Berkeley Plan, Harbor WatchStatesvilleNC28677
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayBerkeley Plan, Harbor Watch, Statesville, NC, 28677 in Statesville is priced for appreciation, not yield. Rental yield 4.83%. At $985,000 with a 4.83% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $272,137 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.89) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $238,680.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 8.5% |
| Monthly Cash Flow | $(2,092) | $300 |
City averages based on Statesville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,961 |
| Total Monthly Debt Service | $5,661 |
| DSCR Ratio | 0.70x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$50 monthly HOA
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
$50 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Greybrook Homes
Mls Name: Greybrook Homes
Mls ID: #N/A