512 Gordon St #405DurhamNC27701
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 Durham at 512 Gordon St #405, Durham, NC, 27701 offers a 8% rental yield on a $634,990 purchase with $4,235/mo rent. Total monthly income registers $4,235/mo, and a $3,108/mo payment leaves $148/mo available for distribution. Annual cash flow reaches $1,776/yr on $208,912 to close, and return on cash invested stands at 20.91% in year one. Equity gained on principal adds $4,097/yr while 5% annual appreciation supports $175,436 over five years. Portfolio math shows five-year ROI at 108.52% and total cumulative return in cash at $226,721. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,235/mo property income against a $3,108/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
871.20 sqft lot
$N/A/sqft
$217 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27701, Durham, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,573 (100%) |
| Owner Occupied HU | 3,590 (23.1%) |
| Renter Occupied HU | 9,727 (62.5%) |
| Vacant Housing Units | 2,256 (14.5%) |
| Median Home Value | $541,162 |
| Average Home Value | $585,584 |
Housing Distribution
Address Breakdown
Residential
13,401
Single Family
8,169
Multi-Family
5,232
Businesses
1,288
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rylie Balmes • Copper Builders Inc
Mls Name: Doorify MLS
Mls Provider:
Mls ID: #10111156
Disclaimer: The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS. Copyright 2025 Doorify MLS of North Carolina. All rights reserved.