Avery Plan, North Park, Smyrna, DE, 19977 | $361/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1219 sft

117 Red Haven Way, Dover, DE, 19904

3 Bed
2 Bath
1219 sft

121 Red Haven Way, Dover, DE, 19904

3 Bed
3 Bath
1530 sft

106 Red Haven Way, Dover, DE, 19904

3 Bed
2 Bath
1175 sft

131 Rosie Dr, Middletown, DE, 19709

Nearby investment properties with comparable prices

3 Bed
3 Bath
1225 sft

137 Wye Oak Dr, Townsend, DE, 19734

6 Bed
4 Bath
2848 sft

401 N Governors Ave, Dover, DE, 19904

3 Bed
3 Bath
1544 sft

11 W High St, Felton, DE, 19943

2 Bed
2 Bath
1509 sft

200 Spring Meadow Dr, Smyrna, DE, 19977

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 Avery Plan, North Park, Smyrna, DE, 19977 at $390,990 posts ROI 23.25% with $361/mo cash flow from $2,624/mo rent. Total monthly income equals $2,624/mo, and annual cash flow records $4,336/yr on $129,613 to close. Return on cash invested measures 23.25% and rental yield reads 8.05% at the current $390,990. Equity gained on principal adds $2,523/yr, and 5% annual appreciation supports $108,023 by year five. Five-year ROI prints 120.27% and total cumulative return in cash totals $155,887.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,624/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Townhouse

Built in 2026

N/A 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