The Cassidy Plan, Walden, Harbeson, DE, 19951 | $57/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2464 sft

31780 Phillips Rd, Selbyville, DE, 19975

4 Bed
6 Bath
7200 sft

22095 Wilson Rd, Georgetown, DE, 19947

4 Bed
4 Bath
2750 sft

11 Cornwall Rd, Rehoboth Beach, DE, 19971

4 Bed
4 Bath
2386 sft

26 Dockside Dr, Millville, DE, 19967

Nearby investment properties with comparable prices

3 Bed
2 Bath
2102 sft

Montauk Plan, Lightship Cove, Milton, DE, 19968

2 Bed
2 Bath
1875 sft

The Camden Plan, Cardinal Grove, Lewes, DE, 19958

3 Bed
2 Bath
2112 sft

The Montauk Plan, Lightship Cove, Milton, DE, 19968

3 Bed
3 Bath
2172 sft

31317 Taywood Dr, 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

Rental property for sale in Harbeson at The Cassidy Plan, Walden, Harbeson, DE, 19951 priced at $600,400 converts $3,656/mo rent into $57/mo cash flow after a $2,939/mo obligation. Total monthly income equals $3,656/mo, and annual cash flow totals $680/yr on $197,532 invested. Return on cash invested prints 20.4% in year one, and rental yield reads 7.31% against a $600,400 entry. Equity gained on principal adds $3,874/yr, while 5% annual appreciation compiles into $165,879 by year five. Five-year ROI reaches 105.2% and total cumulative return in cash sums $207,809. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,656/mo property income covering a $2,939/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$125 monthly 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