201 Big Forest Dr, Statesville, NC, 28677 | $281/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1080 sft

3435 E Ridge Rd, Salisbury, NC, 28144

3 Bed
2 Bath
- sft

129 Draughn Dr, Statesville, NC, 28677

2 Bed
2 Bath
1338 sft

1321 Arbor Dr, Salisbury, NC, 28144

3 Bed
1 Bath
1200 sft

1301 Jackson St, Kannapolis, NC, 28083

Nearby investment properties with comparable prices

2 Bed
2 Bath
1423 sft

315 Hidden Creek Cir, Salisbury, NC, 28147

3 Bed
2 Bath
1568 sft

110 Lambert Ln, Statesville, NC, 28677

3 Bed
1 Bath
1202 sft

1690 Midway Rd, Stony Point, NC, 28678

3 Bed
2 Bath
1610 sft

1003 Hawkinstown Rd, Salisbury, NC, 28144

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 Statesville at 201 Big Forest Dr, Statesville, NC, 28677 priced at $285,000 converts $2,018/mo rent into $281/mo cash flow after a $1,395/mo obligation. Total monthly income equals $2,018/mo, and annual cash flow totals $3,372/yr on $94,478 invested. Return on cash invested prints 23.48% in year one, and rental yield reads 8.5% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 121.85% and total cumulative return in cash sums $115,122. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,018/mo property income covering a $1,395/mo payment, not borrower’s personal income.

Single Family

Built in 2025

0.52 Acres lot

$N/A/sqft

No HOA