802 Harbour HOUSE 802Bethany BeachDE19930
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play802 Harbour HOUSE 802, Bethany Beach, DE, 19930 in Bethany Beach is priced for appreciation, not yield. Rental yield 2.82%. At $1,135,000 with a 2.82% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $313,580 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.52) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $131,576.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.8% | 5.5% |
| Monthly Cash Flow | $(4,663) | $1,200 |
City averages based on Bethany Beach market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,665 |
| Total Monthly Debt Service | $6,877 |
| DSCR Ratio | 0.39x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 1979
N/A lot
$N/A/sqft
$761 monthly HOA
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
Condo
Built in 1979
N/A lot
$N/A/sqft
$761 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: LESLIE KOPP • Long & Foster Real Estate, Inc.
Mls Name: Long & Foster Broker Feed
Mls Provider:
Mls ID: #DESU2078490
Disclaimer: Listing information is deemed reliable, but not guaranteed.