Mendocino Plan, Auburn Meadows | Active Adult 55+, Smyrna, DE, 19977 | $1,003/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1835 sft

722 Marian Dr, Middletown, DE, 19709

4 Bed
2 Bath
1680 sft

78 Cove Rd, Dover, DE, 19904

3 Bed
2 Bath
2950 sft

1850 Congressional Village Dr UNIT 5204, Middletown, DE, 19709

3 Bed
3 Bath
2158 sft

64 Raphael Rd, Smyrna, DE, 19977

Nearby investment properties with comparable prices

3 Bed
2 Bath
1296 sft

344 Galena Rd, Frederica, DE, 19946

3 Bed
2 Bath
1296 sft

Spruce Plan, Cattail Creek, Frederica, DE, 19946

3 Bed
3 Bath
1530 sft

338 Currant Cir, Magnolia, DE, 19962

3 Bed
1 Bath
1000 sft

2801 Fords Corner Rd, Clayton, DE, 19938

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 Mendocino Plan, Auburn Meadows | Active Adult 55+, Smyrna, DE, 19977 listed at $383,990 pairs $3,224/mo rent with a $1,879/mo payment to leave $1,003/mo cash flow. Total monthly income runs $3,224/mo, and annual cash flow reaches $12,031/yr on $127,293 cash to close. Return on cash invested measures 29.36% in year one, and rental yield registers 10.08% at a $383,990 basis. Equity gained on principal adds $2,478/yr, and annual property appreciation at 5% supports $106,089 by year five. Five-year ROI tracks 153.02% and total cumulative return in cash totals $194,777. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,224/mo property income relative to a $1,879/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

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