405 Worchester Dr, Dover, DE, 19904 | $558/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1344 sft

310 Main St, Cheswold, DE, 19936

3 Bed
3 Bath
1365 sft

10937 Farmerfield St, Milford, DE, 19963

3 Bed
2 Bath
1440 sft

722 W Commerce St, Smyrna, DE, 19977

2 Bed
2 Bath
1153 sft

Aruba Bay Plan, Milford Ponds, Milford, DE, 19963

Nearby investment properties with comparable prices

3 Bed
3 Bath
1530 sft

104 Red Haven Way, Dover, DE, 19904

3 Bed
3 Bath
1530 sft

LINCOLN Plan, Eden Hill, Dover, DE, 19904

3 Bed
2 Bath
1573 sft

100 Ridgely Blvd, Dover, DE, 19904

5 Bed
2 Bath
2070 sft

915 McDowell Dr, 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 Dover at 405 Worchester Dr, Dover, DE, 19904 priced at $395,000 pairs $2,843/mo rent with $558/mo cash flow after a $1,933/mo payment. Total monthly income equals $2,843/mo, and annual cash flow comes to $6,694/yr on $130,943 invested. Return on cash invested is 25.02% in year one, and rental yield stands at 8.64% on a $395,000 basis. Equity gained on principal adds $2,549/yr, and 5% annual appreciation accumulates to $109,131 by year five. Five-year ROI measures 129.72% and total cumulative return in cash reaches $169,854. For financing, Ziffy Mortgage’s DSCR program evaluates $2,843/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2005

9,583 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19904, Dover, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,822 (100%)
Owner Occupied HU	10,137 (64.1%)
Renter Occupied HU	4,740 (30.0%)
Vacant Housing Units	945 ( 6.0%)
Median Home Value	$328,152
Average Home Value	$331,931