402 Tree Of Heaven Way, Newark, DE, 19713 | $421/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2504 sft

139 Carter Rd, Elkton, MD, 21921

2 Bed
2 Bath
1373 sft

4209 Poplar St, Garnet Valley, PA, 19060

4 Bed
2 Bath
1600 sft

902 W 24th St, Wilmington, DE, 19802

3 Bed
2 Bath
2075 sft

2620 Maclary Dr, Wilmington, DE, 19808

Nearby investment properties with comparable prices

4 Bed
3 Bath
2698 sft

29 Red Cloud Loop, Elkton, MD, 21921

4 Bed
4 Bath
2178 sft

240 E Main St, Middletown, DE, 19709

3 Bed
2 Bath
- sft

444 Rederick Ln LOT 69, Middletown, DE, 19709

3 Bed
3 Bath
2001 sft

444 Rederick Ln, Middletown, DE, 19709

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 Newark at 402 Tree Of Heaven Way, Newark, DE, 19713 priced at $523,900 converts $3,452/mo rent into $421/mo cash flow after a $2,564/mo obligation. Total monthly income equals $3,452/mo, and annual cash flow totals $5,050/yr on $172,363 invested. Return on cash invested prints 22.99% in year one, and rental yield reads 7.91% against a $523,900 entry. Equity gained on principal adds $3,381/yr, while 5% annual appreciation compiles into $144,744 by year five. Five-year ROI reaches 118.79% and total cumulative return in cash sums $204,755. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,452/mo property income covering a $2,564/mo payment, not borrower’s personal income.

Single Family

Built in 2021

4,791 sqft lot

$N/A/sqft

No HOA