101 Hilly CirclePlymouthNC27962
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 101 Hilly Circle, Plymouth, NC, 27962 in Plymouth hard to pass up. The 16.44% gross yield on a $260,000 purchase results in $3,562/mo in rent and $1,977/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.05). Annual cash flow of $23,724, five-year appreciation of $71,833, and $2,395/yr in equity build-up combine for a projected total cumulative return of $225,729.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 16.4% | 6.2% |
| Monthly Cash Flow | $1,977 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,562 |
| Total Monthly Debt Service | $1,481 |
| DSCR Ratio | 2.40x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1988
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27962, Plymouth, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,543 (100%) |
| Owner Occupied HU | 1,832 (51.7%) |
| Renter Occupied HU | 1,108 (31.3%) |
| Vacant Housing Units | 603 (17.0%) |
| Median Home Value | $121,184 |
| Average Home Value | $169,337 |
Housing Distribution
Address Breakdown
Residential
3,021
Single Family
2,990
Multi-Family
31
Businesses
328
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
Single Family
Built in 1988
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27962, Plymouth, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,543 (100%) |
| Owner Occupied HU | 1,832 (51.7%) |
| Renter Occupied HU | 1,108 (31.3%) |
| Vacant Housing Units | 603 (17.0%) |
| Median Home Value | $121,184 |
| Average Home Value | $169,337 |
Housing Distribution
Address Breakdown
Residential
3,021
Single Family
2,990
Multi-Family
31
Businesses
328
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices