CashFlowRE
Sign in Sign up
33 Gunpowder Ln
B+ Composite 75.47
Why this score? — see what drove the B+ 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
  • ARV discount +12.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

33 Gunpowder Ln · Lewes, DE 19971
2 bd · 2.0 ba · 980 sqft · Manufactured · 69 Days on market
Built 1981 3,484 sqft lot $97/sqft · 12% below area Est $108k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theater, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. Freshly painted and nicely updated! This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and space for a dinette set. There is also a built-in buffet in the dining area for your fancy dishes. Kitchen appliances include a smooth-top electric range, a range hood and a fridge (there’s a base cabinet next to the sink that could be fit a dishwasher, if you want to add one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Some newer sub-flooring & flooring. HVAC PAC unit (new Dec. 2025). Water heater is approx. 4 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is approx. $958/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from a few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent fee.

Key facts

  • Built-in buffet
  • Walk-in closet
  • Double closets

Tags

SPLIT BEDROOM PLANCURVED BREAKFAST BARBUILT-IN BUFFETWALK-IN CLOSETGARDEN TUBDOUBLE CLOSETS

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 2-bed/2.0-bath manufactured listed at $95k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 21.0% vs local median 1.7% in Lewes — 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 67/100 on livability (#40 in DE) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, health & safety A+; Watch: commute F, cost of living 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: 331 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 4,354 units permitted in Sussex County in 2024 (344 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $76k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $89,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
2.43%
Cap rate
21.00%
Cash-on-cash
52.52%
DSCR
3.34
GRM
3.4

CMA / ARV

ARV (median comp)
$107,882
List price
$95,000
Delta
-11.94%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1 Candlelight Ln #2542 0.08mi 2/1.0 1,100 (+12%) 6mo $114,000 $104 66

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
50.5%
Equity multiple
3.21×
Total profit
$58,786
Equity at exit
$14,165
10-year hold
IRR
55.9%
Equity multiple
6.52×
Total profit
$146,804
Equity at exit
$8,214

Cash invested: $26,600 (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 19971

Active inventory
331
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$2,305 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$484
Net cashflow
$1,164

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 44%

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
$23,750
Closing costs
$2,850
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
32015 Azure Ave Rehoboth Beach, DE 1.0–3.0 1.0–2.0 1054 $2,095 $1.99 44d 1 0.60mi
15 Colgate Dr Rehoboth Beach, DE 3.0 2.0 1120 $2,275 $2.03 21d 1 0.63mi
300 Pebble Dr #318 Rehoboth Beach, DE 2.0 2.0 940 $1,800 $1.91 21d 1 0.72mi
35948 Haven Dr #201 Rehoboth Beach, DE 2.0 2.0 858 $1,800 $2.10 21d 1 0.79mi
17829 Callaway Dr #37 Lewes, DE 3.0 2.0 1000 $2,000 $2.00 44d 1 0.98mi
36916 Crooked Hammock Way Lewes, DE 2.0–3.0 2.0 1172 $1,990 $1.70 44d 1 1.14mi
107 Strawberry Way Rehoboth Beach, DE 3.0 2.0 1025 $2,750 $2.68 44d 1 1.17mi
10150 Rockland St Lewes, DE 1.0–3.0 1.5–2.5 1217 $3,375 $2.77 44d 1 1.41mi

