31757 Shoal Creek Ln, Harbeson, DE, 19951 | $103/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

CALI Plan, West Bay Village at Millville by the Sea

4 Bed
2 Bath
1774 sft

CALI Plan, West Bay Village at Millville by the Sea, Frankford, DE, 19945

3 Bed
2 Bath
2188 sft

Bluebell Plan, Bridgewater, Frankford, DE, 19945

3 Bed
3 Bath
2529 sft

33880 Magnolia Plantations Dr, Lewes, DE, 19958

3 Bed
2 Bath
2486 sft

16562 Cedar Corners Rd, Bridgeville, DE, 19933

Nearby investment properties with comparable prices

Camelot Basement Plan, Plantation Lakes : South Shore Signature

4 Bed
4 Bath
2904 sft

Camelot Basement Plan, Plantation Lakes : South Shore Signature, Millsboro, DE, 19966

Anderson with Finished Basement Plan, Middle Creek Preserve

3 Bed
3 Bath
2294 sft

Anderson with Finished Basement Plan, Middle Creek Preserve, Lewes, DE, 19958

3 Bed
3 Bath
1961 sft

29117 Frenchman Bay Dr, Lewes, DE, 19958

4 Bed
4 Bath
2604 sft

35040 Dundee St UNIT 133, Frankford, DE, 19945

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

Investment property for sale in Harbeson at 31757 Shoal Creek Ln, Harbeson, DE, 19951 offers a 7.15% rental yield on a $609,900 purchase with $3,632/mo rent. Total monthly income registers $3,632/mo, and a $2,985/mo payment leaves $103/mo available for distribution. Annual cash flow reaches $1,238/yr on $200,657 to close, and return on cash invested stands at 20.68% in year one. Equity gained on principal adds $3,936/yr while 5% annual appreciation supports $168,504 over five years. Portfolio math shows five-year ROI at 106.41% and total cumulative return in cash at $213,528. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,632/mo property income against a $2,985/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

7,405 sqft 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