Bedford Plan, Wheatfield Estates, Statesville, NC, 28677 | $597/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2385 sft

13035 Artisan Hill Dr, Huntersville, NC, 28078

3 Bed
2 Bath
1372 sft

860 Jetton St UNIT 59, Davidson, NC, 28036

3 Bed
3 Bath
3524 sft

4160 Isle Of Pines Dr, Denver, NC, 28037

Rental Income+ 1 more

4 Bed
3 Bath
2571 sft

108 Hillston Ln, Mooresville, NC, 28115

Nearby investment properties with comparable prices

5 Bed
3 Bath
2578 sft

286 W 18th St, Kannapolis, NC, 28081

Newberry Plan, The Meadows at Laurelbrook

3 Bed
3 Bath
2165 sft

Newberry Plan, The Meadows at Laurelbrook, Sherrills Ford, NC, 28673

5 Bed
3 Bath
2511 sft

137 Way Cross Ln, Troutman, NC, 28166

6 Bed
4 Bath
3130 sft

1170 Kildare Dr #77, Salisbury, NC, 28146

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 Bedford Plan, Wheatfield Estates, Statesville, NC, 28677 earns $597/mo cash flow from $3,540/mo rent with a $2,364/mo payment. Total monthly income totals $3,540/mo, and annual cash flow totals $7,158/yr on $160,081 capital. ROI tracks 24.38% on current figures, and rental yield reads 8.8% at a $482,900 purchase. Equity gained on principal adds $3,116/yr, and 5% annual appreciation supports $133,416 over five years. Five-year ROI reaches 126.7% and total cumulative return in cash sums $202,827. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,540/mo property income instead of your personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA