2765 Andrea Dr, Creedmoor, NC, 27522 | $502/mo Cash Flow

Pending

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1068 sft

2018 Athens Ave, Durham, NC, 27707

3 Bed
3 Bath
1524 sft

102 Harvest Oaks Ln UNIT 38, Durham, NC, 27703

3 Bed
3 Bath
1650 sft

1137 Amber Shadow Dr, Durham, NC, 27703

2 Bed
3 Bath
1231 sft

1313 Legacy Greene Ave, Wake Forest, NC, 27587

Nearby investment properties with comparable prices

3 Bed
1 Bath
930 sft

2512 Highland Ave, Durham, NC, 27704

3 Bed
2 Bath
1621 sft

6641 Woodlawn Dr, Oxford, NC, 27565

2 Bed
2 Bath
1184 sft

7220 Shellburne Dr, Raleigh, NC, 27612

3 Bed
3 Bath
1416 sft

6397 New Market Way, Raleigh, NC, 27615

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Creedmoor at 2765 Andrea Dr, Creedmoor, NC, 27522 offers a 9.39% rental yield on a $289,900 purchase with $2,269/mo rent. Total monthly income registers $2,269/mo, and a $1,419/mo payment leaves $502/mo available for distribution. Annual cash flow reaches $6,025/yr on $96,102 to close, and return on cash invested stands at 26.18% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,094 over five years. Portfolio math shows five-year ROI at 136.39% and total cumulative return in cash at $131,073. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,269/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1998

10,018 sqft lot

$N/A/sqft

No HOA