2504 Bailey RdWilliamstonNC27892
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Williamston rental at 2504 Bailey Rd, Williamston, NC, 27892 sits in the solid-income band: 9.13% gross yield, $1,407/mo rent, $280/mo net after the $831/mo debt service, DSCR 1.69. Entry price of $184,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $51,084 and $1,703/yr in principal reduction bring total cumulative return to $88,136.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $280 | $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 | $1,407 |
| Total Monthly Debt Service | $1,053 |
| DSCR Ratio | 1.34x |
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.
Manufactured
Built in 2000
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27892, Williamston, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,750 (100%) |
| Owner Occupied HU | 3,902 (57.8%) |
| Renter Occupied HU | 1,985 (29.4%) |
| Vacant Housing Units | 863 (12.8%) |
| Median Home Value | $157,970 |
| Average Home Value | $182,203 |
Housing Distribution
Address Breakdown
Residential
6,298
Single Family
6,259
Multi-Family
39
Businesses
658
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
Manufactured
Built in 2000
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27892, Williamston, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,750 (100%) |
| Owner Occupied HU | 3,902 (57.8%) |
| Renter Occupied HU | 1,985 (29.4%) |
| Vacant Housing Units | 863 (12.8%) |
| Median Home Value | $157,970 |
| Average Home Value | $182,203 |
Housing Distribution
Address Breakdown
Residential
6,298
Single Family
6,259
Multi-Family
39
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alyssa Jordan • Movil Realty
Mls Name: Doorify MLS
Mls ID: #10139111