1075B Pine StPembrokeNC28372
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder1075B Pine St, Pembroke, NC, 28372 in Pembroke earns a respectable 7.71% gross yield at $175,750, but after the $790/mo mortgage the net cash flow is $58/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.43) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $48,556 over five years, making equity the dominant return driver. Total projected return: $70,372.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.2% |
| Monthly Cash Flow | $58 | $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 | $1,129 |
| Total Monthly Debt Service | $1,001 |
| DSCR Ratio | 1.13x |
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 2025
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28372, Pembroke, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,141 (100%) |
| Owner Occupied HU | 2,958 (57.5%) |
| Renter Occupied HU | 1,836 (35.7%) |
| Vacant Housing Units | 347 ( 6.7%) |
| Median Home Value | $145,486 |
| Average Home Value | $167,226 |
Housing Distribution
Address Breakdown
Residential
4,351
Single Family
3,576
Multi-Family
775
Businesses
344
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 2025
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28372, Pembroke, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,141 (100%) |
| Owner Occupied HU | 2,958 (57.5%) |
| Renter Occupied HU | 1,836 (35.7%) |
| Vacant Housing Units | 347 ( 6.7%) |
| Median Home Value | $145,486 |
| Average Home Value | $167,226 |
Housing Distribution
Address Breakdown
Residential
4,351
Single Family
3,576
Multi-Family
775
Businesses
344
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: NATALIE LEWIS • LEWIS REALTY
Mls Name: LPRMLS
Mls ID: #753426