93 Thornbury St, Clayton, NC, 27527 | $181/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1670 sft

4945 Liverpool Ln, Raleigh, NC, 27604

3 Bed
4 Bath
2058 sft

1361 Still Monument Way, Raleigh, NC, 27603

3 Bed
3 Bath
2389 sft

Lenoir Plan, Crescent Mills, Clayton, NC, 27520

3 Bed
3 Bath
2467 sft

13101 Brantley Woods Rd, Zebulon, NC, 27597

Nearby investment properties with comparable prices

3 Bed
3 Bath
2551 sft

8019 Satillo Ln, Raleigh, NC, 27616

4 Bed
3 Bath
2113 sft

5513 Enoree Ln, Raleigh, NC, 27616

4 Bed
3 Bath
1991 sft

1100 Ursa Major Ct, Wendell, NC, 27591

3 Bed
3 Bath
1721 sft

276 White Oak Garden Way #210, Garner, NC, 27529

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

Investment property for sale in Clayton at 93 Thornbury St, Clayton, NC, 27527 uses $149,175 cash to close to unlock $2,172/yr annual cash flow and $181/mo monthly cash flow. Total monthly income runs $2,924/mo, and a $2,203/mo payment keeps the spread at $181/mo. Purchase price stands at $450,000, and rental yield measures 7.8% with $2,924/mo rent. Return on cash invested shows 21.36% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 110.51% and total cumulative return in cash records $164,850. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,924/mo property income covering a $2,203/mo payment rather than investor’s personal income.

Single Family

Built in 2017

10,454 sqft lot

$N/A/sqft

No HOA