Brandon Plan, Wildbrook VillageWaynesvilleNC28785
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 Waynesville at Brandon Plan, Wildbrook Village, Waynesville, NC, 28785 offers a 9.64% rental yield on a $365,990 purchase with $2,939/mo rent. Total monthly income registers $2,939/mo, and a $1,791/mo payment leaves $709/mo available for distribution. Annual cash flow reaches $8,506/yr on $121,326 to close, and return on cash invested stands at 26.92% in year one. Equity gained on principal adds $2,362/yr while 5% annual appreciation supports $101,116 over five years. Portfolio math shows five-year ROI at 140.31% and total cumulative return in cash at $170,238. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,939/mo property income against a $1,791/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28785, Waynesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,364 (100%) |
| Owner Occupied HU | 3,217 (60.0%) |
| Renter Occupied HU | 682 (12.7%) |
| Vacant Housing Units | 1,465 (27.3%) |
| Median Home Value | $349,783 |
| Average Home Value | $420,626 |
Housing Distribution
Address Breakdown
Residential
4,535
Single Family
4,535
Multi-Family
0
Businesses
107
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