Nassau Cove End Plan, Heritage Shores Villas 55+BridgevilleDE19933
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Bridgeville at Nassau Cove End Plan, Heritage Shores Villas 55+, Bridgeville, DE, 19933 earns $277/mo cash flow from $1,926/mo rent with a $1,395/mo payment. Total monthly income totals $1,926/mo, and annual cash flow totals $3,323/yr on $94,474 capital. ROI tracks 23.43% on current figures, and rental yield reads 8.11% at a $284,990 purchase. Equity gained on principal adds $1,839/yr, and 5% annual appreciation supports $78,737 over five years. Five-year ROI reaches 121.15% and total cumulative return in cash sums $114,459. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,926/mo property income instead of your personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19933, Bridgeville, DE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,584 (100%) |
| Owner Occupied HU | 3,313 (72.3%) |
| Renter Occupied HU | 794 (17.3%) |
| Vacant Housing Units | 477 (10.4%) |
| Median Home Value | $339,797 |
| Average Home Value | $367,253 |
Housing Distribution
Address Breakdown
Residential
4,337
Single Family
4,284
Multi-Family
53
Businesses
241
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A