31 Denali LnWaynesvilleNC28786
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
Investment property for sale in Waynesville at 31 Denali Ln, Waynesville, NC, 28786 listed at $399,700 pairs $2,942/mo rent with a $1,956/mo payment to leave $506/mo cash flow. Total monthly income runs $2,942/mo, and annual cash flow reaches $6,076/yr on $132,501 cash to close. Return on cash invested measures 24.49% in year one, and rental yield registers 8.83% at a $399,700 basis. Equity gained on principal adds $2,579/yr, and annual property appreciation at 5% supports $110,430 by year five. Five-year ROI tracks 127.33% and total cumulative return in cash totals $168,714. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,942/mo property income relative to a $1,956/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2006
0.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28786, Waynesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,175 (100%) |
| Owner Occupied HU | 6,981 (57.3%) |
| Renter Occupied HU | 3,128 (25.7%) |
| Vacant Housing Units | 2,066 (17.0%) |
| Median Home Value | $297,270 |
| Average Home Value | $346,300 |
Housing Distribution
Address Breakdown
Residential
11,130
Single Family
10,582
Multi-Family
548
Businesses
1,261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Sugg • RE/MAX Executive
Mls Name: Canopy MLS as distributed by MLS GRID
Mls ID: #4251983