981 State Highway 54 W, Chapel Hill, NC, 27516 | $843/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1991 sft

712 Sutter Gate Ln, Morrisville, NC, 27560

3 Bed
2 Bath
1398 sft

8 Brevard Ct, Durham, NC, 27713

2 Bed
2 Bath
1514 sft

1004 Sounding Ln, Durham, NC, 27703

2 Bed
2 Bath
1492 sft

1019 Santiago St, Durham, NC, 27703

Nearby investment properties with comparable prices

2 Bed
3 Bath
1029 sft

137 Friar Ln, Carrboro, NC, 27510

3 Bed
1 Bath
1028 sft

417 Ashburn St, Graham, NC, 27253

3 Bed
3 Bath
2052 sft

5566 Foothills Ct, Snow Camp, NC, 27349

Rental Income+ 1 more

4 Bed
2 Bath
1914 sft

2209 Concord St, Durham, NC, 27707

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 Chapel Hill at 981 State Highway 54 W, Chapel Hill, NC, 27516 generates $2,519/mo in rent and, after a $1,346/mo payment, leaves $843/mo in cash flow. Total monthly income is $2,519/mo, and annual cash flow is $10,116/yr on $91,163 invested. Return on cash invested sits at 31.01% in year one, and rental yield is 10.99% on a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 162.21% and total cumulative return in cash sums $147,875. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,519/mo property income rather than buyer’s personal income.

Single Family

Built in 1892

3.01 Acres lot

$N/A/sqft

No HOA