412 Virginia Water DrRolesvilleNC27571
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 412 Virginia Water Dr, Rolesville, NC, 27571 earns $405/mo cash flow from $3,239/mo rent with a $2,276/mo payment. Total monthly income totals $3,239/mo, and annual cash flow totals $4,860/yr on $154,148 capital. ROI tracks 23.06% on current figures, and rental yield reads 8.36% at a $465,000 purchase. Equity gained on principal adds $3,001/yr, and 5% annual appreciation supports $128,471 over five years. Five-year ROI reaches 119.61% and total cumulative return in cash sums $184,379. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,239/mo property income instead of your personal income.
Single Family
Built in 2006
10,454 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: Brandie Upshaw • Relevate Real Estate Inc.
Mls Name: Doorify MLS
Mls ID: #10124121