126 Johnson St, Chapel Hill, NC, 27516 | $161/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1112 sft

245 Hanks Loop Rd, Pittsboro, NC, 27312

1 Bed
1 Bath
704 sft

130 S Estes Dr APT J1, Chapel Hill, NC, 27514

1 Bed
1 Bath
576 sft

1309 Hudson Ave APT C8, Durham, NC, 27705

1 Bed
1 Bath
560 sft

3829 Us Highway 70 E, Durham, NC, 27703

Nearby investment properties with comparable prices

1 Bed
1 Bath
683 sft

600 Audubon Lake Dr APT 5A32, Durham, NC, 27713

1 Bed
1 Bath
655 sft

130 S Estes Dr #G, Chapel Hill, NC, 27514

3 Bed
2 Bath
1344 sft

2307 Saint Marys Rd, Hillsborough, NC, 27278

2 Bed
2 Bath
929 sft

1241 S 5th St APT B4, Mebane, NC, 27302

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

Rental property for sale in Chapel Hill at 126 Johnson St, Chapel Hill, NC, 27516 priced at $200,000 pairs $1,380/mo rent with $161/mo cash flow after a $979/mo payment. Total monthly income equals $1,380/mo, and annual cash flow comes to $1,932/yr on $66,300 invested. Return on cash invested is 22.82% in year one, and rental yield stands at 8.28% on a $200,000 basis. Equity gained on principal adds $1,291/yr, and 5% annual appreciation accumulates to $55,256 by year five. Five-year ROI measures 118.33% and total cumulative return in cash reaches $78,452. For financing, Ziffy Mortgage’s DSCR program evaluates $1,380/mo property income against a $979/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1962

0.25 Acres lot

$N/A/sqft

No HOA