CHAMPLAIN Plan, Wynncliffe Pond, Willow Spring, NC, 27592 | 3.06% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2170 sft

1128 Old Stage Rd S, Erwin, NC, 28339

2 Bed
2 Bath
960 sft

4242 Kaplan Dr, Raleigh, NC, 27606

3 Bed
2 Bath
1404 sft

488 Hall Rd, Erwin, NC, 28339

3 Bed
2 Bath
1358 sft

301 Briarcliff Dr, Dunn, NC, 28334

Nearby investment properties with comparable prices

3 Bed
3 Bath
2452 sft

509 Kildaire Farm Rd #305, Cary, NC, 27511

2 Bed
2 Bath
1298 sft

122 N Harrington St UNIT 1105, Raleigh, NC, 27603

5 Bed
3 Bath
2811 sft

102 Forest Edge Dr, Cary, NC, 27518

Pearce Plan, Bridlewood at Friendship Place

4 Bed
3 Bath
2813 sft

Pearce Plan, Bridlewood at Friendship Place, Apex, NC, 27502

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

Total monthly income runs $2,182/mo, and a $4,184/mo payment. Purchase price stands at $854,800, and rental yield measures 3.06% with $2,182/mo rent. Return on cash invested shows 7.14% in year one, and 5% annual appreciation builds toward $236,165 over five years. Five-year ROI reaches 34.22% and total cumulative return in cash records $96,233. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,182/mo property income covering a $4,184/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: 27592, Willow Spring, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,263 (100%)
Owner Occupied HU	6,096 (83.9%)
Renter Occupied HU	987 (13.6%)
Vacant Housing Units	180 ( 2.5%)
Median Home Value	$414,593
Average Home Value	$461,574