54183 Osprey Way LOT 21FriscoNC27936
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
Rental property for sale in Frisco at 54183 Osprey Way LOT 21, Frisco, NC, 27936 generates $2,400/mo in rent, after a $4,400/mo payment. Total monthly income is $2,400/mo. Return on cash invested sits at 7.57% in year one, and rental yield is 3.2% on a $899,000 entry. Equity gained on principal adds $5,801/yr, while 5% annual appreciation builds toward $248,377 over five years. Five-year ROI reaches 36.52% and total cumulative return in cash sums $108,010. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Single Family
Built in 1999
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27936, Frisco, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 70 (100%) |
| Owner Occupied HU | 20 (28.6%) |
| Renter Occupied HU | 4 ( 5.7%) |
| Vacant Housing Units | 46 (65.7%) |
| Median Home Value | $557,692 |
| Average Home Value | $548,750 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
1
Multi-Family
0
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trisha Midgett & Team • Midgett Realty - Rodanthe
Mls Name: OBAR
Mls ID: #129868