Sassafras II Plan, Greene Hill Farm Estates, Smyrna, DE, 19977 | $558/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2100 sft

1984 Blackiston Church Rd, Clayton, DE, 19938

3 Bed
2 Bath
1623 sft

698 Gum Tree Corner Rd, Greenwich, NJ, 08323

4 Bed
3 Bath
2234 sft

32155 River Rd, Millington, MD, 21651

3 Bed
2 Bath
2628 sft

19 Redkist Ln, Dover, DE, 19901

Nearby investment properties with comparable prices

2 Bed
2 Bath
1452 sft

1015 Robinson Rd, Townsend, DE, 19734

3 Bed
3 Bath
2151 sft

43 Saddleford Rd, Smyrna, DE, 19977

Charleston w/ Basement Plan, Chaselynd Hills

4 Bed
3 Bath
2578 sft

Charleston w/ Basement Plan, Chaselynd Hills, Magnolia, DE, 19962

4 Bed
3 Bath
2075 sft

803 Barcelona St, Townsend, DE, 19734

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 Sassafras II Plan, Greene Hill Farm Estates, Smyrna, DE, 19977 earns $558/mo cash flow from $3,700/mo rent with a $2,658/mo payment. Total monthly income totals $3,700/mo, and annual cash flow totals $6,694/yr on $178,647 capital. ROI tracks 23.81% on current figures, and rental yield reads 8.18% at a $543,000 purchase. Equity gained on principal adds $3,504/yr, and 5% annual appreciation supports $150,021 over five years. Five-year ROI reaches 123.18% and total cumulative return in cash sums $220,052. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,700/mo property income instead of your personal income.

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