54206 Marlin Ct LOT 31FriscoNC27936
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 Frisco at 54206 Marlin Ct LOT 31, Frisco, NC, 27936 offers a 8.95% rental yield on a $699,000 purchase with $5,214/mo rent. Total monthly income registers $5,214/mo, and a $3,421/mo payment leaves $954/mo available for distribution. Annual cash flow reaches $11,450/yr on $229,971 to close, and return on cash invested stands at 25.04% in year one. Equity gained on principal adds $4,511/yr while 5% annual appreciation supports $193,121 over five years. Portfolio math shows five-year ROI at 130.2% and total cumulative return in cash at $299,426. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,214/mo property income against a $3,421/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
N/A 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: Brittany Bair • Keller Williams - Outer Banks
Mls Name: OBAR
Mls ID: #129526