Listing history 23 events

  1. 2026-06-18
    days on market $95,000 Active 69 DOM
  2. 2026-06-17
    days on market $95,000 Active 68 DOM
  3. 2026-06-16
    days on market $95,000 Active 67 DOM
  4. 2026-06-15
    days on market $95,000 Active 66 DOM
  5. 2026-06-14
    days on market $95,000 Active 64 DOM
  6. 2026-06-13
    days on market $95,000 Active 63 DOM
  7. 2026-06-10
    days on market $95,000 Active 61 DOM
  8. 2026-06-09
    days on market $95,000 Active 60 DOM
  9. 2026-06-08
    days on market $95,000 Active 59 DOM
  10. 2026-06-07
    days on market $95,000 Active 58 DOM
  11. 2026-06-05
    days on market $95,000 Active 55 DOM
  12. 2026-06-03
    days on market $95,000 Active 54 DOM
  13. 2026-06-02
    days on market $95,000 Active 53 DOM
  14. 2026-06-01
    days on market $95,000 Active 52 DOM
  15. 2026-05-31
    days on market $95,000 Active 51 DOM
  16. 2026-05-30
    days on market $95,000 Active 50 DOM
  17. 2026-04-28
    price $95,000 2561-char remark
    Show marketing remark (2561 chars)

    East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theater, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. Freshly painted and nicely updated! This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and space for a dinette set. There is also a built-in buffet in the dining area for your fancy dishes. Kitchen appliances include a smooth-top electric range, a range hood and a fridge (there’s a base cabinet next to the sink that could be fit a dishwasher, if you want to add one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Some newer sub-flooring & flooring. HVAC PAC unit (new Dec. 2025). Water heater is approx. 4 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is approx. $958/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from a few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent fee.

  18. 2026-04-10
    listed $99,000 Active 2561-char remark
    Show marketing remark (2561 chars)

    East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theater, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. Freshly painted and nicely updated! This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and space for a dinette set. There is also a built-in buffet in the dining area for your fancy dishes. Kitchen appliances include a smooth-top electric range, a range hood and a fridge (there’s a base cabinet next to the sink that could be fit a dishwasher, if you want to add one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Some newer sub-flooring & flooring. HVAC PAC unit (new Dec. 2025). Water heater is approx. 4 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is approx. $958/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from a few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent fee.

  19. 2025-11-14
    soldstatus $76,000 Closed 2565-char remark
    Show marketing remark (2565 chars)

    Colonial East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theatre, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and plenty of space for a dinette set. There’s a built-in buffet in the dining area. Kitchen appliances include a smooth-top electric range, a range hood, countertop microwave, and a fridge (there’s a base cabinet next to the sink that could be replaced with a dishwasher, if you want one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Newer sub-flooring & flooring throughout. Newer Trane HVAC PAC unit. Water heater is approx. 3 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is currently $896.36/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from only a very few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent Fee.

  20. 2025-10-31
    status Pending 2565-char remark
    Show marketing remark (2565 chars)

    Colonial East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theatre, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and plenty of space for a dinette set. There’s a built-in buffet in the dining area. Kitchen appliances include a smooth-top electric range, a range hood, countertop microwave, and a fridge (there’s a base cabinet next to the sink that could be replaced with a dishwasher, if you want one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Newer sub-flooring & flooring throughout. Newer Trane HVAC PAC unit. Water heater is approx. 3 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is currently $896.36/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from only a very few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent Fee.

  21. 2025-10-16
    historical Active Under Contract 2565-char remark
    Show marketing remark (2565 chars)

    Colonial East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theatre, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and plenty of space for a dinette set. There’s a built-in buffet in the dining area. Kitchen appliances include a smooth-top electric range, a range hood, countertop microwave, and a fridge (there’s a base cabinet next to the sink that could be replaced with a dishwasher, if you want one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Newer sub-flooring & flooring throughout. Newer Trane HVAC PAC unit. Water heater is approx. 3 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is currently $896.36/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from only a very few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent Fee.

  22. 2025-10-14
    listed $79,900 Active 2565-char remark
    Show marketing remark (2565 chars)

    Colonial East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theatre, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and plenty of space for a dinette set. There’s a built-in buffet in the dining area. Kitchen appliances include a smooth-top electric range, a range hood, countertop microwave, and a fridge (there’s a base cabinet next to the sink that could be replaced with a dishwasher, if you want one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Newer sub-flooring & flooring throughout. Newer Trane HVAC PAC unit. Water heater is approx. 3 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is currently $896.36/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from only a very few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent Fee.

