404 N State StYadkinvilleNC27055
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 404 N State St, Yadkinville, NC, 27055 in Yadkinville: $2,120/mo in rent, $323/mo in net income, 8.63% gross yield, 1.60 DSCR, all at $295,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $81,503 in appreciation and $2,717/yr in principal paydown projects total cumulative return of $132,426.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $323 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,120 |
| Total Monthly Debt Service | $1,681 |
| DSCR Ratio | 1.26x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1947
1.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27055, Yadkinville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,410 (100%) |
| Owner Occupied HU | 4,276 (66.7%) |
| Renter Occupied HU | 1,432 (22.3%) |
| Vacant Housing Units | 702 (11.0%) |
| Median Home Value | $211,946 |
| Average Home Value | $259,221 |
Housing Distribution
Address Breakdown
Residential
5,810
Single Family
5,690
Multi-Family
120
Businesses
498
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
Single Family
Built in 1947
1.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27055, Yadkinville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,410 (100%) |
| Owner Occupied HU | 4,276 (66.7%) |
| Renter Occupied HU | 1,432 (22.3%) |
| Vacant Housing Units | 702 (11.0%) |
| Median Home Value | $211,946 |
| Average Home Value | $259,221 |
Housing Distribution
Address Breakdown
Residential
5,810
Single Family
5,690
Multi-Family
120
Businesses
498
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda K Shore • Real Broker LLC
Mls Name: Triad MLS
Mls ID: #1195825