212 Nugent Loop, Smyrna, DE, 19977 | $827/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

212 Nugent Loop, Smyrna, DE, 19977 | $827/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2520 sft

628 Underwoods Corner Rd, Clayton, DE, 19938

3 Bed
3 Bath
2412 sft

338 Broad St, Crumpton, MD, 21628

5 Bed
3 Bath
2609 sft

119 San Marino Dr, Clayton, DE, 19938

4 Bed
2 Bath
2160 sft

530 Main St, Church Hill, MD, 21623

Nearby investment properties with comparable prices

4 Bed
3 Bath
3245 sft

428 Christiana River Dr, Clayton, DE, 19938

3 Bed
3 Bath
2332 sft

175 Thomas Davis Dr, Clayton, DE, 19938

4 Bed
3 Bath
2202 sft

189 Villa Dr, Clayton, DE, 19938

4 Bed
4 Bath
2411 sft

809 Coldwater Dr, Clayton, DE, 19938

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 Smyrna at 212 Nugent Loop, Smyrna, DE, 19977 generates $3,488/mo in rent and, after a $2,251/mo payment, leaves $827/mo in cash flow. Total monthly income is $3,488/mo, and annual cash flow is $9,922/yr on $152,490 invested. Return on cash invested sits at 26.42% in year one, and rental yield is 9.1% on a $460,000 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,090 over five years. Five-year ROI reaches 137.2% and total cumulative return in cash sums $209,209. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,488/mo property income rather than buyer’s personal income.

Single Family

Built in 2005

0.25 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to 212 Nugent Loop in Smyrna, Delaware. This is the one you have been waiting for! This beautifully maintained home offers style, comfort, and a rare layout featuring two primary bedrooms, each with its own private bathroom. The first-floor suite is ideal for convenience and privacy, while the second-floor suite provides an additional retreat with plenty of space. From the covered front porch, step inside to find hardwood flooring, tasteful dcor, and a functional layout designed for everyday living and entertaining. The updated kitchen showcases granite countertops, painted cabinetry, and new appliances, opening to a formal dining room. The living room is warm and inviting with its natural gas fireplace, and the sunroom fills the home with natural light. The main level also includes a powder room and laundry area. Upstairs, in addition to the second primary suite, youll find two generously sized bedrooms and a full hall bathroom. The finished basement expands your living space with luxury vinyl plank flooring and a rough-in for a future bathroom. The backyard offers a large patio and backs to open space, creating a private and scenic setting perfect for outdoor gatherings. This home combines modern updates with a versatile design, making it a standout opportunity in Smyrna. Schedule your tour today and move in just in time for the upcoming season!

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