1003 Regalia RdDurhamNC27713
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 Durham at 1003 Regalia Rd, Durham, NC, 27713 generates $3,679/mo in rent and, after a $2,320/mo payment, leaves $790/mo in cash flow. Total monthly income is $3,679/mo, and annual cash flow is $9,482/yr on $157,131 invested. Return on cash invested sits at 25.94% in year one, and rental yield is 9.31% on a $474,000 entry. Equity gained on principal adds $3,059/yr, while 5% annual appreciation builds toward $130,957 over five years. Five-year ROI reaches 135.1% and total cumulative return in cash sums $212,285. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,679/mo property income rather than buyer’s personal income.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27713, Durham, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,653 (100%) |
| Owner Occupied HU | 15,563 (56.3%) |
| Renter Occupied HU | 10,994 (39.8%) |
| Vacant Housing Units | 1,096 ( 4.0%) |
| Median Home Value | $424,275 |
| Average Home Value | $474,898 |
Housing Distribution
Address Breakdown
Residential
26,168
Single Family
18,385
Multi-Family
7,783
Businesses
1,493
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Toll Brothers
Mls Name: Toll Brothers Inc.
Mls Provider:
Mls ID: #N/A