222 N Union St, Smyrna, DE, 19977 | $808/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

222 N Union St, Smyrna, DE, 19977 | $808/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1948 sft

28 W South St, Smyrna, DE, 19977

3 Bed
2 Bath
1314 sft

37 Rehak Dr, Hartly, DE, 19953

3 Bed
3 Bath
1584 sft

359 Eagle Way, Smyrna, DE, 19977

3 Bed
2 Bath
1788 sft

4535 Pearsons Corner Rd, Dover, DE, 19904

Nearby investment properties with comparable prices

3 Bed
3 Bath
2244 sft

113 Pine Ridge Ct, Church Hill, MD, 21623

3 Bed
2 Bath
1508 sft

356 Cypress St, Millington, MD, 21651

3 Bed
2 Bath
1114 sft

118 Char Nor Manor Blvd, Chestertown, MD, 21620

3 Bed
1 Bath
1107 sft

812 W South St, Smyrna, DE, 19977

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 222 N Union St, Smyrna, DE, 19977 offers $2,365/mo rent that, after a $1,317/mo payment, leaves $808/mo cash flow. Total monthly income is $2,365/mo, and annual cash flow is $9,698/yr on $89,174 cash. Return on cash invested measures 30.78% in year one, and rental yield stands at 10.55% at a $269,000 entry. Equity gained on principal adds $1,736/yr while 5% annual appreciation compounds into $74,320 by year five. Five-year ROI records 160.67% and total cumulative return in cash reaches $143,279. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,365/mo property income versus a $1,317/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1957

6,011 sqft lot

$N/A/sqft

No HOA

More details about the property

3 Bedroom 1 full bath and a toilet closet located conveniently in Smyrna makes this home unique. The home boasts hard wood floors and large bedrooms. The rear yard is fenced in for privacy and the cozy feel is just perfect. Schedule your tour today because this home won't last long!

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