3018 Bayview DrVassNC28394
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
Investment Highlights
Rental property for sale in Vass at 3018 Bayview Dr, Vass, NC, 28394 generates $2,640/mo in rent and, after a $1,998/mo payment, leaves $152/mo in cash flow. Total monthly income is $2,640/mo, and annual cash flow is $1,825/yr on $135,332 invested. Return on cash invested sits at 21.26% in year one, and rental yield is 7.76% on a $408,240 entry. Equity gained on principal adds $2,634/yr, while 5% annual appreciation builds toward $112,789 over five years. Five-year ROI reaches 109.97% and total cumulative return in cash sums $148,823. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,640/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28394, Vass, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,826 (100%) |
| Owner Occupied HU | 1,900 (67.2%) |
| Renter Occupied HU | 616 (21.8%) |
| Vacant Housing Units | 310 (11.0%) |
| Median Home Value | $346,532 |
| Average Home Value | $432,871 |
Housing Distribution
Address Breakdown
Residential
2,565
Single Family
2,565
Multi-Family
0
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Team • D.R. Horton - Raleigh South
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A