bath
1232 sft

32362 Cea Dag #404, Dagsboro, DE, 19939

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 Ellendale at 12031 Rosedale Ct, Ellendale, DE, 19941 generates $2,592/mo in rent and, after a $1,730/mo payment, leaves $547/mo in cash flow. Total monthly income is $2,592/mo, and annual cash flow is $6,563/yr on $117,152 invested. Return on cash invested sits at 25.51% in year one, and rental yield is 8.8% on a $353,400 entry. Equity gained on principal adds $2,280/yr, while 5% annual appreciation builds toward $97,638 over five years. Five-year ROI reaches 132.35% and total cumulative return in cash sums $155,053. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,592/mo property income rather than buyer’s personal income.

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