Cascade Plan, Cottages at Indian Trail WestIndian TrailNC28079
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
Rental property for sale in Indian Trail at Cascade Plan, Cottages at Indian Trail West, Indian Trail, NC, 28079 generates $2,628/mo in rent and, after a $1,911/mo payment, leaves $248/mo in cash flow. Total monthly income is $2,628/mo, and annual cash flow is $2,981/yr on $129,447 invested. Return on cash invested sits at 22.21% in year one, and rental yield is 8.08% on a $390,490 entry. Equity gained on principal adds $2,520/yr, while 5% annual appreciation builds toward $107,885 over five years. Five-year ROI reaches 115.08% and total cumulative return in cash sums $148,974. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,628/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 28079, Indian Trail, NC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,681 (100%) |
| Owner Occupied HU | 12,575 (80.2%) |
| Renter Occupied HU | 2,629 (16.8%) |
| Vacant Housing Units | 477 ( 3.0%) |
| Median Home Value | $397,170 |
| Average Home Value | $459,396 |
Housing Distribution
Address Breakdown
Residential
16,142
Single Family
15,637
Multi-Family
505
Businesses
1,480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A