Massey Elite Plan, Ponds of Odessa - Townhomes, Ro5x6u Middletown, DE, 19709 | $917/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3731 sft

3 Sweet Leaf Ct, Elkton, MD, 21921

3 Bed
2 Bath
2127 sft

1081 Thomas Davis Dr, Clayton, DE, 19938

4 Bed
2 Bath
1600 sft

218 Morrison Rd, New Castle, DE, 19720

5 Bed
2 Bath
1650 sft

229 Saw Mill Branch Rd, Townsend, DE, 19734

Nearby investment properties with comparable prices

Beacon II Plan, Noble's Pond | Active Adult 55+ : Noble's Pond Carriage Home

2 Bed
2 Bath
1968 sft

Beacon II Plan, Noble's Pond | Active Adult 55+ : Noble's Pond Carriage Home, Dover, DE, 19904

Astor II Plan, Noble's Pond | Active Adult 55+ : Noble's Pond Carriage Home

2 Bed
2 Bath
1965 sft

Astor II Plan, Noble's Pond | Active Adult 55+ : Noble's Pond Carriage Home, Dover, DE, 19904

3 Bed
3 Bath
2096 sft

107 Carney Ct, Dover, DE, 19904

3 Bed
2 Bath
1750 sft

1001 Nottingham Rd, Elkton, MD, 21921

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 registers $3,324/mo, and a $2,036/mo payment leaves $917/mo available for distribution. Annual cash flow reaches $11,005/yr on $137,904 to close, and return on cash invested stands at 27.89% in year one. Equity gained on principal adds $2,684/yr while 5% annual appreciation supports $114,933 over five years. Portfolio math shows five-year ROI at 145.13% and total cumulative return in cash at $200,135. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,324/mo property income against a $2,036/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19709, Middletown, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,449 (100%)
Owner Occupied HU	17,725 (86.7%)
Renter Occupied HU	2,165 (10.6%)
Vacant Housing Units	559 ( 2.7%)
Median Home Value	$459,211
Average Home Value	$489,425