Bayard Classic Plan, Village of Eastridge - 55+ Active Adult, Smyrna, DE, 19977 | $548/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1456 sft

826 S Dupont Blvd, Smyrna, DE, 19977

2 Bed
2 Bath
1404 sft

27238 Sandtown Rd, Goldsboro, MD, 21636

3 Bed
1 Bath
1459 sft

4420 W Denneys Rd, Dover, DE, 19904

3 Bed
2 Bath
1788 sft

4535 Pearsons Corner Rd, Dover, DE, 19904

Nearby investment properties with comparable prices

3 Bed
2 Bath
1344 sft

1401 S Hancock Ave, Dover, DE, 19901

3 Bed
3 Bath
1520 sft

52 Quail Hollow Dr, Dover, DE, 19904

3 Bed
2 Bath
1412 sft

86 Metz Dr, Camden Wyoming, DE, 19934

3 Bed
2 Bath
1394 sft

956 Westview Ter, 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

Total monthly income equals $2,759/mo, and annual cash flow comes to $6,581/yr on $126,633 invested. Return on cash invested is 25.11% in year one, and rental yield stands at 8.67% on a $382,000 basis. Equity gained on principal adds $2,465/yr, and 5% annual appreciation accumulates to $105,540 by year five. Five-year ROI measures 130.21% and total cumulative return in cash reaches $164,885. For financing, Ziffy Mortgage’s DSCR program evaluates $2,759/mo property income against a $1,870/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

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