1221 Opal Ln, Durham, NC, 27705 | $689/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2386 sft

Millhaven Plan, Phillips Valley, Durham, NC, 27703

4 Bed
4 Bath
2390 sft

1016 Manorhaven Dr, Durham, NC, 27703

- Bed
3 Bath
4014 sft

9017 Winged Thistle Ct, Raleigh, NC, 27617

5 Bed
5 Bath
4149 sft

7025 Talton Ridge Dr, Cary, NC, 27519

Nearby investment properties with comparable prices

5 Bed
5 Bath
4017 sft

Yates II Plan, Sweetbrier, Durham, NC, 27703

3 Bed
3 Bath
2535 sft

1134 Masters Place Way, Durham, NC, 27703

4 Bed
3 Bath
3528 sft

4107 Sweet Ivy Lndg, Durham, NC, 27703

3 Bed
3 Bath
2533 sft

1109 Prominence Dr, Durham, NC, 27712

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 Durham at 1221 Opal Ln, Durham, NC, 27705 uses $251,652 cash to close to unlock $8,269/yr annual cash flow and $689/mo monthly cash flow. Total monthly income runs $5,351/mo, and a $3,744/mo payment keeps the spread at $689/mo. Purchase price stands at $764,900, and rental yield measures 8.39% with $5,351/mo rent. Return on cash invested shows 23.35% in year one, and 5% annual appreciation builds toward $211,328 over five years. Five-year ROI reaches 121.13% and total cumulative return in cash records $304,816. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,351/mo property income covering a $3,744/mo payment rather than investor’s personal income.

Single Family

Built in 2026

10,018 sqft lot

$N/A/sqft

No HOA