500 Umstead Dr #105D, Chapel Hill, NC, 27516 | $351/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1098 sft

1045 S 3rd St, Mebane, NC, 27302

1 Bed
1 Bath
518 sft

121 Purefoy Rd, Chapel Hill, NC, 27514

3 Bed
2 Bath
2229 sft

5614 Efland Cedar Grove Rd, Cedar Grove, NC, 27231

3 Bed
2 Bath
1429 sft

7026 Caviness Jordan Rd, Cedar Grove, NC, 27231

Nearby investment properties with comparable prices

Investment Property+ 2 more

2 Bed
1 Bath
840 sft

301 Dunstan Ave, Durham, NC, 27707

1 Bed
1 Bath
560 sft

3829 Us Highway 70 E, Durham, NC, 27703

3 Bed
1 Bath
1198 sft

1806 Haverford St, Durham, NC, 27705

3 Bed
2 Bath
1112 sft

245 Hanks Loop Rd, Pittsboro, NC, 27312

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

Investment property for sale in Chapel Hill at 500 Umstead Dr #105D, Chapel Hill, NC, 27516 uses $58,311 cash to close to unlock $4,211/yr annual cash flow and $351/mo monthly cash flow. Total monthly income runs $1,692/mo, and a $861/mo payment keeps the spread at $351/mo. Purchase price stands at $175,900, and rental yield measures 11.54% with $1,692/mo rent. Return on cash invested shows 27.13% in year one, and 5% annual appreciation builds toward $48,598 over five years. Five-year ROI reaches 143.46% and total cumulative return in cash records $83,653. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,692/mo property income covering a $861/mo payment rather than investor’s personal income.

Condo

Built in 1972

N/A lot

$N/A/sqft

$269 monthly HOA