503 Brenford Station Rd, Smyrna, DE, 19977 | $1,034/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
4 Bath
2836 sft

315 N State St, Dover, DE, 19901

The Kelly - 55+ Plan, Parks Edge at Bayberry 55+

2 Bed
2 Bath
1910 sft

The Kelly - 55+ Plan, Parks Edge at Bayberry 55+, Middletown, DE, 19709

4 Bed
3 Bath
2643 sft

15 Byrneberry Ct, Magnolia, DE, 19962

3 Bed
2 Bath
- sft

444 Rederick Ln LOT 69, Middletown, DE, 19709

Nearby investment properties with comparable prices

3 Bed
3 Bath
3250 sft

2 N Cummings Dr, Middletown, DE, 19709

3 Bed
3 Bath
2275 sft

456 Rederick Ln LOT 63, Massey Middletown, DE, 19709

3 Bed
3 Bath
2232 sft

456 Rederick Ln, Middletown, DE, 19709

3 Bed
3 Bath
2275 sft

456 Rederick Lane Lot 63 Massey, 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

Investment property for sale in Smyrna at 503 Brenford Station Rd, Smyrna, DE, 19977 with 5% annual appreciation on a $495,000 basis while $3,898/mo rent supports operations. Total monthly income totals $3,898/mo and a $2,423/mo payment preserves $1,034/mo for cash returns. Annual cash flow comes to $12,404/yr on $164,093 deployed, and return on cash invested reaches 27.47% in year one. Equity gained on principal adds $3,194/yr, and five-year appreciation sums $136,759 alongside rental yield of 9.45%. Five-year ROI measures 142.85% and total cumulative return in cash totals $234,406.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,898/mo property income versus a $2,423/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2004

10,019 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