3619 Whitney Way, Terrell, NC, 28682 | $245/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1395 sft

18812 Ramsey Cove Dr, Cornelius, NC, 28031

3 Bed
2 Bath
1240 sft

177 Highland Woods Ct, Denver, NC, 28037

3 Bed
2 Bath
1728 sft

105 Kiser Ln, Statesville, NC, 28677

2 Bed
2 Bath
1064 sft

920 Jetton St UNIT 40, Davidson, NC, 28036

Nearby investment properties with comparable prices

3 Bed
3 Bath
1665 sft

Whitman Plan, Sullivan Farm, Statesville, NC, 28625

3 Bed
2 Bath
1233 sft

1781 Herbie Cir, Newton, NC, 28658

3 Bed
3 Bath
1674 sft

176 Waterlynn Ridge Rd, Mooresville, NC, 28117

4 Bed
3 Bath
2163 sft

1113 Foxberry Ln #18, Maiden, NC, 28650

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 Terrell at 3619 Whitney Way, Terrell, NC, 28682 offers $2,591/mo rent that, after a $1,884/mo payment, leaves $245/mo cash flow. Total monthly income is $2,591/mo, and annual cash flow is $2,940/yr on $127,628 cash. Return on cash invested measures 22.21% in year one, and rental yield stands at 8.08% at a $385,000 entry. Equity gained on principal adds $2,484/yr while 5% annual appreciation compounds into $106,368 by year five. Five-year ROI records 115.06% and total cumulative return in cash reaches $146,854. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,591/mo property income versus a $1,884/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

0.16 Acres lot

$N/A/sqft

No HOA