Pearson Plan, 55+ Lifestyle Collection at Heritage Shores, Bridgeville, DE, 19933 | $951/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2501 sft

349 Sika Dr, Harrington, DE, 19952

Latitude Plan, The Granary at Draper Farm

3 Bed
2 Bath
1783 sft

Latitude Plan, The Granary at Draper Farm, Milton, DE, 19968

3 Bed
2 Bath
1338 sft

18009 Hawthorne Ct, Milton, DE, 19968

3 Bed
2 Bath
1034 sft

104 Highland Ave, Delmar, MD, 21875

Nearby investment properties with comparable prices

$ 391,600

ROI

Cash Flow/m

- Bed
- Bath
- sft

6801 Pine Bark Dr #DILOKQ, Dilokq Hurlock, MD, 21643

3 Bed
2 Bath
1555 sft

Vandelay Plan, Cypress Pointe, Seaford, DE, 19973

5 Bed
3 Bath
2176 sft

11774 Silverbell Dr, Delmar, DE, 19940

3 Bed
2 Bath
1533 sft

30542 Indigo Way, Georgetown, DE, 19947

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 Bridgeville at Pearson Plan, 55+ Lifestyle Collection at Heritage Shores, Bridgeville, DE, 19933 priced at $459,990 converts $3,612/mo rent into $951/mo cash flow after a $2,251/mo obligation. Total monthly income equals $3,612/mo, and annual cash flow totals $11,410/yr on $152,487 invested. Return on cash invested prints 27.39% in year one, and rental yield reads 9.42% against a $459,990 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation compiles into $127,087 by year five. Five-year ROI reaches 142.43% and total cumulative return in cash sums $217,186. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,612/mo property income covering a $2,251/mo payment, not borrower’s personal income.

Single Family

Built in 2024

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