2118 Willow Glen DrGrahamNC27253
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 Graham at 2118 Willow Glen Dr, Graham, NC, 27253 priced at $306,900 converts $2,070/mo rent into $50/mo cash flow after a $1,502/mo obligation. Total monthly income equals $2,070/mo, and annual cash flow totals $597/yr on $101,737 invested. Return on cash invested prints 20.5% in year one, and rental yield reads 8.09% against a $306,900 entry. Equity gained on principal adds $1,980/yr, while 5% annual appreciation compiles into $84,791 by year five. Five-year ROI reaches 106.49% and total cumulative return in cash sums $108,342. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,070/mo property income covering a $1,502/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
1,742 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27253, Graham, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,245 (100%) |
| Owner Occupied HU | 9,997 (61.5%) |
| Renter Occupied HU | 4,920 (30.3%) |
| Vacant Housing Units | 1,328 ( 8.2%) |
| Median Home Value | $296,247 |
| Average Home Value | $314,175 |
Housing Distribution
Address Breakdown
Residential
14,640
Single Family
14,223
Multi-Family
417
Businesses
894
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dayne Luck • LGI Realty NC, LLC
Mls Name: Doorify MLS
Mls Provider:
Mls ID: #10087068
Disclaimer: Some IDX listings have been excluded from this IDX display. Brokers make an effort to deliver accurate information, but buyers should independently verify any information on which they will rely in a transaction. The listing broker shall not be responsible for any typographical errors, misinformation, or misprints, and they shall be held totally harmless from any damages arising from reliance upon this data. This data is provided exclusively for consumers personal, non-commercial use. Closed (sold) listings may have been listed and/or sold by a real estate firm other than the firm(s) featured on this website. Closed data is not available until the sale of the property is recorded in the MLS. Home sale data is not an appraisal, CMA, competitive or comparative market analysis, or home valuation of any property. Listings marked with a Doorify MLS icon are provided courtesy of the Doorify MLS, of North Carolina, Internet Data Exchange Database. Brokers make an effort to deliver accurate information, but buyers should independently verify any information on which they will rely in a transaction. The listing broker shall not be responsible for any typographical errors, misinformation, or misprints, and they shall be held totally harmless from any damages arising from reliance upon this data. This data is provided exclusively for consumers personal, non-commercial use. Copyright 2025 Doorify MLS of North Carolina. All rights reserved.