Aynsley Plan, Village of WaxhawWaxhawNC28173
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
Rental property for sale in Waxhaw at Aynsley Plan, Village of Waxhaw, Waxhaw, NC, 28173 priced at $424,999 converts $3,132/mo rent into $542/mo cash flow after a $2,080/mo obligation. Total monthly income equals $3,132/mo, and annual cash flow totals $6,504/yr on $140,887 invested. Return on cash invested prints 24.53% in year one, and rental yield reads 8.84% against a $424,999 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,419 by year five. Five-year ROI reaches 127.47% and total cumulative return in cash sums $179,584. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,132/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28173, Waxhaw, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,726 (100%) |
| Owner Occupied HU | 19,959 (87.8%) |
| Renter Occupied HU | 2,103 ( 9.3%) |
| Vacant Housing Units | 664 ( 2.9%) |
| Median Home Value | $607,943 |
| Average Home Value | $684,101 |
Housing Distribution
Address Breakdown
Residential
22,303
Single Family
22,303
Multi-Family
0
Businesses
821
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A