118 Brandi DrRolesvilleNC27571
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 Rolesville at 118 Brandi Dr, Rolesville, NC, 27571 offers $3,122/mo rent that, after a $2,203/mo payment, leaves $379/mo cash flow. Total monthly income is $3,122/mo, and annual cash flow is $4,548/yr on $149,175 cash. Return on cash invested measures 22.96% in year one, and rental yield stands at 8.33% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 119.05% and total cumulative return in cash reaches $177,594. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,122/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27571, Rolesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,358 (100%) |
| Owner Occupied HU | 2,895 (86.2%) |
| Renter Occupied HU | 335 ( 10.0%) |
| Vacant Housing Units | 128 ( 3.8%) |
| Median Home Value | $549,943 |
| Average Home Value | $583,512 |
Housing Distribution
Address Breakdown
Residential
3,311
Single Family
3,239
Multi-Family
72
Businesses
287
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristina Ellis-Godoy • Triangle Specialist
Mls Name: Doorify MLS
Mls ID: #10130237