313 Marvel Dr #148RolesvilleNC27571
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 Rolesville at 313 Marvel Dr #148, Rolesville, NC, 27571 offers a 7.48% rental yield on a $461,460 purchase with $2,875/mo rent. Total monthly income registers $2,875/mo, and a $2,259/mo payment leaves $62/mo available for distribution. Annual cash flow reaches $747/yr on $152,974 to close, and return on cash invested stands at 20.4% in year one. Equity gained on principal adds $2,978/yr while 5% annual appreciation supports $127,493 over five years. Portfolio math shows five-year ROI at 105.36% and total cumulative return in cash at $161,176. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,875/mo property income against a $2,259/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27571, Rolesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,358 (100%) |
| Owner Occupied HU | 2,895 (86.2%) |
| Renter Occupied HU | 335 ( 10.0%) |
| Vacant Housing Units | 128 ( 3.8%) |
| Median Home Value | $549,943 |
| Average Home Value | $583,512 |
Housing Distribution
Address Breakdown
Residential
3,311
Single Family
3,239
Multi-Family
72
Businesses
287
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Romaine • Ashton Woods Homes
Mls Name: Doorify MLS
Mls ID: #10112958