  23. 2025-10-13
    historical $79,900 2565-char remark
    Show marketing remark (2565 chars)

    Colonial East is located in the "Midway" area of Rehoboth, so you'll be an equal distance - about 4 miles - to the Rehoboth boardwalk or the Lewes public beach! And there is a water park, movie theatre, fitness center with racquetball, and restaurants just a short distance from the community. You can hop on the DART bus, too, to reach the beaches. This 1981 Ritz Craft Fashion Craft-model home features a split bedroom plan, so it is like having two main suites. The living room opens to the spacious kitchen. The kitchen has a large, curved breakfast bar and plenty of space for a dinette set. There’s a built-in buffet in the dining area. Kitchen appliances include a smooth-top electric range, a range hood, countertop microwave, and a fridge (there’s a base cabinet next to the sink that could be replaced with a dishwasher, if you want one). The laundry area, with a full-size washer and dryer, is next to the kitchen. The main bedroom is to the rear of the home and it has a walk-in closet and is en Suite. That bath has a large garden tub/shower. The second full bath has a hall entry door and a private doorway from the second bedroom to give it that “en Suite” feeling. That bath has a standard tub/shower. The second bedroom has double closets, so there is plenty of storage space. Newer sub-flooring & flooring throughout. Newer Trane HVAC PAC unit. Water heater is approx. 3 years old. Replacement windows. 10’x20’ SilverTop screened porch for great outdoor living space. Storage shed. Property is subject to a transferrable, annually-renewable leasehold interest: Lot Rent is currently $896.36/mt. (renews annually with any increases capped as per 25 Del. C. Sec. 7050-7054). Lot rent includes membership to the outdoor pool. Trash/recycle and the State’s Relocation Trust Fund (RTF) are extra fees are added to the base lot rent. Buyer pays electric, water, sewer & metered gas (LP). A Park application is required, and a Buyer will be accepted as a Resident based on the following criteria: 1.)income verification, 2.)credit bureau score, plus evaluation of debt-to-income ratio, and 3.)criminal background check. (Note: Rentals are NOT permitted in this community - but friends & family may always visit. ) Financing may be available to qualified borrowers from only a very few Lenders that specialize in installment/chattel loans for mobile/manufactured homes on leased land. Closing costs include a real estate transfer tax (3.75% DMV Doc Fee) & a Settlement Agent Fee.

ⓘ 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 ≥101°F today · 18 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
$27,656
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$2,212
− Management
−$2,212
− Depreciation
−$2,764
Taxable income
$13,246
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,179
After-tax cash flow
$10,791/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 — Lewes

Score
67/100
State rank
#40
US rank
#11077

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sussex County · 82,708 people
City population
31,938
Metro
Salisbury, MD-DE
Population (ZIP)
14,886
Household income
$102,146
Rent vs Own
13.2% rent · 86.8% own
Severe rent burden
317.0

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% Black 4% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 5% Slovak 3% Italian 3%
Foreign-born
6% · Canada, China
Languages at home
95% English-only · Spanish 2% Russian/Polish/Slavic 1% French/Haitian/Cajun 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
▼ -220.39%
Current HPI
353.3977
Rent YoY
Metro
Salisbury, MD-DE
State GDP YoY
F500 in state
0

Price history

+18.9% since first listed
7 events — show timeline
  • 2026-04-28 Price Changed $95,000 BRIGHT MLS
  • 2026-04-10 Listed $99,000 BRIGHT MLS
  • 2025-11-14 Sold (MLS) $76,000 BRIGHT MLS
  • 2025-10-31 Pending BRIGHT MLS
  • 2025-10-16 Contingent BRIGHT MLS
  • 2025-10-14 Listed $79,900 BRIGHT MLS
  • 2025-10-13 Coming Soon $79,900 BRIGHT MLS

Property tax history

-9.6%/yr

Latest (2025): $163 · -62.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…