Montauk Plan, Autumndale, Harbeson, DE, 19951 | $491/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2416 sft

360 Bay Ave, Milford, DE, 19963

2 Bed
2 Bath
916 sft

12607 Wight St UNIT 102, Ocean City, MD, 21842

3 Bed
2 Bath
1390 sft

Hanover Plan, Pelican Point, Millsboro, DE, 19966

3 Bed
3 Bath
1524 sft

32222 Sandpiper Dr, Lewes, DE, 19958

Nearby investment properties with comparable prices

3 Bed
3 Bath
2050 sft

29317 Oxford Dr, Millsboro, DE, 19966

3 Bed
2 Bath
1308 sft

30193 Creekview Cir, Selbyville, DE, 19975

3 Bed
2 Bath
1860 sft

29232 Oxford Dr, Millsboro, DE, 19966

Currently Rented+ 2 more

2 Bed
3 Bath
1364 sft

104 120th St #D4, Ocean City, MD, 21842

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 Montauk Plan, Autumndale, Harbeson, DE, 19951 generates $3,296/mo in rent and, after a $2,373/mo payment, leaves $491/mo in cash flow. Total monthly income is $3,296/mo, and annual cash flow is $5,888/yr on $160,744 invested. Return on cash invested sits at 23.57% in year one, and rental yield is 8.16% on a $484,900 entry. Equity gained on principal adds $3,129/yr, while 5% annual appreciation builds toward $133,969 over five years. Five-year ROI reaches 121.95% and total cumulative return in cash sums $196,027. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,296/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

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