2511 Brogden RdCreedmoorNC27522
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2511 Brogden Rd, Creedmoor, NC, 27522 in Creedmoor hard to pass up. The 25.23% gross yield on a $110,000 purchase results in $2,312/mo in rent and $1,642/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (4.67). Annual cash flow of $19,704, five-year appreciation of $30,391, and $1,013/yr in equity build-up combine for a projected total cumulative return of $147,277.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 25.2% | 6.2% |
| Monthly Cash Flow | $1,642 | $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 | $2,312 |
| Total Monthly Debt Service | $627 |
| DSCR Ratio | 3.69x |
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 1989
1.01 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 1989
1.01 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Phyllis Howard • Julie Wright Realty Group LLC
Mls Name: Doorify MLS
Mls Provider:
Mls ID: #10103114
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.