153 Kelly DriveBeaufortNC28516
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 Beaufort at 153 Kelly Drive, Beaufort, NC, 28516 priced at $425,000 pairs $3,786/mo rent with $1,196/mo cash flow after a $2,080/mo payment. Total monthly income equals $3,786/mo, and annual cash flow comes to $14,352/yr on $140,888 invested. Return on cash invested is 30.1% in year one, and rental yield stands at 10.69% on a $425,000 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,420 by year five. Five-year ROI measures 157.35% and total cumulative return in cash reaches $221,681. For financing, Ziffy Mortgage’s DSCR program evaluates $3,786/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1984
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28516, Beaufort, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,617 (100%) |
| Owner Occupied HU | 4,126 (54.2%) |
| Renter Occupied HU | 1,501 (19.7%) |
| Vacant Housing Units | 1,990 (26.1%) |
| Median Home Value | $393,935 |
| Average Home Value | $475,994 |
Housing Distribution
Address Breakdown
Residential
6,483
Single Family
6,209
Multi-Family
274
Businesses
582
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Copeland Bernauer Team • Coldwell Banker Sea Coast AB
Mls Name: Hive MLS
Mls ID: #100539262