31 Harrow Ter, Roxboro, NC, 27574 | $466/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1550 sft

115 Macwood Dr, Durham, NC, 27712

3 Bed
2 Bath
1438 sft

78 Cross Creek Ct, Timberlake, NC, 27583

3 Bed
2 Bath
1249 sft

5300 Whippoorwill St, Durham, NC, 27704

3 Bed
2 Bath
1301 sft

401 Crestview Dr, Durham, NC, 27712

Nearby investment properties with comparable prices

3 Bed
2 Bath
1263 sft

1326 Stephens Dr, Roxboro, NC, 27573

2 Bed
2 Bath
1135 sft

14 Stone Village Ct, Durham, NC, 27704

4 Bed
3 Bath
1802 sft

216 Maggie Ln, Roxboro, NC, 27573

4 Bed
2 Bath
1401 sft

61 Lillian Ct, Roxboro, NC, 27573

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 Roxboro at 31 Harrow Ter, Roxboro, NC, 27574 priced at $299,000 pairs $2,430/mo rent with $466/mo cash flow after a $1,463/mo payment. Total monthly income equals $2,430/mo, and annual cash flow comes to $5,587/yr on $99,119 invested. Return on cash invested is 25.55% in year one, and rental yield stands at 9.75% on a $299,000 basis. Equity gained on principal adds $1,929/yr, and 5% annual appreciation accumulates to $82,608 by year five. Five-year ROI measures 133.57% and total cumulative return in cash reaches $132,394. For financing, Ziffy Mortgage’s DSCR program evaluates $2,430/mo property income against a $1,463/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2022

8,276 sqft lot

$N/A/sqft

$33 monthly HOA