Lilac Plan, Walden, Harbeson, DE, 19951 | $685/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Cumberland with Basement Plan, Middle Creek Preserve

3 Bed
2 Bath
1947 sft

Cumberland with Basement Plan, Middle Creek Preserve, Lewes, DE, 19958

4 Bed
3 Bath
2496 sft

18272 Ann Barr St, Lewes, DE, 19958

2 Bed
2 Bath
1056 sft

10002 Coastal Hwy UNIT 1104, Ocean City, MD, 21842

ELM Plan, West Bay Village at Millville by the Sea

5 Bed
3 Bath
2415 sft

ELM Plan, West Bay Village at Millville by the Sea, Frankford, DE, 19945

Nearby investment properties with comparable prices

3 Bed
2 Bath
1716 sft

38646 Wood Ln, Ocean View, DE, 19970

4 Bed
4 Bath
2470 sft

33913 Ardwell Rd #87, Frankford, DE, 19945

3 Bed
3 Bath
2466 sft

31428 Crossly Dr, Lewes, DE, 19958

4 Bed
3 Bath
2696 sft

115 Woodland Ave, Milton, DE, 19968

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 Harbeson at Lilac Plan, Walden, Harbeson, DE, 19951 generates $4,044/mo in rent and, after a $2,841/mo payment, leaves $685/mo in cash flow. Total monthly income is $4,044/mo, and annual cash flow is $8,226/yr on $190,952 invested. Return on cash invested sits at 24.37% in year one, and rental yield is 8.36% on a $580,400 entry. Equity gained on principal adds $3,745/yr, while 5% annual appreciation builds toward $160,354 over five years. Five-year ROI reaches 126.2% and total cumulative return in cash sums $240,986. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,044/mo property income rather than buyer’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