1002 Willow Dr APT 107Chapel HillNC27514
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Chapel Hill at 1002 Willow Dr APT 107, Chapel Hill, NC, 27514 generates $3,082/mo in rent and, after a $1,273/mo payment, leaves $1,497/mo in cash flow. Total monthly income is $3,082/mo, and annual cash flow is $17,964/yr on $86,190 invested. Return on cash invested sits at 40.75% in year one, and rental yield is 14.22% on a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 214.49% and total cumulative return in cash sums $184,865. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,082/mo property income rather than buyer’s personal income.
Townhouse
Built in 1967
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27514, Chapel Hill, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,330 (100%) |
| Owner Occupied HU | 5,158 (41.8%) |
| Renter Occupied HU | 6,282 (50.9%) |
| Vacant Housing Units | 890 ( 7.2%) |
| Median Home Value | $668,099 |
| Average Home Value | $737,569 |
Housing Distribution
Address Breakdown
Residential
12,481
Single Family
9,162
Multi-Family
3,319
Businesses
1,016
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elad (Dale) Sela • Blue Moon Properties
Mls Name: Doorify MLS
Mls ID: #10138898