2113 Port Royal RdRaleighNC27609
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 Raleigh at 2113 Port Royal Rd, Raleigh, NC, 27609 offers $4,682/mo rent that, after a $1,955/mo payment, leaves $2,093/mo cash flow. Total monthly income is $4,682/mo, and annual cash flow is $25,114/yr on $132,418 cash. Return on cash invested measures 38.88% in year one, and rental yield stands at 14.07% at a $399,450 entry. Equity gained on principal adds $2,578/yr while 5% annual appreciation compounds into $110,361 by year five. Five-year ROI records 204.92% and total cumulative return in cash reaches $271,355. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,682/mo property income versus a $1,955/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27609, Raleigh, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,512 (100%) |
| Owner Occupied HU | 8,252 (40.2%) |
| Renter Occupied HU | 10,501 (51.2%) |
| Vacant Housing Units | 1,759 ( 8.6%) |
| Median Home Value | $533,480 |
| Average Home Value | $626,808 |
Housing Distribution
Address Breakdown
Residential
19,413
Single Family
12,136
Multi-Family
7,277
Businesses
2,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Shover • Coldwell Banker HPW
Mls Name: Doorify MLS
Mls Provider:
Mls ID: #10094702
Disclaimer: The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS. Copyright 2025 Doorify MLS of North Carolina. All rights reserved.