2505 Woodie DrWendellNC27591
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 2505 Woodie Dr, Wendell, NC, 27591 in Wendell speaks for itself: 12.71% gross on a $262,000 price, generating $2,776/mo in rent and $1,179/mo in net income after the $1,178/mo debt service. DSCR 2.36, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,146 stacks alongside $72,386 in projected five-year appreciation and $2,413/yr in principal reduction. Projected total cumulative return: $175,158.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.7% | 5.9% |
| Monthly Cash Flow | $1,179 | $1,800 |
City averages based on Wendell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,776 |
| Total Monthly Debt Service | $1,493 |
| DSCR Ratio | 1.86x |
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 2001
0.89 Acres lot
$N/A/sqft
No HOA
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 2001
0.89 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Anson • Northside Realty Inc.
Mls Name: Doorify MLS
Mls Provider:
Mls ID: #10101243
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.