BECKETT Plan, The Villas at Haywood GlenKnightdaleNC27545
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 Knightdale at BECKETT Plan, The Villas at Haywood Glen, Knightdale, NC, 27545 at $347,990 posts ROI 22.84% with $281/mo cash flow from $2,402/mo rent. Total monthly income equals $2,402/mo, and annual cash flow records $3,377/yr on $115,359 to close. Return on cash invested measures 22.84% and rental yield reads 8.28% at the current $347,990. Equity gained on principal adds $2,246/yr, and 5% annual appreciation supports $96,143 by year five. Five-year ROI prints 118.43% and total cumulative return in cash totals $136,615.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,402/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 27545, Knightdale, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,999 (100%) |
| Owner Occupied HU | 9,539 (68.1%) |
| Renter Occupied HU | 3,631 (25.9%) |
| Vacant Housing Units | 829 ( 5.9%) |
| Median Home Value | $401,653 |
| Average Home Value | $454,655 |
Housing Distribution
Address Breakdown
Residential
13,351
Single Family
11,091
Multi-Family
2,260
Businesses
884
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A