Kingston Plan, Osprey Point, Rehoboth Beach, DE, 19971 | 5.54% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2508 sft

25098 Tanager Ln, Millsboro, DE, 19966

3 Bed
2 Bath
1661 sft

10603 Shifting Sands Dr, Ocean City, MD, 21842

3 Bed
2 Bath
1558 sft

LISMORE Plan, Plover Point, Millsboro, DE, 19966

4 Bed
3 Bath
1900 sft

29000 Indian Harbor Dr UNIT 25, Bethany Beach, DE, 19930

Nearby investment properties with comparable prices

4 Bed
3 Bath
2572 sft

Frank Plan, Anchors Run, Lewes, DE, 19958

2 Bed
2 Bath
1152 sft

9800 Coastal Hwy UNIT 1212, Ocean City, MD, 21842

3 Bed
2 Bath
1348 sft

39167 Sanddollar Ct #54018, Bethany Beach, DE, 19930

4 Bed
3 Bath
2700 sft

11294 Signature Blvd, Selbyville, DE, 19975

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

Rental property for sale in Rehoboth Beach at Kingston Plan, Osprey Point, Rehoboth Beach, DE, 19971 priced at $774,990 pairs $3,576/mo rent with after a $3,793/mo payment. Total monthly income equals $3,576/mo. Return on cash invested is 15.79% in year one, and rental yield stands at 5.54% on a $774,990 basis. Equity gained on principal adds $5,001/yr, and 5% annual appreciation accumulates to $214,115 by year five. Five-year ROI measures 80.17% and total cumulative return in cash reaches $204,399. For financing, Ziffy Mortgage’s DSCR program evaluates $3,576/mo property income against a $3,793/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19971, Rehoboth Beach, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,117 (100%)
Owner Occupied HU	6,931 (38.3%)
Renter Occupied HU	1,380 ( 7.6%)
Vacant Housing Units	9,806 (54.1%)
Median Home Value	$664,792
Average Home Value	$784,663