Belhaven Plan, Villas at Sherrills FordTerrellNC28682








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 Terrell at Belhaven Plan, Villas at Sherrills Ford, Terrell, NC, 28682 at $397,990 posts ROI 22% with $230/mo cash flow from $2,656/mo rent. Total monthly income equals $2,656/mo, and annual cash flow records $2,765/yr on $131,934 to close. Return on cash invested measures 22% and rental yield reads 8.01% at the current $397,990. Equity gained on principal adds $2,568/yr, and 5% annual appreciation supports $109,957 by year five. Five-year ROI prints 113.97% and total cumulative return in cash totals $150,369.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,656/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
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








