81 Bay Hill Ln, Magnolia, DE, 19962 | $425/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1089 sft

3901D N Sagamore Dr, Milford, DE, 19963

2 Bed
1 Bath
600 sft

429 North St, Milford, DE, 19963

3 Bed
2 Bath
1274 sft

254 Rachel Dr, Harrington, DE, 19952

2 Bed
2 Bath
2072 sft

10 S Bradford St, Dover, DE, 19904

Nearby investment properties with comparable prices

4 Bed
3 Bath
1682 sft

1238 N Farmview Dr, Dover, DE, 19904

3 Bed
3 Bath
1283 sft

46 Meadow Wood Ln, Harrington, DE, 19952

3 Bed
1 Bath
1080 sft

76 Firehouse Ln, Marydel, DE, 19964

4 Bed
1 Bath
1284 sft

1474 S Governors Ave, Dover, DE, 19904

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 Magnolia at 81 Bay Hill Ln, Magnolia, DE, 19962 with 5% annual appreciation on a $294,900 basis while $2,131/mo rent supports operations. Total monthly income totals $2,131/mo and a $1,443/mo payment preserves $425/mo for cash returns. Annual cash flow comes to $5,100/yr on $97,759 deployed, and return on cash invested reaches 25.13% in year one. Equity gained on principal adds $1,903/yr, and five-year appreciation sums $81,475 alongside rental yield of 8.67%. Five-year ROI measures 130.34% and total cumulative return in cash totals $127,423.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,131/mo property income versus a $1,443/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2011

2,004 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19962, Magnolia, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,236 (100%)
Owner Occupied HU	4,190 (80.0%)
Renter Occupied HU	864 (16.5%)
Vacant Housing Units	182 ( 3.5%)
Median Home Value	$403,559
Average Home Value	$400,849