3080 Colony Rd #3080C, Durham, NC, 27705 | $481/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1146 sft

606 Oak Tree Dr, Chapel Hill, NC, 27517

2 Bed
2 Bath
1025 sft

17 Crystal Oaks Ct, Durham, NC, 27707

1 Bed
1 Bath
986 sft

501 Finsbury St APT 100, Durham, NC, 27703

2 Bed
2 Bath
1254 sft

6120 Sunpointe Dr APT 102, Raleigh, NC, 27606

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
1 Bath
798 sft

617 Bacon St, Durham, NC, 27703

2 Bed
2 Bath
855 sft

600 Audubon Lake Dr APT 2C24, Durham, NC, 27713

2 Bed
1 Bath
1002 sft

1465 Maplewood Dr, Durham, NC, 27704

2 Bed
1 Bath
772 sft

617 Bernice St, Durham, NC, 27703

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

Rental property for sale in Durham at 3080 Colony Rd #3080C, Durham, NC, 27705 generates $2,005/mo in rent and, after a $1,224/mo payment, leaves $481/mo in cash flow. Total monthly income is $2,005/mo, and annual cash flow is $5,772/yr on $82,875 invested. Return on cash invested sits at 26.87% in year one, and rental yield is 9.62% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 140.06% and total cumulative return in cash sums $116,074. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,005/mo property income rather than buyer’s personal income.

Condo

Built in 1972

N/A lot

$N/A/sqft

No HOA