404 Andrews Rd, Durham, NC, 27705 | $151/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2105 sft

2562 Olive Chapel Rd, Apex, NC, 27502

3 Bed
3 Bath
2142 sft

2522 Olive Chapel Rd, Apex, NC, 27502

3 Bed
2 Bath
2184 sft

2854 Farmhouse Dr, Apex, NC, 27502

4 Bed
4 Bath
2227 sft

5005 Lambert Road Dr #56, Cary, NC, 27519

Nearby investment properties with comparable prices

3 Bed
3 Bath
1946 sft

1034 Westerland Way #210, Durham, NC, 27703

5 Bed
3 Bath
2704 sft

322 Shiloh Way, Mebane, NC, 27302

3 Bed
3 Bath
2289 sft

Callaway Plan, Chandler Run, Durham, NC, 27703

3 Bed
3 Bath
1744 sft

467 Panorama View Loop, Cary, NC, 27519

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 404 Andrews Rd, Durham, NC, 27705 generates $3,107/mo in rent and, after a $2,374/mo payment, leaves $151/mo in cash flow. Total monthly income is $3,107/mo, and annual cash flow is $1,812/yr on $160,778 invested. Return on cash invested sits at 21.04% in year one, and rental yield is 7.69% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 108.75% and total cumulative return in cash sums $174,842. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,107/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

10,018 sqft lot

$N/A/sqft

No HOA