831 Thrush DrVassNC28394
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 Vass at 831 Thrush Dr, Vass, NC, 28394 earns $276/mo cash flow from $3,019/mo rent with a $2,203/mo payment. Total monthly income totals $3,019/mo, and annual cash flow totals $3,312/yr on $149,175 capital. ROI tracks 22.13% on current figures, and rental yield reads 8.05% at a $450,000 purchase. Equity gained on principal adds $2,904/yr, and 5% annual appreciation supports $124,327 over five years. Five-year ROI reaches 114.61% and total cumulative return in cash sums $170,970. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,019/mo property income instead of your personal income.
Single Family
Built in 2016
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28394, Vass, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,826 (100%) |
| Owner Occupied HU | 1,900 (67.2%) |
| Renter Occupied HU | 616 (21.8%) |
| Vacant Housing Units | 310 (11.0%) |
| Median Home Value | $346,532 |
| Average Home Value | $432,871 |
Housing Distribution
Address Breakdown
Residential
2,565
Single Family
2,565
Multi-Family
0
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: CHRISTOPHER BAKER • GRANT-MURRAY HOMES
Mls Name: LPRMLS
Mls ID: #748017