120 Thyme Ln, Statesville, NC, 28677 | $781/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
760 sft

20016 Walter Henderson Rd, Cornelius, NC, 28031

3 Bed
1 Bath
1099 sft

333 W Wilson Ave, Mooresville, NC, 28115

Rental Income+ 1 more

3 Bed
2 Bath
1473 sft

322 Holland Cir, Statesville, NC, 28677

2 Bed
2 Bath
1407 sft

313 Garner Dr, Salisbury, NC, 28146

Nearby investment properties with comparable prices

3 Bed
2 Bath
1620 sft

302 Edwards Rd, Mooresville, NC, 28115

2 Bed
1 Bath
1056 sft

54 Walnut St, China Grove, NC, 28023

2 Bed
1 Bath
1200 sft

323 Caldwell Ave, Mooresville, NC, 28115

2 Bed
2 Bath
1154 sft

220 Parker Ave, Mooresville, NC, 28115

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

Investment property for sale in Statesville at 120 Thyme Ln, Statesville, NC, 28677 offers a 11.57% rental yield on a $220,000 purchase with $2,122/mo rent. Total monthly income registers $2,122/mo, and a $1,077/mo payment leaves $781/mo available for distribution. Annual cash flow reaches $9,372/yr on $72,930 to close, and return on cash invested stands at 32.76% in year one. Equity gained on principal adds $1,420/yr while 5% annual appreciation supports $60,782 over five years. Portfolio math shows five-year ROI at 171.62% and total cumulative return in cash at $125,159. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,122/mo property income against a $1,077/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2007

0.48 Acres lot

$N/A/sqft

No HOA