206 Willow LnRosmanNC28772
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 Rosman at 206 Willow Ln, Rosman, NC, 28772 priced at $325,000 converts $2,238/mo rent into $257/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,238/mo, and annual cash flow totals $3,084/yr on $107,738 invested. Return on cash invested prints 22.77% in year one, and rental yield reads 8.26% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 118.04% and total cumulative return in cash sums $127,177. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,238/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 2003
5.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28772, Rosman, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 872 (100%) |
| Owner Occupied HU | 511 (58.6%) |
| Renter Occupied HU | 165 (18.9%) |
| Vacant Housing Units | 196 (22.5%) |
| Median Home Value | $279,878 |
| Average Home Value | $344,359 |
Housing Distribution
Address Breakdown
Residential
553
Single Family
553
Multi-Family
0
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Plyler • Lusso Realty
Mls Name: Canopy MLS as distributed by MLS GRID
Mls ID: #4290830