25 Hengst Farm Ln, Smyrna, DE, 19977 | $551/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1740 sft

43 E Mount Vernon St, Smyrna, DE, 19977

3 Bed
2 Bath
1920 sft

3721 Irish Hill Rd, Magnolia, DE, 19962

3 Bed
2 Bath
1751 sft

183 N High Hill Rd, Camden Wyoming, DE, 19934

2 Bed
2 Bath
1260 sft

1-0001 Nobles Pond Xing, Dover, DE, 19904

Nearby investment properties with comparable prices

3 Bed
2 Bath
1080 sft

3314 Sudlersville Rd, Clayton, DE, 19938

3 Bed
2 Bath
1440 sft

10 Antietam Dr, Frederica, DE, 19946

3 Bed
2 Bath
1453 sft

809 Resort Blvd, Dover, DE, 19904

4 Bed
3 Bath
2224 sft

668 Vista Ave, Dover, DE, 19901

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 25 Hengst Farm Ln, Smyrna, DE, 19977 generates $2,860/mo in rent and, after a $1,953/mo payment, leaves $551/mo in cash flow. Total monthly income is $2,860/mo, and annual cash flow is $6,615/yr on $132,269 invested. Return on cash invested sits at 24.91% in year one, and rental yield is 8.6% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 129.16% and total cumulative return in cash sums $170,834. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,860/mo property income rather than buyer’s personal income.

Single Family

Built in 2014

5,009 sqft 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