171 Northwoods Dr #171SmyrnaDE19977
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
Investment Highlights
Investment property for sale in Smyrna at 171 Northwoods Dr #171, Smyrna, DE, 19977 offers a 9.55% rental yield on a $128,600 purchase with $1,023/mo rent. Total monthly income registers $1,023/mo, and a $629/mo payment leaves $279/mo available for distribution. Annual cash flow reaches $3,352/yr on $42,631 to close, and return on cash invested stands at 27.77% in year one. Equity gained on principal adds $830/yr while 5% annual appreciation supports $35,530 over five years. Portfolio math shows five-year ROI at 144.56% and total cumulative return in cash at $61,627. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,023/mo property income against a $629/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2024
N/A 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 |
Housing Distribution
Address Breakdown
Residential
10,762
Single Family
10,740
Multi-Family
22
Businesses
637
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices