Adriatic Plan, Captain's Way, Ellendale, DE, 19941 | $371/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1664 sft

925 Reynolds Rd, Milford, DE, 19963

3 Bed
2 Bath
1440 sft

3325 Carpenter Bridge Rd, Felton, DE, 19943

2 Bed
2 Bath
1270 sft

4101-4101D Fullerton Ct, Milford, DE, 19963

3 Bed
2 Bath
1640 sft

32845 S Captains Way, Millsboro, DE, 19966

Nearby investment properties with comparable prices

3 Bed
2 Bath
1296 sft

344 Galena Rd, Frederica, DE, 19946

3 Bed
2 Bath
1296 sft

Spruce Plan, Cattail Creek, Frederica, DE, 19946

3 Bed
4 Bath
2100 sft

20899 Brunswick Ln, Millsboro, DE, 19966

3 Bed
2 Bath
1269 sft

7290 Hearns Pond Rd, Seaford, DE, 19973

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 Ellendale at Adriatic Plan, Captain's Way, Ellendale, DE, 19941 earns $371/mo cash flow from $2,592/mo rent with a $1,879/mo payment. Total monthly income totals $2,592/mo, and annual cash flow totals $4,448/yr on $127,263 capital. ROI tracks 23.4% on current figures, and rental yield reads 8.1% at a $383,900 purchase. Equity gained on principal adds $2,477/yr, and 5% annual appreciation supports $106,064 over five years. Five-year ROI reaches 121.06% and total cumulative return in cash sums $154,069. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,592/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19941, Ellendale, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,386 (100%)
Owner Occupied HU	1,034 (74.6%)
Renter Occupied HU	244 (17.6%)
Vacant Housing Units	108 ( 7.8%)
Median Home Value	$347,115
Average Home Value	$371,431