CashFlowRE
Sign in Sign up
33393 Hartford Ct
C+ Composite 62.89
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$169,000

33393 Hartford Ct · Long Neck, DE 19958
3 bd · 2.0 ba · 1,960 sqft · Manufactured public records · 6 Days on market
Built 1995 4,791 sqft lot $86/sqft · 11% above area Est $141k · 20% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

Key facts

  • Open concept kitchen
  • Soaking tub
  • Natural light

Tags

OPEN CONCEPT KITCHENOVERSIZED CENTER ISLANDNATURAL LIGHTCORNER FIREPLACEPRIVATE BATHROOMSOAKING TUB

Property features AI

Finance

  • Other: Not in a federal flood zone; Finished above-grade area per assessor
  • Financial info: Land lease payment $760 monthly (1 year remaining)

Exterior

  • Parking: Concrete driveway
  • Utilities: Public water; Community septic tank; 200+ amp electric service; Electric hot water; Propane (metered) for heating
  • Home design: Manufactured home; Land lease ownership; Irrigation water rights
  • Construction: Vinyl siding; Pillar/post/pier foundation; Above grade and below grade structures; Pets allowed (number limit)
  • Exterior features: Located on a cul-de-sac; Community pool; Water-oriented on Burton Prong (river); Underground utilities

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level; 2 full bathrooms total
  • Heating & cooling: Forced air heating; Central air conditioning (electric)
  • Interior features: Not furnished; Doors with lever handles; Very good condition

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $169k.

Deal economics

  • At list price, monthly cash flow is $879 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $169k).
  • Cap rate 12.5% vs local median 3.3% in Long Neck — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 69/100 on livability (#30 in DE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment D+, schools F, amenities F.
  • Cape Henlopen School District (town): math 42% / reading 55% proficiency, ranked #5 of 26 in DE (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 818 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,354 units permitted in Sussex County in 2024 (344 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($97k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Sussex County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $47k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  4. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  5. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.53%
Cap rate
12.53%
Cash-on-cash
22.29%
DSCR
1.99
GRM
5.4

CMA / ARV

ARV (median comp)
$140,602
List price
$169,000
Delta
20.84%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.77% rent growth · sell at horizon

5-year hold
IRR
12.5%
Equity multiple
1.48×
Total profit
$22,940
Equity at exit
$25,198
10-year hold
IRR
19.6%
Equity multiple
2.48×
Total profit
$69,895
Equity at exit
$14,612

Cash invested: $47,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
70 Landlord-Friendly
State Delaware
70 Landlord-Friendly · D+7
County
— inherits STATE
City
— inherits STATE
Court of Common Pleas hears L&T; moderate-paced. No state rent control.

ZIP-level market 19958

Rents YoY
0.8%
Active inventory
818
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,591 medium interval (Pro) →
Mortgage (P&I)
$886
Tax est. 1.5%
$211 /mo · $2,535/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$879

Break-even live

Break-even rent $1,478
Max offer price $169,000
Occupancy floor 61%

Sensitivity live

Price -10% $996 -5% $937 +0% $879 +5% $820 +10% $762
Rent -10% $674 -5% $776 +0% $879 +5% $981 +10% $1,084
Rate -1.0pp $964 -0.5pp $922 base $879 +0.5pp $835 +1.0pp $790

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$42,250
Closing costs
$5,070
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22730 Holly Way W Lewes, DE 3.0 2.0 1232 $2,250 $1.83 14d 1 0.25mi
33179 Woodland Ct S Lewes, DE 4.0 2.0 1325 $2,300 $1.74 14d 1 0.28mi
30068 Moorings Reach Lewes, DE 4.0 3.0 1700 $2,950 $1.74 14d 1 0.41mi
22639 Terri Ln Lewes, DE 4.0 3.0 2170 $2,975 $1.37 14d 1 1.05mi

Listing history 32 events

  1. 2026-06-18
    days on market $169,000 Active 6 DOM
  2. 2026-06-17
    days on market $169,000 Active 5 DOM
  3. 2026-06-16
    days on market $169,000 Active 4 DOM
  4. 2026-06-15
    days on market $169,000 Active 3 DOM
  5. 2026-06-13
    pricedays on marketlisting id $169,000 Active 1 DOM
  6. 2026-06-10
    days on market $169,900 Active 92 DOM
  7. 2026-06-09
    days on market $169,900 Active 91 DOM
  8. 2026-06-08
    days on market $169,900 Active 90 DOM
  9. 2026-06-07
    days on market $169,900 Active 89 DOM
  10. 2026-06-05
    days on market $169,900 Active 86 DOM
  11. 2026-06-03
    days on market $169,900 Active 85 DOM
  12. 2026-06-02
    days on market $169,900 Active 84 DOM
  13. 2026-06-01
    days on market $169,900 Active 83 DOM
  14. 2026-05-31
    days on market $169,900 Active 82 DOM
  15. 2026-05-30
    days on market $169,900 Active 81 DOM
  16. 2026-04-21
    price $169,900 2558-char remark
  17. 2026-04-04
    status Active 2558-char remark
  18. 2026-03-31
    historical Active Under Contract 2558-char remark
  19. 2026-03-23
    price $179,900 2558-char remark
  20. 2026-03-09
    status Active 2558-char remark
  21. 2026-03-07
    historical 2558-char remark
  22. 2026-03-06
    listed $184,900 Active 2558-char remark
  23. 2026-03-01
    historical $184,900 2558-char remark
  24. 2023-06-23
    soldstatus $160,000 Closed 2384-char remark
    Show marketing remark (2384 chars)

    Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

  25. 2023-05-30
    status Pending 2384-char remark
    Show marketing remark (2384 chars)

    Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

  26. 2023-05-22
    status Active 2384-char remark
    Show marketing remark (2384 chars)

    Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

  27. 2023-05-18
    historical Active Under Contract 2384-char remark
    Show marketing remark (2384 chars)

    Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

  28. 2023-05-12
    listed $160,000 Active 2384-char remark
    Show marketing remark (2384 chars)

    Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

  29. 2023-05-09
    historical $160,000 2384-char remark
    Show marketing remark (2384 chars)

    Wait till you see this beautiful home in person! From the minute you enter the door, you're greeted with cheerful, bright spaces that have been nicely updated and tastefully decorated. At one end of the home, you'll find open concept living with a beautiful kitchen, family room and casual dining area. The large kitchen features attractively refinished cabinetry and new granite countertops, new fridge, dishwasher and microwave, an over-sized center island, and convenient pantry cabinets. The spacious family room with it's corner fireplace and pretty mantle has lots of natural light all around. A separate laundry room with exterior entrance offers the convenience of a half bath, too, complete with a new vanity! At the center of the home, a dining and living room with new carpeting provide additional living and entertaining space . At the other end of the home, you'll find two large guest rooms with a linen closet, and full bathroom with a new vanity, and a primary bedroom with an ensuite bath featuring brand new, wood look flooring, a separate water closet with stall shower, and pretty french doors opening to the vanity and garden tub. Patio doors lead from the casual dining area to the large deck that wraps to the back yard, offering additional outdoor living space for grilling, dining or relaxing. Freshly trimmed landscaping and new mulch keeps the exterior tidy and attractive. Additional updates include: New lighting at front and rear entrances, new flooring at entryway, new bathroom lighting in the hall bath, half bath and dining room, new front door & front storm door, new kitchen sink & faucet, new blinds, fresh paint in all but the primary suite, 3 new ceiling fans, and NEW heating & cooling in 2021! Angola Estates offers a wide variety of amenities including 2 swimming pools, 2 playgrounds, full size tennis and basketball courts, sand volley ball, and a community center, as well as a floating dock marina and boat ramp on Burton Prong (just a short ride down the river to Rehoboth Bay!), additional storage yard for boats, trailers, RV's and more, and canoe and kayak racks. Pets are allowed- there is a two pet max. Fencing is allowed- check with park for details and restrictions. Park application includes background checks, credit checks and verification of income. Sewer and trash/recycling included with the monthly rent.

  30. 2020-10-20
    soldstatus $90,000 Closed
  31. 2020-08-24
    status Pending
  32. 2020-08-21
    listed $89,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,090
− Mortgage interest
−$9,467
− Property taxes
−$2,535
− Insurance
−$845
− Repairs & maintenance
−$2,487
− Management
−$2,487
− Depreciation
−$4,916
Taxable income
$8,353
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,005
After-tax cash flow
$8,541/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Cape Henlopen School District
NCES district ID
1000170
Math proficiency
42% ▼ -14.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$60,196
Composite
42.47/100
National rank
#3214
State rank
#5 of 26 in DE

Livability — Long Neck

Score
69/100
State rank
#30
US rank
#8720

Category grades

Amenities F Commute F Cost of living A+ Crime A- Employment D+ Housing A+ Health & safety D- User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sussex County · 82,708 people
Metro
Salisbury, MD-DE
Population (ZIP)
31,938
Household income
$97,197
Rent vs Own
16.0% rent · 84.0% own
Severe rent burden
545.0

Population outlook (Sussex County) Hauer SSP2

Today (2025)
248,853 people
By 2030
264,464 · +6.3%
By 2040
290,980 · +16.9%
By 2050
311,259 · +25.1%
By 2075
352,488 · +41.6%
By 2100
367,406 · +47.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Romanian 6% Slovak 3% Italian 2%
Foreign-born
6% · Canada
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Sussex

2024 margin
R (+11.0) · D 43.9% · R 54.9% · Other 1.2%
2008→2024 swing
-2.4pp toward R · 2008: -8.6pp · 2024: -11.0pp
All cycles
2024: R+11.0 2020: R+11.2 2016: R+22.0 2012: R+13.0 2008: R+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -204.07%
Current HPI
299.0736
Rent YoY
▲ 0.77%
Metro
Salisbury, MD-DE
State GDP YoY
F500 in state
0

Price history

+88.0% since first listed
19 events — show timeline
  • 2026-06-12 Listed $169,000 BRIGHT MLS
  • 2026-06-10 Listing Removed BRIGHT MLS
  • 2026-04-21 Price Changed $169,900 BRIGHT MLS
  • 2026-04-04 Relisted BRIGHT MLS
  • 2026-03-31 Contingent BRIGHT MLS
  • 2026-03-23 Price Changed $179,900 BRIGHT MLS
  • 2026-03-09 Relisted BRIGHT MLS
  • 2026-03-07 Listing Removed BRIGHT MLS
  • 2026-03-06 Listed $184,900 BRIGHT MLS
  • 2026-03-01 Coming Soon BRIGHT MLS
  • 2023-06-23 Sold (MLS) $160,000 BRIGHT MLS
  • 2023-05-30 Pending BRIGHT MLS
  • 2023-05-22 Relisted BRIGHT MLS
  • 2023-05-18 Contingent BRIGHT MLS
  • 2023-05-12 Listed $160,000 BRIGHT MLS
  • 2023-05-09 Coming Soon $160,000 BRIGHT MLS
  • 2020-10-20 Sold (MLS) $90,000 BRIGHT MLS
  • 2020-08-24 Pending BRIGHT MLS
  • 2020-08-21 Listed $89,900 BRIGHT MLS

Property tax history

-8.9%/yr

Latest (2025): $307 · -53.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…