Montauk Plan, Walden, Harbeson, DE, 19951 | $321/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1669 sft

31359 Causey Rd, Lewes, DE, 19958

3 Bed
2 Bath
1687 sft

Hall Dr, Georgetown, DE, 19947

3 Bed
2 Bath
1593 sft

18682 Golden Sunrise Pl, Lewes, DE, 19958

4 Bed
4 Bath
3090 sft

13265 Sunland Dr, Milton, DE, 19968

Nearby investment properties with comparable prices

3 Bed
3 Bath
2332 sft

32061 White Tail Dr, Frankford, DE, 19945

4 Bed
3 Bath
2572 sft

Frank Plan, Ingram Village, Ellendale, DE, 19941

2 Bed
2 Bath
1748 sft

9108 Golden Pond Ct, Selbyville, DE, 19975

4 Bed
3 Bath
2300 sft

31014 Nikelle Ln #TOWNHOUSE 5, Frankford, DE, 19945

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 Harbeson at Montauk Plan, Walden, Harbeson, DE, 19951 with 5% annual appreciation on a $520,400 basis while $3,332/mo rent supports operations. Total monthly income totals $3,332/mo and a $2,547/mo payment preserves $321/mo for cash returns. Annual cash flow comes to $3,852/yr on $171,212 deployed, and return on cash invested reaches 22.31% in year one. Equity gained on principal adds $3,358/yr, and five-year appreciation sums $143,777 alongside rental yield of 7.68%. Five-year ROI measures 115.14% and total cumulative return in cash totals $197,141.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,332/mo property income versus a $2,547/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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