82 Forest Oaks Dr, Durham, NC, 27705 | $14/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1218 sft

809 Felicia St, Durham, NC, 27704

2 Bed
1 Bath
921 sft

2508 Albany St, Durham, NC, 27705

1 Bed
2 Bath
1038 sft

2520 Friedland Pl APT 202, Raleigh, NC, 27617

3 Bed
2 Bath
1354 sft

2106 Aiken Ave, Durham, NC, 27704

Nearby investment properties with comparable prices

3 Bed
1 Bath
1200 sft

606 28th St, Butner, NC, 27509

2 Bed
3 Bath
1029 sft

137 Friar Ln, Carrboro, NC, 27510

1 Bed
1 Bath
571 sft

3291 Mill Run #149, Raleigh, NC, 27612

Investment Property+ 1 more

2 Bed
2 Bath
1130 sft

243 Schultz St #234, Chapel Hill, NC, 27514

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

Rental property for sale in Durham at 82 Forest Oaks Dr, Durham, NC, 27705 priced at $275,000 converts $1,968/mo rent into $14/mo cash flow after a $1,346/mo obligation. Total monthly income equals $1,968/mo, and annual cash flow totals $168/yr on $91,163 invested. Return on cash invested prints 20.09% in year one, and rental yield reads 8.59% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 105.02% and total cumulative return in cash sums $95,735. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,968/mo property income covering a $1,346/mo payment, not borrower’s personal income.

Townhouse

Built in 1988

1,306 sqft lot

$N/A/sqft

$278 monthly HOA