107 Thornbury St, Clayton, NC, 27527 | $198/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1583 sft

105 Hinton Ct, Clayton, NC, 27527

3 Bed
2 Bath
1589 sft

1933 Castle Pines Dr, Raleigh, NC, 27604

3 Bed
3 Bath
1417 sft

7301 Turtleneck Ct, Raleigh, NC, 27616

3 Bed
2 Bath
1765 sft

240 Northview Dr, Middlesex, NC, 27557

Nearby investment properties with comparable prices

3 Bed
2 Bath
1634 sft

100 Brook Rock Ln, Garner, NC, 27529

3 Bed
2 Bath
1669 sft

704 Topleaf Ct, Garner, NC, 27529

4 Bed
3 Bath
2095 sft

756 Shepard Rock Dr, Zebulon, NC, 27597

3 Bed
2 Bath
1400 sft

115 Old Meadowbrook Dr, Garner, NC, 27529

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Clayton at 107 Thornbury St, Clayton, NC, 27527 priced at $420,000 pairs $2,758/mo rent with $198/mo cash flow after a $2,056/mo payment. Total monthly income equals $2,758/mo, and annual cash flow comes to $2,376/yr on $139,230 invested. Return on cash invested is 21.62% in year one, and rental yield stands at 7.88% on a $420,000 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,038 by year five. Five-year ROI measures 111.86% and total cumulative return in cash reaches $155,743. For financing, Ziffy Mortgage’s DSCR program evaluates $2,758/mo property income against a $2,056/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2017

0.25 Acres lot

$N/A/sqft

No HOA