Cali Plan, Villas at Sherrills Ford, Terrell, NC, 28682 | $322/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1778 sft

10636 Secret Garden Ln, Charlotte, NC, 28214

4 Bed
2 Bath
1402 sft

LOT 1 Maiden Salem Rd, Lincolnton, NC, 28092

2 Bed
2 Bath
1421 sft

4759 Polo Gate Blvd, Charlotte, NC, 28216

4 Bed
3 Bath
1800 sft

Davidson Plan, Colonial Crossing, Troutman, NC, 28166

Nearby investment properties with comparable prices

3 Bed
2 Bath
1618 sft

3928 Ashton Dr NW, Conover, NC, 28613

4 Bed
2 Bath
1764 sft

3850 Maxwell Henry Ln NW, Conover, NC, 28273

3 Bed
3 Bath
1542 sft

109 Goldenrain Ct, Mount Holly, NC, 28120

4 Bed
2 Bath
1764 sft

3779-03779 Charles St NW, Conover, NC, 28613

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 Terrell at Cali Plan, Villas at Sherrills Ford, Terrell, NC, 28682 uses $131,602 cash to close to unlock $3,859/yr annual cash flow and $322/mo monthly cash flow. Total monthly income runs $2,741/mo, and a $1,943/mo payment keeps the spread at $322/mo. Purchase price stands at $396,990, and rental yield measures 8.29% with $2,741/mo rent. Return on cash invested shows 22.84% in year one, and 5% annual appreciation builds toward $109,681 over five years. Five-year ROI reaches 118.44% and total cumulative return in cash records $155,875. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,741/mo property income covering a $1,943/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA