20 Two Swans LnFlat RockNC28731
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
Investment property for sale in Flat Rock at 20 Two Swans Ln, Flat Rock, NC, 28731 with 5% annual appreciation on a $162,000 basis while $1,287/mo rent supports operations. Total monthly income totals $1,287/mo and a $793/mo payment preserves $300/mo for cash returns. Annual cash flow comes to $3,595/yr on $53,703 deployed, and return on cash invested reaches 26.6% in year one. Equity gained on principal adds $1,045/yr, and five-year appreciation sums $44,758 alongside rental yield of 9.53%. Five-year ROI measures 138.66% and total cumulative return in cash totals $74,465.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,287/mo property income versus a $793/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28731, Flat Rock, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,837 (100%) |
| Owner Occupied HU | 3,286 (67.9%) |
| Renter Occupied HU | 759 (15.7%) |
| Vacant Housing Units | 792 (16.4%) |
| Median Home Value | $426,195 |
| Average Home Value | $467,902 |
Housing Distribution
Address Breakdown
Residential
4,517
Single Family
4,376
Multi-Family
141
Businesses
351
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Simple Life
Mls Name: Simple Life
Mls ID: #N/A