Aria Plan, Beaver Creek, Statesville, NC, 28677 | $279/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1418 sft

538 Salisbury Rd, Statesville, NC, 28677

2 Bed
2 Bath
1054 sft

104 Pier 33 Dr UNIT 308, Mooresville, NC, 28117

3 Bed
1 Bath
1416 sft

1262 Shearers Rd, Mooresville, NC, 28115

2 Bed
2 Bath
1348 sft

980 Bear Poplar Rd, Cleveland, NC, 27013

Nearby investment properties with comparable prices

$ 279,900

ROI

Cash Flow/m

3 Bed
2 Bath
1570 sft

136 Burleson Point, Woodleaf, NC, 27054

3 Bed
2 Bath
1710 sft

129 Patchwork Dr, Statesville, NC, 28677

3 Bed
3 Bath
1348 sft

2655 N Ashe Ave, Newton, NC, 28658

2 Bed
2 Bath
1669 sft

215 Magnolia St, Statesville, NC, 28677

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 Statesville at Aria Plan, Beaver Creek, Statesville, NC, 28677 earns $279/mo cash flow from $2,284/mo rent with a $1,610/mo payment. Total monthly income totals $2,284/mo, and annual cash flow totals $3,352/yr on $109,030 capital. ROI tracks 22.98% on current figures, and rental yield reads 8.33% at a $328,900 purchase. Equity gained on principal adds $2,122/yr, and 5% annual appreciation supports $90,869 over five years. Five-year ROI reaches 119.23% and total cumulative return in cash sums $129,997. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,284/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA