Cali Plan, Valleywood FarmsWaynesvilleNC28786
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 Cali Plan, Valleywood Farms, Waynesville, NC, 28786 uses $133,591 cash to close to unlock $8,489/yr annual cash flow and $707/mo monthly cash flow. Total monthly income runs $3,163/mo, and a $1,972/mo payment keeps the spread at $707/mo. Purchase price stands at $402,990, and rental yield measures 9.42% with $3,163/mo rent. Return on cash invested shows 26.26% in year one, and 5% annual appreciation builds toward $111,339 over five years. Five-year ROI reaches 136.81% and total cumulative return in cash records $182,767. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,163/mo property income covering a $1,972/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28786, Waynesville, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,175 (100%) |
| Owner Occupied HU | 6,981 (57.3%) |
| Renter Occupied HU | 3,128 (25.7%) |
| Vacant Housing Units | 2,066 (17.0%) |
| Median Home Value | $297,270 |
| Average Home Value | $346,300 |
Housing Distribution
Address Breakdown
Residential
11,130
Single Family
10,582
Multi-Family
548
Businesses
1,261
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