213 Johnson StHaw RiverNC27258
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 213 Johnson St, Haw River, NC, 27258 in Haw River speaks for itself: 10.56% gross on a $225,000 price, generating $1,980/mo in rent and $609/mo in net income after the $1,012/mo debt service. DSCR 1.96, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $7,305 stacks alongside $62,163 in projected five-year appreciation and $2,072/yr in principal reduction. Projected total cumulative return: $124,368.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $609 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $1,282 |
| DSCR Ratio | 1.54x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1955
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27258, Haw River, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,392 (100%) |
| Owner Occupied HU | 2,517 (74.2%) |
| Renter Occupied HU | 647 (19.1%) |
| Vacant Housing Units | 228 ( 6.7%) |
| Median Home Value | $308,799 |
| Average Home Value | $311,872 |
Housing Distribution
Address Breakdown
Residential
3,258
Single Family
3,258
Multi-Family
0
Businesses
149
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
Single Family
Built in 1955
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27258, Haw River, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,392 (100%) |
| Owner Occupied HU | 2,517 (74.2%) |
| Renter Occupied HU | 647 (19.1%) |
| Vacant Housing Units | 228 ( 6.7%) |
| Median Home Value | $308,799 |
| Average Home Value | $311,872 |
Housing Distribution
Address Breakdown
Residential
3,258
Single Family
3,258
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jay A Jackson • Coldwell Banker HPW
Mls Name: Doorify MLS
Mls ID: #10124030