Astoria Plan, Autumndale, Harbeson, DE, 19951 | $2,019/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
3067 sft

210 S Front St, Georgetown, DE, 19947

5 Bed
4 Bath
3600 sft

32046 Baywind Walk, Selbyville, DE, 19975

4 Bed
4 Bath
3600 sft

32991 Daisey Rd, Frankford, DE, 19945

4 Bed
3 Bath
2570 sft

16 138th St UNIT 106, Ocean City, MD, 21842

Nearby investment properties with comparable prices

3 Bed
2 Bath
1957 sft

4 Indian Hill Ln, Ocean View, DE, 19970

3 Bed
2 Bath
2378 sft

177 Timber Br, Millsboro, DE, 19966

The Rehoboth - Build On-Your-Lot Plan, Bay to Beach Builders - Build On-Your-Lot

Investment Property+ 1 more

4 Bed
4 Bath
2584 sft

The Rehoboth - Build On-Your-Lot Plan, Bay to Beach Builders - Build On-Your-Lot, Millville, DE, 19967

3 Bed
3 Bath
2740 sft

442 Kings Hwy, Milford, DE, 19963

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 Harbeson at Astoria Plan, Autumndale, Harbeson, DE, 19951 uses $222,042 cash to close to unlock $24,231/yr annual cash flow and $2,019/mo monthly cash flow. Total monthly income runs $5,924/mo, and a $3,303/mo payment keeps the spread at $2,019/mo. Purchase price stands at $674,900, and rental yield measures 10.53% with $5,924/mo rent. Return on cash invested shows 30.97% in year one, and 5% annual appreciation builds toward $186,462 over five years. Five-year ROI reaches 161.62% and total cumulative return in cash records $358,855. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,924/mo property income covering a $3,303/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19951, Harbeson, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,254 (100%)
Owner Occupied HU	1,021 (81.4%)
Renter Occupied HU	57 ( 4.5%)
Vacant Housing Units	176 (14.0%)
Median Home Value	$473,466
Average Home Value	$529,493