Cedar Plan, The Glen at HollybrookWendellNC27591
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Cedar Plan, The Glen at Hollybrook, Wendell, NC, 27591 in Wendell speaks for itself: 10.46% gross on a $334,990 price, generating $2,920/mo in rent and $878/mo in net income after the $1,506/mo debt service. DSCR 1.94, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,536 stacks alongside $92,552 in projected five-year appreciation and $3,085/yr in principal reduction. Projected total cumulative return: $183,478.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 5.9% |
| Monthly Cash Flow | $878 | $1,800 |
City averages based on Wendell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,920 |
| Total Monthly Debt Service | $1,908 |
| DSCR Ratio | 1.53x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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
No 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
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A