26120 Milby CirHarbesonDE19951
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 26120 Milby Cir, Harbeson, DE, 19951 in Harbeson. At $495,900 it earns $3,973/mo in rent and distributes $954/mo to the owner after the $2,230/mo payment, a consistent 9.61% yield. DSCR 1.78 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $137,008 in value; $4,567/yr in principal paydown compounds ownership stake. Total projected return: $258,181.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.0% |
| Monthly Cash Flow | $954 | $1,200 |
City averages based on Harbeson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,973 |
| Total Monthly Debt Service | $2,672 |
| DSCR Ratio | 1.49x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19951, Harbeson, DE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,254 (100%) |
| Owner Occupied HU | 1,021 (81.4%) |
| Renter Occupied HU | 57 ( 4.5%) |
| Vacant Housing Units | 176 (14.0%) |
| Median Home Value | $473,466 |
| Average Home Value | $529,493 |
Housing Distribution
Address Breakdown
Residential
1,238
Single Family
1,238
Multi-Family
0
Businesses
100
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
Townhouse
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19951, Harbeson, DE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,254 (100%) |
| Owner Occupied HU | 1,021 (81.4%) |
| Renter Occupied HU | 57 ( 4.5%) |
| Vacant Housing Units | 176 (14.0%) |
| Median Home Value | $473,466 |
| Average Home Value | $529,493 |
Housing Distribution
Address Breakdown
Residential
1,238
Single Family
1,238
Multi-Family
0
Businesses
100
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices