110 Johnson RdHayesvilleNC28904
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 Hayesville at 110 Johnson Rd, Hayesville, NC, 28904 offers $2,260/mo rent that, after a $1,415/mo payment, leaves $498/mo cash flow. Total monthly income is $2,260/mo, and annual cash flow is $5,978/yr on $95,804 cash. Return on cash invested measures 26.15% in year one, and rental yield stands at 9.38% at a $289,000 entry. Equity gained on principal adds $1,865/yr while 5% annual appreciation compounds into $79,845 by year five. Five-year ROI records 136.22% and total cumulative return in cash reaches $130,502. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,260/mo property income versus a $1,415/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28904, Hayesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,753 (100%) |
| Owner Occupied HU | 3,559 (52.7%) |
| Renter Occupied HU | 944 (14.0%) |
| Vacant Housing Units | 2,250 (33.3%) |
| Median Home Value | $409,328 |
| Average Home Value | $448,304 |
Housing Distribution
Address Breakdown
Residential
5,072
Single Family
5,072
Multi-Family
0
Businesses
430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shelly Haney • REMAX Town & Country - Hiawassee
Mls Name: NGBOR
Mls ID: #419761